Exhibit 99.3

CHASE ISSUANCE TRUST

Form of CHASEseries Monthly Noteholders’ Statement

Monthly Period: August 2008

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 September 15, 2008 per $1,000 Initial Outstanding Dollar Principal Amount


Tranche		Amount

Class A (2002-06)		2.28787
Class A (2003-04)		2.33954
Class A (2003-08)		2.33954
Class A (2003-09)		3.21667
Class A (2003-10)		2.21898
Class A (2004-01)		2.87500
Class A (2004-03)		2.27065
Class A (2004-05)		2.23620
Class A (2004-06)		3.28333
Class A (2004-07)		2.22759
Class A (2004-08)		2.22759
Class A (2005-02)		2.18454
Class A (2005-03)		2.14148
Class A (2005-04)		3.52500
Class A (2005-05)		2.14148
Class A (2005-06)		2.18454
Class A (2005-07)		3.79167
Class A (2005-08)		2.15870
Class A (2005-09)		2.14148
Class A (2005-10)		3.87500
Class A (2005-11)		2.18454
Class A (2005-12)		2.13287
Class A (2005-13)		2.15870
Class A (2006-01)		2.15870
Class A (2006-02)		4.30000
Class A (2006-03)		2.11565
Class A (2006-04)		2.14148
Class A (2006-05)		2.14148
Class A (2006-06)		2.15009
Class A (2006-07)		2.13287
Class A (2006-08)		2.17592
Class A (2007-01)		2.14148
Class A (2007-02)		2.16731
Class A (2007-03)		4.35833
Class A (2007-04)		2.12426
Class A (2007-05)		2.15870
Class A (2007-06)		2.12426
Class A (2007-07)		2.14148
Class A (2007-08)		2.14148
Class A (2007-09)		2.15009
Class A (2007-10)		2.15870
Class A (2007-11)		2.12426
Class A (2007-12)		2.16731
Class A (2007-13)		2.15870
Class A (2007-14)		2.33954
Class A (2007-15)		4.13333
Class A (2007-16)		7.77608
Class A (2007-17)		4.26667
Class A (2007-18)		2.34815
Class A (2008-01)		2.51176
Class A (2008-02)		2.89926
Class A (2008-03)		3.07148
Class A (2008-04)		3.87500
Class A (2008-05)		2.89926
Class A (2008-06)		3.15759
Class A (2008-07)		2.68398
Class A (2008-08)		3.15759
Class A (2008-09)		3.55000
Class A (2008-10)		2.77009
Class A (2008-11)		4.50000
Class A (2008-12)		3.24370

Class B (2003-03)		1,002.39981
Class B (2004-01)		2.39981
Class B (2004-02)		3.64167
Class B (2005-02)		3.76667
Class B (2005-03)		2.29648
Class B (2005-04)		2.31370
Class B (2005-05)		2.31370
Class B (2006-01)		2.25342
Class B (2006-02)		2.21037
Class B (2007-01)		2.33954
Class B (2008-01)		3.64842
Class B (2008-02)		2.74544

Class C (2003-03)		3.97500
Class C (2004-01)		2.55481
Class C (2004-02)		2.81315
Class C (2004-03)		2.52898
Class C (2005-01)		2.44287
Class C (2005-02)		2.50315
Class C (2005-03)		2.41704
Class C (2005-04)		2.40842
Class C (2006-01)		2.46870
Class C (2006-02)		2.38259
Class C (2006-03)		2.32231
Class C (2006-04)		2.37398
Class C (2007-01)		2.52037
Class C (2008-01)		5.99926
Class C (2008-02)		5.20704
Class C (2008-03)		4.66454

