Exhibit 99.3

CHASE ISSUANCE TRUST

Form of CHASEseries Monthly Noteholders’ Statement

Monthly Period: March 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 follows:

A. Information Regarding the Current Distribution to Noteholders

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

Tranche	Amount
Class A (2003-04)	0.41333
Class A (2003-08)	0.41333
Class A (2004-03)	0.34444
Class A (2004-05)	0.31000
Class A (2004-07)	0.30139
Class A (2004-08)	0.30139
Class A (2005-02)	0.25833
Class A (2005-04)	3.52500
Class A (2005-06)	0.25833
Class A (2005-07)	3.79167
Class A (2005-08)	0.23250
Class A (2005-10)	3.87500
Class A (2005-11)	0.25833
Class A (2005-13)	0.23250
Class A (2006-01)	0.23250
Class A (2006-02)	4.30000
Class A (2006-04)	0.21528
Class A (2006-05)	0.21528
Class A (2006-06)	0.22389
Class A (2006-07)	0.20667
Class A (2006-08)	0.24972
Class A (2007-01)	0.21528
Class A (2007-02)	0.24111
Class A (2007-03)	4.35833
Class A (2007-05)	0.23250
Class A (2007-06)	1,000.19806
Class A (2007-07)	0.21528
Class A (2007-08)	0.21528
Class A (2007-09)	0.22389
Class A (2007-10)	0.23250
Class A (2007-11)	0.19806
Class A (2007-12)	0.24111
Class A (2007-13)	0.23250
Class A (2007-15)	4.13333
Class A (2007-16)	0.00000
Class A (2007-17)	4.26667
Class A (2007-18)	0.42194
Class A (2008-02)	0.97306
Class A (2008-03)	1.14528
Class A (2008-04)	3.87500
Class A (2008-06)	1.23139
Class A (2008-08)	1.23139
Class A (2008-09)	3.55000
Class A (2008-10)	0.84389
Class A (2008-11)	4.50000
Class A (2008-12)	1.31750
Class A (2008-13)	0.00000
Class A (2008-14)	1.57583
Class A (2009-02)	1.53278
Class A (2009-03)	2.00000
Class A (2009-04)	0.84389
Class A (2009-05)	0.88694
Class A (2009-06)	0.93000
Class A (2009-07)	0.58556
Class A (2009-08)	0.54250
Class B (2005-03)	0.37028
Class B (2005-04)	0.38750
Class B (2005-05)	0.38750
Class B (2006-01)	0.32722
Class B (2006-02)	0.28417
Class B (2007-01)	0.41333
Class B (2009-02)	0.00000
Class B (2009-03)	0.00000
Class B (2009-04)	2.48861
Class B (2009-05)	1.98917
Class B (2009-06)	1.81694
Class C (2003-03)	3.97500
Class C (2004-02)	0.88694
Class C (2005-02)	0.57694
Class C (2005-03)	0.49083
Class C (2005-04)	0.48222
Class C (2006-01)	0.54250
Class C (2006-02)	0.45639
Class C (2006-04)	0.44778
Class C (2007-01)	0.59417
Class C (2009-01)	1,012.10722
Class C (2009-03)	0.00000
Class C (2009-04)	0.00000
Class C (2009-05)	3.64250
Class C (2009-06)	3.06556
Class C (2009-07)	2.99667