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


Tranche	Amount	Interest Rate

Class A (2002-06)	2.28787	2.65688	%
Class A (2003-04)	2.33954	2.71688	%
Class A (2003-08)	2.33954	2.71688	%
Class A (2003-09)	3.21667	3.86000	%
Class A (2003-10)	2.21898	2.57688	%
Class A (2004-01)	2.87500	3.45000	%
Class A (2004-03)	2.27065	2.63688	%
Class A (2004-05)	2.23620	2.59688	%
Class A (2004-06)	3.28333	3.94000	%
Class A (2004-07)	2.22759	2.58688	%
Class A (2004-08)	2.22759	2.58688	%
Class A (2005-02)	2.18454	2.53688	%
Class A (2005-03)	2.14148	2.48688	%
Class A (2005-04)	3.52500	4.23000	%
Class A (2005-05)	2.14148	2.48688	%
Class A (2005-06)	2.18454	2.53688	%
Class A (2005-07)	3.79167	4.55000	%
Class A (2005-08)	2.15870	2.50688	%
Class A (2005-09)	2.14148	2.48688	%
Class A (2005-10)	3.87500	4.65000	%
Class A (2005-11)	2.18454	2.53688	%
Class A (2005-12)	2.13287	2.47688	%
Class A (2005-13)	2.15870	2.50688	%
Class A (2006-01)	2.15870	2.50688	%
Class A (2006-02)	4.30000	5.16000	%
Class A (2006-03)	2.11565	2.45688	%
Class A (2006-04)	2.14148	2.48688	%
Class A (2006-05)	2.14148	2.48688	%
Class A (2006-06)	2.15009	2.49688	%
Class A (2006-07)	2.13287	2.47688	%
Class A (2006-08)	2.17592	2.52688	%
Class A (2007-01)	2.14148	2.48688	%
Class A (2007-02)	2.16731	2.51688	%
Class A (2007-03)	4.35833	5.23000	%
Class A (2007-04)	2.12426	2.46688	%
Class A (2007-05)	2.15870	2.50688	%
Class A (2007-06)	2.12426	2.46688	%
Class A (2007-07)	2.14148	2.48688	%
Class A (2007-08)	2.14148	2.48688	%
Class A (2007-09)	2.15009	2.49688	%
Class A (2007-10)	2.15870	2.50688	%
Class A (2007-11)	2.12426	2.46688	%
Class A (2007-12)	2.16731	2.51688	%
Class A (2007-13)	2.15870	2.50688	%
Class A (2007-14)	2.33954	2.71688	%
Class A (2007-15)	4.13333	4.96000	%
Class A (2007-16)	7.77608	3.07625	%
Class A (2007-17)	4.26667	5.12000	%
Class A (2007-18)	2.34815	2.72688	%
Class A (2008-01)	2.51176	2.91688	%
Class A (2008-02)	2.89926	3.36688	%
Class A (2008-03)	3.07148	3.56688	%
Class A (2008-04)	3.87500	4.65000	%
Class A (2008-05)	2.89926	3.36688	%
Class A (2008-06)	3.15759	3.66688	%
Class A (2008-07)	2.68398	3.11688	%
Class A (2008-08)	3.15759	3.66688	%
Class A (2008-09)	3.55000	4.26000	%
Class A (2008-10)	2.77009	3.21688	%
Class A (2008-11)	4.50000	5.40000	%
Class A (2008-12)	3.24370	3.76688	%

Class B (2003-03)	2.39981	2.78688	%
Class B (2004-01)	2.39981	2.78688	%
Class B (2004-02)	3.64167	4.37000	%
Class B (2005-02)	3.76667	4.52000	%
Class B (2005-03)	2.29648	2.66688	%
Class B (2005-04)	2.31370	2.68688	%
Class B (2005-05)	2.31370	2.68688	%
Class B (2006-01)	2.25342	2.61688	%
Class B (2006-02)	2.21037	2.56688	%
Class B (2007-01)	2.33954	2.71688	%
Class B (2008-01)	3.64842	4.23688	%
Class B (2008-02)	2.74544	5.20188	%

Class C (2003-03)	3.97500	4.77000	%
Class C (2004-01)	2.55481	2.96688	%
Class C (2004-02)	2.81315	3.26688	%
Class C (2004-03)	2.52898	2.93688	%
Class C (2005-01)	2.44287	2.83688	%
Class C (2005-02)	2.50315	2.90688	%
Class C (2005-03)	2.41704	2.80688	%
Class C (2005-04)	2.40842	2.79688	%
Class C (2006-01)	2.46870	2.86688	%
Class C (2006-02)	2.38259	2.76688	%
Class C (2006-03)	2.32231	2.69688	%
Class C (2006-04)	2.37398	2.75688	%
Class C (2007-01)	2.52037	2.92688	%
Class C (2008-01)	5.99926	6.96688	%
Class C (2008-02)	5.20704	6.04688	%
Class C (2008-03)	4.66454	5.41688	%

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


Tranche		Amount

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

Class B (2003-03)		1,000.00000
Class B (2004-01)		0.00000
Class B (2004-02)		0.00000
Class B (2005-02)		0.00000
Class B (2005-03)		0.00000
Class B (2005-04)		0.00000
Class B (2005-05)		0.00000
Class B (2006-01)		0.00000
Class B (2006-02)		0.00000
Class B (2007-01)		0.00000
Class B (2008-01)		0.00000
Class B (2008-02)		0.00000

Class C (2003-03)		0.00000
Class C (2004-01)		0.00000
Class C (2004-02)		0.00000
Class C (2004-03)		0.00000
Class C (2005-01)		0.00000
Class C (2005-02)		0.00000
Class C (2005-03)		0.00000
Class C (2005-04)		0.00000
Class C (2006-01)		0.00000
Class C (2006-02)		0.00000
Class C (2006-03)		0.00000
Class C (2006-04)		0.00000
Class C (2007-01)		0.00000
Class C (2008-01)		0.00000
Class C (2008-02)		0.00000
Class C (2008-03)		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 (2002-06)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2003-04)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2003-08)	525,000,000.00	525,000,000.00	525,000,000.00	525,000,000.00
Class A (2003-09)	650,000,000.00	650,000,000.00	650,000,000.00	650,000,000.00
Class A (2003-10)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2004-01)	650,000,000.00	650,000,000.00	650,000,000.00	650,000,000.00
Class A (2004-03)	675,000,000.00	675,000,000.00	675,000,000.00	675,000,000.00
Class A (2004-05)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2004-06)	550,000,000.00	550,000,000.00	550,000,000.00	550,000,000.00
Class A (2004-07)	1,200,000,000.00	1,200,000,000.00	1,200,000,000.00	1,200,000,000.00
Class A (2004-08)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class A (2005-02)	600,000,000.00	600,000,000.00	600,000,000.00	600,000,000.00
Class A (2005-03)	650,000,000.00	650,000,000.00	650,000,000.00	650,000,000.00
Class A (2005-04)	800,000,000.00	800,000,000.00	800,000,000.00	800,000,000.00
Class A (2005-05)	700,000,000.00	700,000,000.00	700,000,000.00	700,000,000.00
Class A (2005-06)	825,000,000.00	825,000,000.00	825,000,000.00	825,000,000.00
Class A (2005-07)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2005-08)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2005-09)	900,000,000.00	900,000,000.00	900,000,000.00	900,000,000.00
Class A (2005-10)	875,000,000.00	875,000,000.00	875,000,000.00	875,000,000.00
Class A (2005-11)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2005-12)	1,650,000,000.00	1,650,000,000.00	1,650,000,000.00	1,650,000,000.00
Class A (2005-13)	700,000,000.00	700,000,000.00	700,000,000.00	700,000,000.00
Class A (2006-01)	3,100,000,000.00	3,100,000,000.00	3,100,000,000.00	3,100,000,000.00
Class A (2006-02)	425,000,000.00	425,000,000.00	425,000,000.00	425,000,000.00
Class A (2006-03)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2006-04)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2006-05)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2006-06)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class A (2006-07)	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00
Class A (2006-08)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2007-01)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-02)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class A (2007-03)	450,000,000.00	450,000,000.00	450,000,000.00	450,000,000.00
Class A (2007-04)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-05)	470,000,000.00	470,000,000.00	470,000,000.00	470,000,000.00
Class A (2007-06)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-07)	215,000,000.00	215,000,000.00	215,000,000.00	215,000,000.00
Class A (2007-08)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class A (2007-09)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2007-10)	1,050,000,000.00	1,050,000,000.00	1,050,000,000.00	1,050,000,000.00
Class A (2007-11)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2007-12)	405,000,000.00	405,000,000.00	405,000,000.00	405,000,000.00
Class A (2007-13)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2007-14)	2,025,000,000.00	2,025,000,000.00	2,025,000,000.00	2,025,000,000.00
Class A (2007-15)	1,900,000,000.00	1,900,000,000.00	1,900,000,000.00	1,900,000,000.00
Class A (2007-16)	625,000,000.00	625,000,000.00	625,000,000.00	625,000,000.00
Class A (2007-17)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-18)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2008-01)	2,800,000,000.00	2,800,000,000.00	2,800,000,000.00	2,800,000,000.00
Class A (2008-02)	1,035,000,000.00	1,035,000,000.00	1,035,000,000.00	1,035,000,000.00
Class A (2008-03)	910,000,000.00	910,000,000.00	910,000,000.00	910,000,000.00
Class A (2008-04)	830,000,000.00	830,000,000.00	830,000,000.00	830,000,000.00
Class A (2008-05)	1,225,000,000.00	1,225,000,000.00	1,225,000,000.00	1,225,000,000.00
Class A (2008-06)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2008-07)	1,500,000,000.00	1,500,000,000.00	1,500,000,000.00	1,500,000,000.00
Class A (2008-08)	800,000,000.00	800,000,000.00	800,000,000.00	800,000,000.00
Class A (2008-09)	1,500,000,000.00	1,500,000,000.00	1,500,000,000.00	1,500,000,000.00
Class A (2008-10)	1,250,000,000.00	1,250,000,000.00	1,250,000,000.00	1,250,000,000.00
Class A (2008-11)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class A (2008-12)	570,000,000.00	570,000,000.00	570,000,000.00	570,000,000.00