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)	0.41333	0.48000%
Class A (2003-08)	0.41333	0.48000%
Class A (2004-03)	0.34444	0.40000%
Class A (2004-05)	0.31000	0.36000%
Class A (2004-07)	0.30139	0.35000%
Class A (2004-08)	0.30139	0.35000%
Class A (2005-02)	0.25833	0.30000%
Class A (2005-04)	3.52500	4.23000%
Class A (2005-06)	0.25833	0.30000%
Class A (2005-07)	3.79167	4.55000%
Class A (2005-08)	0.23250	0.27000%
Class A (2005-10)	3.87500	4.65000%
Class A (2005-11)	0.25833	0.30000%
Class A (2005-13)	0.23250	0.27000%
Class A (2006-01)	0.23250	0.27000%
Class A (2006-02)	4.30000	5.16000%
Class A (2006-04)	0.21528	0.25000%
Class A (2006-05)	0.21528	0.25000%
Class A (2006-06)	0.22389	0.26000%
Class A (2006-07)	0.20667	0.24000%
Class A (2006-08)	0.24972	0.29000%
Class A (2007-01)	0.21528	0.25000%
Class A (2007-02)	0.24111	0.28000%
Class A (2007-03)	4.35833	5.23000%
Class A (2007-05)	0.23250	0.27000%
Class A (2007-06)	0.19806	0.23000%
Class A (2007-07)	0.21528	0.25000%
Class A (2007-08)	0.21528	0.25000%
Class A (2007-09)	0.22389	0.26000%
Class A (2007-10)	0.23250	0.27000%
Class A (2007-11)	0.19806	0.23000%
Class A (2007-12)	0.24111	0.28000%
Class A (2007-13)	0.23250	0.27000%
Class A (2007-15)	4.13333	4.96000%
Class A (2007-16)	0.00000	0.55703%
Class A (2007-17)	4.26667	5.12000%
Class A (2007-18)	0.42194	0.49000%
Class A (2008-02)	0.97306	1.13000%
Class A (2008-03)	1.14528	1.33000%
Class A (2008-04)	3.87500	4.65000%
Class A (2008-06)	1.23139	1.43000%
Class A (2008-08)	1.23139	1.43000%
Class A (2008-09)	3.55000	4.26000%
Class A (2008-10)	0.84389	0.98000%
Class A (2008-11)	4.50000	5.40000%
Class A (2008-12)	1.31750	1.53000%
Class A (2008-13)	0.00000	1.75703%
Class A (2008-14)	1.57583	1.83000%
Class A (2009-02)	1.53278	1.78000%
Class A (2009-03)	2.00000	2.40000%
Class A (2009-04)	0.84389	0.98000%
Class A (2009-05)	0.88694	1.03000%
Class A (2009-06)	0.93000	1.08000%
Class A (2009-07)	0.58556	0.68000%
Class A (2009-08)	0.54250	0.63000%
Class B (2005-03)	0.37028	0.43000%
Class B (2005-04)	0.38750	0.45000%
Class B (2005-05)	0.38750	0.45000%
Class B (2006-01)	0.32722	0.38000%
Class B (2006-02)	0.28417	0.33000%
Class B (2007-01)	0.41333	0.48000%
Class B (2009-02)	0.00000	0.00000%
Class B (2009-03)	0.00000	0.00000%
Class B (2009-04)	2.48861	2.89000%
Class B (2009-05)	1.98917	2.31000%
Class B (2009-06)	1.81694	2.11000%
Class C (2003-03)	3.97500	4.77000%
Class C (2004-02)	0.88694	1.03000%
Class C (2005-02)	0.57694	0.67000%
Class C (2005-03)	0.49083	0.57000%
Class C (2005-04)	0.48222	0.56000%
Class C (2006-01)	0.54250	0.63000%
Class C (2006-02)	0.45639	0.53000%
Class C (2006-04)	0.44778	0.52000%
Class C (2007-01)	0.59417	0.69000%
Class C (2009-01)	12.10722	14.06000%
Class C (2009-03)	0.00000	0.00000%
Class C (2009-04)	0.00000	0.00000%
Class C (2009-05)	3.64250	4.23000%
Class C (2009-06)	3.06556	3.56000%
Class C (2009-07)	2.99667	3.48000%