Total Class A	59,235,000,000.00	59,235,000,000.00	59,235,000,000.00	59,235,000,000.00

Class B (2003-03)	275,000,000.00	275,000,000.00	275,000,000.00	275,000,000.00
Class B (2004-01)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class B (2004-02)	300,000,000.00	300,000,000.00	300,000,000.00	300,000,000.00
Class B (2005-02)	600,000,000.00	600,000,000.00	600,000,000.00	600,000,000.00
Class B (2005-03)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class B (2005-04)	325,000,000.00	325,000,000.00	325,000,000.00	325,000,000.00
Class B (2005-05)	325,000,000.00	325,000,000.00	325,000,000.00	325,000,000.00
Class B (2006-01)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class B (2006-02)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class B (2007-01)	515,000,000.00	515,000,000.00	515,000,000.00	515,000,000.00
Class B (2008-01)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class B (2008-02)	700,000,000.00	700,000,000.00	700,000,000.00	700,000,000.00

Total Class B	5,040,000,000.00	5,040,000,000.00	5,040,000,000.00	5,040,000,000.00

Class C (2003-03)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class C (2004-01)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class C (2004-02)	165,000,000.00	165,000,000.00	165,000,000.00	165,000,000.00
Class C (2004-03)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class C (2005-01)	425,000,000.00	425,000,000.00	425,000,000.00	425,000,000.00
Class C (2005-02)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class C (2005-03)	120,000,000.00	120,000,000.00	120,000,000.00	120,000,000.00
Class C (2005-04)	300,000,000.00	300,000,000.00	300,000,000.00	300,000,000.00
Class C (2006-01)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class C (2006-02)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class C (2006-03)	175,000,000.00	175,000,000.00	175,000,000.00	175,000,000.00
Class C (2006-04)	335,000,000.00	335,000,000.00	335,000,000.00	335,000,000.00
Class C (2007-01)	405,000,000.00	405,000,000.00	405,000,000.00	405,000,000.00
Class C (2008-01)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class C (2008-02)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class C (2008-03)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00

Total Class C	4,175,000,000.00	4,175,000,000.00	4,175,000,000.00	4,175,000,000.00

Total	68,450,000,000.00	68,450,000,000.00	68,450,000,000.00	68,450,000,000.00

2.	Nominal Liquidation Amount of Notes of the CHASEseries


Tranche	Beginning Nominal Liquidation Amount	Increases from accretion of Principal for Discount Notes	Increases from amounts withdrawn from the Principal Funding Subaccounts in respect of Prefunding Excess Amounts	Reimbursements of prior Nominal Liquidation Amount Deficits from Available Finance Charge Collections	Reductions due to reallocations of Available Principal Collections and Investor Charge-Offs	Reductions due to amounts deposited to the Principal Funding Subaccounts		Ending Nominal Liquidation Amount
Class A (2002-06)	500,000,000.00	0.00	0.00	0.00	0.00	0.00		500,000,000.00
Class A (2003-04)	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 (2003-09)	650,000,000.00	0.00	0.00	0.00	0.00	0.00		650,000,000.00
Class A (2003-10)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00		1,000,000,000.00
Class A (2004-01)	650,000,000.00	0.00	0.00	0.00	0.00	0.00		650,000,000.00
Class A (2004-03)	675,000,000.00	0.00	0.00	0.00	0.00	0.00		675,000,000.00
Class A (2004-05)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2004-06)	550,000,000.00	0.00	0.00	0.00	0.00	0.00		550,000,000.00
Class A (2004-07)	1,200,000,000.00	0.00	0.00	0.00	0.00	0.00		1,200,000,000.00
Class A (2004-08)	350,000,000.00	0.00	0.00	0.00	0.00	0.00		350,000,000.00
Class A (2005-02)	600,000,000.00	0.00	0.00	0.00	0.00	0.00		600,000,000.00
Class A (2005-03)	650,000,000.00	0.00	0.00	0.00	0.00	0.00		650,000,000.00
Class A (2005-04)	800,000,000.00	0.00	0.00	0.00	0.00	0.00		800,000,000.00
Class A (2005-05)	700,000,000.00	0.00	0.00	0.00	0.00	0.00		700,000,000.00
Class A (2005-06)	825,000,000.00	0.00	0.00	0.00	0.00	0.00		825,000,000.00
Class A (2005-07)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2005-08)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00		1,000,000,000.00
Class A (2005-09)	900,000,000.00	0.00	0.00	0.00	0.00	0.00		900,000,000.00
Class A (2005-10)	875,000,000.00	0.00	0.00	0.00	0.00	0.00		875,000,000.00
Class A (2005-11)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2005-12)	1,650,000,000.00	0.00	0.00	0.00	0.00	0.00		1,650,000,000.00
Class A (2005-13)	700,000,000.00	0.00	0.00	0.00	0.00	0.00		700,000,000.00
Class A (2006-01)	3,100,000,000.00	0.00	0.00	0.00	0.00	0.00		3,100,000,000.00
Class A (2006-02)	425,000,000.00	0.00	0.00	0.00	0.00	0.00		425,000,000.00
Class A (2006-03)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00		1,000,000,000.00
Class A (2006-04)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2006-05)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2006-06)	200,000,000.00	0.00	0.00	0.00	0.00	0.00		200,000,000.00
Class A (2006-07)	1,150,000,000.00	0.00	0.00	0.00	0.00	0.00		1,150,000,000.00
Class A (2006-08)	500,000,000.00	0.00	0.00	0.00	0.00	0.00		500,000,000.00
Class A (2007-01)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-02)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class A (2007-03)	450,000,000.00	0.00	0.00	0.00	0.00	0.00		450,000,000.00
Class A (2007-04)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-05)	470,000,000.00	0.00	0.00	0.00	0.00	0.00		470,000,000.00
Class A (2007-06)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-07)	215,000,000.00	0.00	0.00	0.00	0.00	0.00		215,000,000.00
Class A (2007-08)	200,000,000.00	0.00	0.00	0.00	0.00	0.00		200,000,000.00
Class A (2007-09)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00		1,000,000,000.00
Class A (2007-10)	1,050,000,000.00	0.00	0.00	0.00	0.00	0.00		1,050,000,000.00
Class A (2007-11)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2007-12)	405,000,000.00	0.00	0.00	0.00	0.00	0.00		405,000,000.00
Class A (2007-13)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2007-14)	2,025,000,000.00	0.00	0.00	0.00	0.00	0.00		2,025,000,000.00
Class A (2007-15)	1,900,000,000.00	0.00	0.00	0.00	0.00	0.00		1,900,000,000.00
Class A (2007-16)	625,000,000.00	0.00	0.00	0.00	0.00	0.00		625,000,000.00
Class A (2007-17)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-18)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2008-01)	2,800,000,000.00	0.00	0.00	0.00	0.00	0.00		2,800,000,000.00
Class A (2008-02)	1,035,000,000.00	0.00	0.00	0.00	0.00	0.00		1,035,000,000.00
Class A (2008-03)	910,000,000.00	0.00	0.00	0.00	0.00	0.00		910,000,000.00
Class A (2008-04)	830,000,000.00	0.00	0.00	0.00	0.00	0.00		830,000,000.00
Class A (2008-05)	1,225,000,000.00	0.00	0.00	0.00	0.00	0.00		1,225,000,000.00
Class A (2008-06)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2008-07)	1,500,000,000.00	0.00	0.00	0.00	0.00	0.00		1,500,000,000.00
Class A (2008-08)	800,000,000.00	0.00	0.00	0.00	0.00	0.00		800,000,000.00
Class A (2008-09)	1,500,000,000.00	0.00	0.00	0.00	0.00	0.00		1,500,000,000.00
Class A (2008-10)	1,250,000,000.00	0.00	0.00	0.00	0.00	0.00		1,250,000,000.00
Class A (2008-11)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class A (2008-12)	570,000,000.00	0.00	0.00	0.00	0.00	0.00		570,000,000.00