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

B. Information regarding the Tranches of Notes of the CHASEseries

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

Tranche	Initial Outstanding Dollar Principal Amount	Outstanding Dollar Principal Amount	Adjusted Outstanding Dollar Principal Amount	Nominal Liquidation Amount
Class A (2003-04)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2003-08)	525,000,000.00	525,000,000.00	525,000,000.00	525,000,000.00
Class A (2004-03)	675,000,000.00	675,000,000.00	675,000,000.00	675,000,000.00
Class A (2004-05)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2004-07)	1,200,000,000.00	1,200,000,000.00	1,200,000,000.00	1,200,000,000.00
Class A (2004-08)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class A (2005-02)	600,000,000.00	600,000,000.00	600,000,000.00	600,000,000.00
Class A (2005-04)	800,000,000.00	800,000,000.00	800,000,000.00	800,000,000.00
Class A (2005-06)	825,000,000.00	825,000,000.00	825,000,000.00	825,000,000.00
Class A (2005-07)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2005-08)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2005-10)	875,000,000.00	875,000,000.00	875,000,000.00	875,000,000.00
Class A (2005-11)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2005-13)	700,000,000.00	700,000,000.00	700,000,000.00	700,000,000.00
Class A (2006-01)	3,100,000,000.00	3,100,000,000.00	3,100,000,000.00	3,100,000,000.00
Class A (2006-02)	425,000,000.00	425,000,000.00	425,000,000.00	425,000,000.00
Class A (2006-04)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2006-05)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2006-06)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class A (2006-07)	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00
Class A (2006-08)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2007-01)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-02)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class A (2007-03)	450,000,000.00	450,000,000.00	450,000,000.00	450,000,000.00
Class A (2007-05)	470,000,000.00	470,000,000.00	470,000,000.00	470,000,000.00
Class A (2007-06)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-07)	215,000,000.00	215,000,000.00	215,000,000.00	215,000,000.00
Class A (2007-08)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class A (2007-09)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2007-10)	1,050,000,000.00	1,050,000,000.00	1,050,000,000.00	1,050,000,000.00
Class A (2007-11)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2007-12)	405,000,000.00	405,000,000.00	405,000,000.00	405,000,000.00
Class A (2007-13)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2007-15)	1,900,000,000.00	1,900,000,000.00	1,900,000,000.00	1,900,000,000.00
Class A (2007-16)	625,000,000.00	625,000,000.00	625,000,000.00	625,000,000.00
Class A (2007-17)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-18)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2008-02)	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
Class A (2009-04)	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00
Class A (2009-05)	1,845,000,000.00	1,845,000,000.00	1,845,000,000.00	1,845,000,000.00
Class A (2009-06)	1,540,000,000.00	1,540,000,000.00	1,540,000,000.00	1,540,000,000.00
Class A (2009-07)	2,775,000,000.00	2,775,000,000.00	2,775,000,000.00	2,775,000,000.00
Class A (2009-08)	410,000,000.00	410,000,000.00	410,000,000.00	410,000,000.00
Total Class A	55,970,000,000.00	55,970,000,000.00	55,970,000,000.00	55,970,000,000.00
Class B (2005-03)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class B (2005-04)	325,000,000.00	325,000,000.00	325,000,000.00	325,000,000.00
Class B (2005-05)	325,000,000.00	325,000,000.00	325,000,000.00	325,000,000.00
Class B (2006-01)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class B (2006-02)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class B (2007-01)	515,000,000.00	515,000,000.00	515,000,000.00	515,000,000.00
Class B (2009-02)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class B (2009-03)	1,665,000,000.00	1,665,000,000.00	1,665,000,000.00	1,665,000,000.00
Class B (2009-04)	280,000,000.00	280,000,000.00	280,000,000.00	280,000,000.00
Class B (2009-05)	580,000,000.00	580,000,000.00	580,000,000.00	580,000,000.00
Class B (2009-06)	525,000,000.00	525,000,000.00	525,000,000.00	525,000,000.00
Total Class B	5,965,000,000.00	5,965,000,000.00	5,965,000,000.00	5,965,000,000.00
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 (2005-03)	120,000,000.00	120,000,000.00	120,000,000.00	120,000,000.00
Class C (2005-04)	300,000,000.00	300,000,000.00	300,000,000.00	300,000,000.00
Class C (2006-01)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class C (2006-02)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class C (2006-04)	335,000,000.00	335,000,000.00	335,000,000.00	335,000,000.00
Class C (2007-01)	405,000,000.00	405,000,000.00	405,000,000.00	405,000,000.00
Class C (2009-01)	425,000,000.00	425,000,000.00	425,000,000.00	425,000,000.00
Class C (2009-03)	300,000,000.00	300,000,000.00	300,000,000.00	300,000,000.00
Class C (2009-04)	1,505,000,000.00	1,505,000,000.00	1,505,000,000.00	1,505,000,000.00
Class C (2009-05)	230,000,000.00	230,000,000.00	230,000,000.00	230,000,000.00
Class C (2009-06)	130,000,000.00	130,000,000.00	130,000,000.00	130,000,000.00
Class C (2009-07)	475,000,000.00	475,000,000.00	475,000,000.00	475,000,000.00
Total Class C	5,540,000,000.00	5,540,000,000.00	5,540,000,000.00	5,540,000,000.00
Total	67,475,000,000.00	67,475,000,000.00	67,475,000,000.00	67,475,000,000.00

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 (2005-04)	800,000,000.00	0.00	0.00	0.00	0.00	0.00		800,000,000.00
Class A (2005-06)	825,000,000.00	0.00	0.00	0.00	0.00	0.00		825,000,000.00
Class A (2005-07)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2005-08)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00		1,000,000,000.00
Class A (2005-10)	875,000,000.00	0.00	0.00	0.00	0.00	0.00		875,000,000.00
Class A (2005-11)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2005-13)	700,000,000.00	0.00	0.00	0.00	0.00	0.00		700,000,000.00
Class A (2006-01)	3,100,000,000.00	0.00	0.00	0.00	0.00	0.00		3,100,000,000.00
Class A (2006-02)	425,000,000.00	0.00	0.00	0.00	0.00	0.00		425,000,000.00
Class A (2006-04)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2006-05)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2006-06)	200,000,000.00	0.00	0.00	0.00	0.00	0.00		200,000,000.00
Class A (2006-07)	1,150,000,000.00	0.00	0.00	0.00	0.00	0.00		1,150,000,000.00
Class A (2006-08)	500,000,000.00	0.00	0.00	0.00	0.00	0.00		500,000,000.00
Class A (2007-01)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-02)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class A (2007-03)	450,000,000.00	0.00	0.00	0.00	0.00	0.00		450,000,000.00
Class A (2007-05)	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	(2,000,000,000.00	)	0.00
Class A (2007-07)	215,000,000.00	0.00	0.00	0.00	0.00	0.00		215,000,000.00
Class A (2007-08)	200,000,000.00	0.00	0.00	0.00	0.00	0.00		200,000,000.00
Class A (2007-09)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00		1,000,000,000.00
Class A (2007-10)	1,050,000,000.00	0.00	0.00	0.00	0.00	0.00		1,050,000,000.00
Class A (2007-11)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2007-12)	405,000,000.00	0.00	0.00	0.00	0.00	0.00		405,000,000.00
Class A (2007-13)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2007-15)	1,900,000,000.00	0.00	0.00	0.00	0.00	0.00		1,900,000,000.00
Class A (2007-16)	625,000,000.00	0.00	0.00	0.00	0.00	0.00		625,000,000.00
Class A (2007-17)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-18)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2008-02)	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
Class A (2009-04)	1,150,000,000.00	0.00	0.00	0.00	0.00	0.00		1,150,000,000.00
Class A (2009-05)	1,845,000,000.00	0.00	0.00	0.00	0.00	0.00		1,845,000,000.00
Class A (2009-06)	1,540,000,000.00	0.00	0.00	0.00	0.00	0.00		1,540,000,000.00
Class A (2009-07)	2,775,000,000.00	0.00	0.00	0.00	0.00	0.00		2,775,000,000.00
Class A (2009-08)	410,000,000.00	0.00	0.00	0.00	0.00	0.00		410,000,000.00
Total Class A	55,970,000,000.00	0.00	0.00	0.00	0.00	(2,000,000,000.00	)	53,970,000,000.00
Class B (2005-03)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class B (2005-04)	325,000,000.00	0.00	0.00	0.00	0.00	0.00		325,000,000.00
Class B (2005-05)	325,000,000.00	0.00	0.00	0.00	0.00	0.00		325,000,000.00
Class B (2006-01)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class B (2006-02)	350,000,000.00	0.00	0.00	0.00	0.00	0.00		350,000,000.00
Class B (2007-01)	515,000,000.00	0.00	0.00	0.00	0.00	0.00		515,000,000.00
Class B (2009-02)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class B (2009-03)	1,665,000,000.00	0.00	0.00	0.00	0.00	0.00		1,665,000,000.00
Class B (2009-04)	280,000,000.00	0.00	0.00	0.00	0.00	0.00		280,000,000.00
Class B (2009-05)	580,000,000.00	0.00	0.00	0.00	0.00	0.00		580,000,000.00
Class B (2009-06)	525,000,000.00	0.00	0.00	0.00	0.00	0.00		525,000,000.00
Total Class B	5,965,000,000.00	0.00	0.00	0.00	0.00	0.00		5,965,000,000.00
Class C (2003-03)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class C (2004-02)	165,000,000.00	0.00	0.00	0.00	0.00	0.00		165,000,000.00
Class C (2005-02)	150,000,000.00	0.00	0.00	0.00	0.00	0.00		150,000,000.00
Class C (2005-03)	120,000,000.00	0.00	0.00	0.00	0.00	0.00		120,000,000.00
Class C (2005-04)	300,000,000.00	0.00	0.00	0.00	0.00	0.00		300,000,000.00
Class C (2006-01)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class C (2006-02)	350,000,000.00	0.00	0.00	0.00	0.00	0.00		350,000,000.00
Class C (2006-04)	335,000,000.00	0.00	0.00	0.00	0.00	0.00		335,000,000.00
Class C (2007-01)	405,000,000.00	0.00	0.00	0.00	0.00	0.00		405,000,000.00
Class C (2009-01)	425,000,000.00	0.00	0.00	0.00	0.00	(425,000,000.00	)	0.00
Class C (2009-03)	300,000,000.00	0.00	0.00	0.00	0.00	0.00		300,000,000.00
Class C (2009-04)	1,505,000,000.00	0.00	0.00	0.00	0.00	0.00		1,505,000,000.00
Class C (2009-05)	230,000,000.00	0.00	0.00	0.00	0.00	0.00		230,000,000.00
Class C (2009-06)	130,000,000.00	0.00	0.00	0.00	0.00	0.00		130,000,000.00
Class C (2009-07)	475,000,000.00	0.00	0.00	0.00	0.00	0.00		475,000,000.00
Total Class C	5,540,000,000.00	0.00	0.00	0.00	0.00	(425,000,000.00	)	5,115,000,000.00
Total	67,475,000,000.00	0.00	0.00	0.00	0.00	(2,425,000,000.00	)	65,050,000,000.00

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	206,666.67	0.00	206,666.67	(206,666.67	)	0.00	0.00
Class A (2003-08)	0.00	217,000.00	0.00	217,000.00	(217,000.00	)	0.00	0.00
Class A (2004-03)	0.00	232,500.00	0.00	232,500.00	(232,500.00	)	0.00	0.00
Class A (2004-05)	0.00	232,500.00	0.00	232,500.00	(232,500.00	)	0.00	0.00
Class A (2004-07)	0.00	361,666.67	0.00	361,666.67	(361,666.67	)	0.00	0.00
Class A (2004-08)	0.00	105,486.11	0.00	105,486.11	(105,486.11	)	0.00	0.00
Class A (2005-02)	0.00	155,000.00	0.00	155,000.00	(155,000.00	)	0.00	0.00
Class A (2005-04)	0.00	2,820,000.00	0.00	2,820,000.00	(2,820,000.00	)	0.00	0.00
Class A (2005-06)	0.00	213,125.00	0.00	213,125.00	(213,125.00	)	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	232,500.00	0.00	232,500.00	(232,500.00	)	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	193,750.00	0.00	193,750.00	(193,750.00	)	0.00	0.00
Class A (2005-13)	0.00	162,750.00	0.00	162,750.00	(162,750.00	)	0.00	0.00
Class A (2006-01)	0.00	720,750.00	0.00	720,750.00	(720,750.00	)	0.00	0.00
Class A (2006-02)	0.00	1,827,500.00	0.00	1,827,500.00	(1,827,500.00	)	0.00	0.00
Class A (2006-04)	0.00	161,458.33	0.00	161,458.33	(161,458.33	)	0.00	0.00
Class A (2006-05)	0.00	161,458.33	0.00	161,458.33	(161,458.33	)	0.00	0.00
Class A (2006-06)	0.00	44,777.78	0.00	44,777.78	(44,777.78	)	0.00	0.00
Class A (2006-07)	0.00	237,666.67	0.00	237,666.67	(237,666.67	)	0.00	0.00
Class A (2006-08)	0.00	124,861.11	0.00	124,861.11	(124,861.11	)	0.00	0.00
Class A (2007-01)	0.00	430,555.56	0.00	430,555.56	(430,555.56	)	0.00	0.00
Class A (2007-02)	0.00	96,444.44	0.00	96,444.44	(96,444.44	)	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	109,275.00	0.00	109,275.00	(109,275.00	)	0.00	0.00
Class A (2007-06)	0.00	396,111.11	0.00	396,111.11	(396,111.11	)	0.00	0.00
Class A (2007-07)	0.00	46,284.72	0.00	46,284.72	(46,284.72	)	0.00	0.00
Class A (2007-08)	0.00	43,055.56	0.00	43,055.56	(43,055.56	)	0.00	0.00
Class A (2007-09)	0.00	223,888.89	0.00	223,888.89	(223,888.89	)	0.00	0.00
Class A (2007-10)	0.00	244,125.00	0.00	244,125.00	(244,125.00	)	0.00	0.00
Class A (2007-11)	0.00	148,541.67	0.00	148,541.67	(148,541.67	)	0.00	0.00
Class A (2007-12)	0.00	97,650.00	0.00	97,650.00	(97,650.00	)	0.00	0.00
Class A (2007-13)	0.00	174,375.00	0.00	174,375.00	(174,375.00	)	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)	0.00	299,790.45	0.00	299,790.45	0.00		0.00	299,790.45
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	843,888.89	0.00	843,888.89	(843,888.89	)	0.00	0.00
Class A (2008-02)	0.00	1,007,112.50	0.00	1,007,112.50	(1,007,112.50	)	0.00	0.00
Class A (2008-03)	0.00	1,042,202.78	0.00	1,042,202.78	(1,042,202.78	)	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	923,541.67	0.00	923,541.67	(923,541.67	)	0.00	0.00
Class A (2008-08)	0.00	985,111.11	0.00	985,111.11	(985,111.11	)	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	1,054,861.11	0.00	1,054,861.11	(1,054,861.11	)	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	750,975.00	0.00	750,975.00	(750,975.00	)	0.00	0.00
Class A (2008-13)	0.00	854,843.90	0.00	854,843.90	0.00		0.00	854,843.90
Class A (2008-14)	0.00	393,958.33	0.00	393,958.33	(393,958.33	)	0.00	0.00
Class A (2009-02)	0.00	7,663,888.89	0.00	7,663,888.89	(7,663,888.89	)	0.00	0.00
Class A (2009-03)	0.00	2,000,000.00	0.00	2,000,000.00	(2,000,000.00	)	0.00	0.00
Class A (2009-04)	0.00	970,472.22	0.00	970,472.22	(970,472.22	)	0.00	0.00
Class A (2009-05)	0.00	1,636,412.50	0.00	1,636,412.50	(1,636,412.50	)	0.00	0.00
Class A (2009-06)	0.00	1,432,200.00	0.00	1,432,200.00	(1,432,200.00	)	0.00	0.00
Class A (2009-07)	0.00	1,624,916.67	0.00	1,624,916.67	(1,624,916.67	)	0.00	0.00
Class A (2009-08)	0.00	222,425.00	0.00	222,425.00	(222,425.00	)	0.00	0.00
Total Class A	0.00	69,051,866.30	0.00	69,051,866.30	(67,897,231.95	)	0.00	1,154,634.35
Class B (2005-03)	0.00	277,708.33	0.00	277,708.33	(277,708.33	)	0.00	0.00
Class B (2005-04)	0.00	125,937.50	0.00	125,937.50	(125,937.50	)	0.00	0.00
Class B (2005-05)	0.00	125,937.50	0.00	125,937.50	(125,937.50	)	0.00	0.00
Class B (2006-01)	0.00	130,888.89	0.00	130,888.89	(130,888.89	)	0.00	0.00
Class B (2006-02)	0.00	99,458.33	0.00	99,458.33	(99,458.33	)	0.00	0.00
Class B (2007-01)	0.00	212,866.67	0.00	212,866.67	(212,866.67	)	0.00	0.00
Class B (2009-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-04)	0.00	696,811.11	0.00	696,811.11	(696,811.11	)	0.00	0.00
Class B (2009-05)	0.00	1,153,716.67	0.00	1,153,716.67	(1,153,716.67	)	0.00	0.00
Class B (2009-06)	0.00	953,895.83	0.00	953,895.83	(953,895.83	)	0.00	0.00
Total Class B	0.00	3,777,220.83	0.00	3,777,220.83	(3,777,220.83	)	0.00	0.00
Class C (2003-03)	0.00	1,590,000.00	0.00	1,590,000.00	(1,590,000.00	)	0.00	0.00
Class C (2004-02)	0.00	146,345.83	0.00	146,345.83	(146,345.83	)	0.00	0.00
Class C (2005-02)	0.00	86,541.67	0.00	86,541.67	(86,541.67	)	0.00	0.00
Class C (2005-03)	0.00	58,900.00	0.00	58,900.00	(58,900.00	)	0.00	0.00
Class C (2005-04)	0.00	144,666.67	0.00	144,666.67	(144,666.67	)	0.00	0.00
Class C (2006-01)	0.00	135,625.00	0.00	135,625.00	(135,625.00	)	0.00	0.00
Class C (2006-02)	0.00	159,736.11	0.00	159,736.11	(159,736.11	)	0.00	0.00
Class C (2006-04)	0.00	150,005.56	0.00	150,005.56	(150,005.56	)	0.00	0.00
Class C (2007-01)	0.00	240,637.50	0.00	240,637.50	(240,637.50	)	0.00	0.00
Class C (2009-01)	0.00	5,145,569.44	0.00	5,145,569.44	(5,145,569.44	)	0.00	0.00
Class C (2009-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-05)	0.00	837,775.00	0.00	837,775.00	(837,775.00	)	0.00	0.00
Class C (2009-06)	0.00	398,522.22	0.00	398,522.22	(398,522.22	)	0.00	0.00
Class C (2009-07)	0.00	1,423,416.67	0.00	1,423,416.67	(1,423,416.67	)	0.00	0.00
Total Class C	0.00	10,517,741.67	0.00	10,517,741.67	(10,517,741.67	)	0.00	0.00
Total	0.00	83,346,828.80	0.00	83,346,828.80	(82,192,194.45	)	0.00	1,154,634.35

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 (2005-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-10)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-11)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-13)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-06)	0.00	2,000,000,000.00	0.00	2,000,000,000.00	(2,000,000,000.00	)	0.00	0.00
Class A (2007-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-09)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-10)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-11)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-12)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-13)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-15)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-16)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-17)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-18)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-02)	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
Class A (2009-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Total Class A	0.00	2,000,000,000.00	0.00	2,000,000,000.00	(2,000,000,000.00	)	0.00	0.00
Class B (2005-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2005-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2005-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2006-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2006-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2007-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Total Class B	0.00	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 (2005-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2005-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2007-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-01)	0.00	425,000,000.00	0.00	425,000,000.00	(425,000,000.00	)	0.00	0.00
Class C (2009-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Total Class C	0.00	425,000,000.00	0.00	425,000,000.00	(425,000,000.00	)	0.00	0.00
Total	0.00	2,425,000,000.00	0.00	2,425,000,000.00	(2,425,000,000.00	)	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)	73,077,617.33	6,513.41	3,220,854.60	3,220,854.60	0.00	0.00		76,304,985.34
Class C (2004-02)	30,144,517.15	2,686.81	1,328,602.49	1,328,602.49	0.00	0.00		31,475,806.45
Class C (2005-02)	27,404,106.50	2,442.57	1,207,820.43	1,207,820.44	0.00	0.00		28,614,369.51
Class C (2005-03)	21,923,285.20	1,953.98	966,256.42	966,256.42	0.00	0.00		22,891,495.60
Class C (2005-04)	54,808,213.00	4,885.04	2,415,640.96	2,415,640.96	0.00	0.00		57,228,739.00
Class C (2006-01)	45,673,510.83	4,070.92	2,013,034.09	2,013,034.09	0.00	0.00		47,690,615.84
Class C (2006-02)	63,942,915.16	5,699.25	2,818,247.76	2,818,247.76	0.00	0.00		66,766,862.17
Class C (2006-04)	61,202,504.51	5,454.98	2,697,465.73	2,697,465.73	0.00	0.00		63,905,425.22
Class C (2007-01)	73,991,087.55	6,594.84	3,261,115.26	3,261,115.26	0.00	0.00		77,258,797.65
Class C (2009-01)	77,644,968.41	6,920.51	0.00	0.00	0.00	(77,651,888.92	)	0.00
Class C (2009-03)	54,808,213.00	4,885.04	2,415,640.96	2,415,640.96	0.00	0.00		57,228,739.00
Class C (2009-04)	274,954,535.20	24,506.72	12,118,465.41	12,118,465.41	0.00	0.00		287,097,507.33
Class C (2009-05)	42,019,629.96	3,745.27	1,851,991.34	1,851,991.34	0.00	0.00		43,875,366.57
Class C (2009-06)	23,750,225.63	2,116.89	1,046,777.71	1,046,777.71	0.00	0.00		24,799,120.23
Class C (2009-07)	86,779,670.58	7,734.68	3,824,764.83	3,824,764.82	0.00	0.00		90,612,170.08
Total Class C	1,012,125,000.01	90,210.91	41,186,677.99	41,186,677.99	0.00	(77,651,888.92	)	975,749,999.99
Total	1,012,125,000.01	90,210.91	41,186,677.99	41,186,677.99	0.00	(77,651,888.92	)	975,749,999.99

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

Tranche	Required Subordinated Amount of Class B Notes as of the close of business on the related Note Transfer Date	Required Subordinated Amount of Class C Notes as of the close of business on the related Note Transfer Date	Class A Usage of Class B Required Subordinated Amount for the current period	Class A Usage of Class C Required Subordinated Amount for the current period	Cumulative Class A Usage of Class B Required Subordinated Amount	Cumulative Class A Usage of Class C Required Subordinated Amount
Class A (2003-04)	40,697,650.00	40,697,650.00	0.00	0.00	0.00	0.00
Class A (2003-08)	42,732,532.50	42,732,532.50	0.00	0.00	0.00	0.00
Class A (2004-03)	54,941,827.50	54,941,827.50	0.00	0.00	0.00	0.00
Class A (2004-05)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2004-07)	97,674,360.00	97,674,360.00	0.00	0.00	0.00	0.00
Class A (2004-08)	28,488,355.00	28,488,355.00	0.00	0.00	0.00	0.00
Class A (2005-02)	48,837,180.00	48,837,180.00	0.00	0.00	0.00	0.00
Class A (2005-04)	65,116,240.00	65,116,240.00	0.00	0.00	0.00	0.00
Class A (2005-06)	67,151,122.50	67,151,122.50	0.00	0.00	0.00	0.00
Class A (2005-07)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2005-08)	81,395,300.00	81,395,300.00	0.00	0.00	0.00	0.00
Class A (2005-10)	71,220,887.50	71,220,887.50	0.00	0.00	0.00	0.00
Class A (2005-11)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2005-13)	56,976,710.00	56,976,710.00	0.00	0.00	0.00	0.00
Class A (2006-01)	252,325,430.00	252,325,430.00	0.00	0.00	0.00	0.00
Class A (2006-02)	34,593,002.50	34,593,002.50	0.00	0.00	0.00	0.00
Class A (2006-04)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2006-05)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2006-06)	16,279,060.00	16,279,060.00	0.00	0.00	0.00	0.00
Class A (2006-07)	93,604,595.00	93,604,595.00	0.00	0.00	0.00	0.00
Class A (2006-08)	40,697,650.00	40,697,650.00	0.00	0.00	0.00	0.00
Class A (2007-01)	162,790,600.00	162,790,600.00	0.00	0.00	0.00	0.00
Class A (2007-02)	32,558,120.00	32,558,120.00	0.00	0.00	0.00	0.00
Class A (2007-03)	36,627,885.00	36,627,885.00	0.00	0.00	0.00	0.00
Class A (2007-05)	38,255,791.00	38,255,791.00	0.00	0.00	0.00	0.00
Class A (2007-06)	0.00	0.00	0.00	0.00	0.00	0.00
Class A (2007-07)	17,499,989.50	17,499,989.50	0.00	0.00	0.00	0.00
Class A (2007-08)	16,279,060.00	16,279,060.00	0.00	0.00	0.00	0.00
Class A (2007-09)	81,395,300.00	81,395,300.00	0.00	0.00	0.00	0.00
Class A (2007-10)	85,465,065.00	85,465,065.00	0.00	0.00	0.00	0.00
Class A (2007-11)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2007-12)	32,965,096.50	32,965,096.50	0.00	0.00	0.00	0.00
Class A (2007-13)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2007-15)	154,651,070.00	154,651,070.00	0.00	0.00	0.00	0.00
Class A (2007-16)	50,872,062.50	50,872,062.50	0.00	0.00	0.00	0.00
Class A (2007-17)	162,790,600.00	162,790,600.00	0.00	0.00	0.00	0.00
Class A (2007-18)	162,790,600.00	162,790,600.00	0.00	0.00	0.00	0.00
Class A (2008-02)	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
Class A (2009-04)	93,604,595.00	93,604,595.00	0.00	0.00	0.00	0.00
Class A (2009-05)	150,174,328.50	150,174,328.50	0.00	0.00	0.00	0.00
Class A (2009-06)	125,348,762.00	125,348,762.00	0.00	0.00	0.00	0.00
Class A (2009-07)	225,871,957.50	225,871,957.50	0.00	0.00	0.00	0.00
Class A (2009-08)	33,372,073.00	33,372,073.00	0.00	0.00	0.00	0.00
Total	4,392,904,341.00	4,392,904,341.00	0.00	0.00	0.00	0.00

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

Tranche	Required Subordinated Amount of Class C Notes as of the close of business on the related Note Transfer Date	Class B Usage of Class C Required Subordinated Amount for the current period	Cumulative Class B Usage of Class C Required Subordinated Amount
Class B (2005-03)	567,213,004.37	0.00	0.00
Class B (2005-04)	245,792,301.89	0.00	0.00
Class B (2005-05)	245,792,301.89	0.00	0.00
Class B (2006-01)	302,513,602.33	0.00	0.00
Class B (2006-02)	264,699,402.04	0.00	0.00
Class B (2007-01)	389,486,263.00	0.00	0.00
Class B (2009-02)	189,071,001.46	0.00	0.00
Class B (2009-03)	1,259,212,869.70	0.00	0.00
Class B (2009-04)	211,759,521.63	0.00	0.00
Class B (2009-05)	438,644,723.38	0.00	0.00
Class B (2009-06)	397,049,103.06	0.00	0.00
Total	4,511,234,094.75	0.00	0.00

C. Information regarding the performance of the CHASEseries

	March Monthly  Period					February Monthly  Period					January Monthly  Period
Yield - Finance Charge, Fees & Interchange (1)	19.16	%				17.49	%				15.31	%
Plus: Yield - Collections of Discount Receivables	3.22	%				3.01	%				2.90	%
Less: Net Credit Losses	9.51	%				9.21	%				10.91	%
(a) Portfolio Yield				12.87	%				11.29	%				7.30	%
Less:
Coupon	1.46	%				1.45	%				1.48	%
Plus: Servicing Fee	1.50	%				1.50	%				1.50	%
(b) Base Rate				2.96	%				2.95	%				2.98	%
(a) - (b) = Excess Spread Percentage				9.91	%				8.34	%				4.32	%
Three Month Average Excess Spread Percentage				7.52	%				7.34	%				6.65	%
Excess Spread Amount paid to Transferor			$	580,031,499.44				$	383,280,805.88				$	283,025,436.29
Principal Payment Rate				20.74	%				18.00	%				19.94	%

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

(1) Yield for the February 2010 and March 2010 Monthly Periods reflect an increase in finance charge collections due to a change in the allocation of payments as a result of the implementation of the Credit CARD Act of 2009.