Total Class A	59,235,000,000.00	0.00	0.00	0.00	0.00	0.00		59,235,000,000.00

Class B (2003-03)	275,000,000.00	0.00	0.00	0.00	0.00	(275,000,000.00	)	0.00
Class B (2004-01)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class B (2004-02)	300,000,000.00	0.00	0.00	0.00	0.00	0.00		300,000,000.00
Class B (2005-02)	600,000,000.00	0.00	0.00	0.00	0.00	0.00		600,000,000.00
Class B (2005-03)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class B (2005-04)	325,000,000.00	0.00	0.00	0.00	0.00	0.00		325,000,000.00
Class B (2005-05)	325,000,000.00	0.00	0.00	0.00	0.00	0.00		325,000,000.00
Class B (2006-01)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class B (2006-02)	350,000,000.00	0.00	0.00	0.00	0.00	0.00		350,000,000.00
Class B (2007-01)	515,000,000.00	0.00	0.00	0.00	0.00	0.00		515,000,000.00
Class B (2008-01)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class B (2008-02)	700,000,000.00	0.00	0.00	0.00	0.00	0.00		700,000,000.00

Total Class B	5,040,000,000.00	0.00	0.00	0.00	0.00	(275,000,000.00	)	4,765,000,000.00

Class C (2003-03)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class C (2004-01)	150,000,000.00	0.00	0.00	0.00	0.00	0.00		150,000,000.00
Class C (2004-02)	165,000,000.00	0.00	0.00	0.00	0.00	0.00		165,000,000.00
Class C (2004-03)	200,000,000.00	0.00	0.00	0.00	0.00	0.00		200,000,000.00
Class C (2005-01)	425,000,000.00	0.00	0.00	0.00	0.00	0.00		425,000,000.00
Class C (2005-02)	150,000,000.00	0.00	0.00	0.00	0.00	0.00		150,000,000.00
Class C (2005-03)	120,000,000.00	0.00	0.00	0.00	0.00	0.00		120,000,000.00
Class C (2005-04)	300,000,000.00	0.00	0.00	0.00	0.00	0.00		300,000,000.00
Class C (2006-01)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class C (2006-02)	350,000,000.00	0.00	0.00	0.00	0.00	0.00		350,000,000.00
Class C (2006-03)	175,000,000.00	0.00	0.00	0.00	0.00	0.00		175,000,000.00
Class C (2006-04)	335,000,000.00	0.00	0.00	0.00	0.00	0.00		335,000,000.00
Class C (2007-01)	405,000,000.00	0.00	0.00	0.00	0.00	0.00		405,000,000.00
Class C (2008-01)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class C (2008-02)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class C (2008-03)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00

Total Class C	4,175,000,000.00	0.00	0.00	0.00	0.00	0.00		4,175,000,000.00

Total	68,450,000,000.00	0.00	0.00	0.00	0.00	(275,000,000.00	)	68,175,000,000.00

3.	CHASEseries Interest Funding Account Sub-Accounts


Tranche	Beginning Interest Funding Subaccount Balance	Targeted deposit to the Interest Funding Subaccount with respect to the current period	Previous shortfalls of targeted deposits to the Interest Funding Subaccount	Actual deposit to the Interest Funding Subaccount	Amount withdrawn from the Interest Funding Subaccount for payment to Noteholders		Other Withdrawals	Ending Interest Funding Subaccount Balance
Class A (2002-06)	0.00	1,143,934.44	0.00	1,143,934.44	(1,143,934.44	)	0.00	0.00
Class A (2003-04)	0.00	1,169,767.78	0.00	1,169,767.78	(1,169,767.78	)	0.00	0.00
Class A (2003-08)	0.00	1,228,256.17	0.00	1,228,256.17	(1,228,256.17	)	0.00	0.00
Class A (2003-09)	0.00	2,090,833.33	0.00	2,090,833.33	(2,090,833.33	)	0.00	0.00
Class A (2003-10)	0.00	2,218,980.00	0.00	2,218,980.00	(2,218,980.00	)	0.00	0.00
Class A (2004-01)	0.00	1,868,750.00	0.00	1,868,750.00	(1,868,750.00	)	0.00	0.00
Class A (2004-03)	0.00	1,532,686.50	0.00	1,532,686.50	(1,532,686.50	)	0.00	0.00
Class A (2004-05)	0.00	1,677,151.67	0.00	1,677,151.67	(1,677,151.67	)	0.00	0.00
Class A (2004-06)	0.00	1,805,833.33	0.00	1,805,833.33	(1,805,833.33	)	0.00	0.00
Class A (2004-07)	0.00	2,673,109.33	0.00	2,673,109.33	(2,673,109.33	)	0.00	0.00
Class A (2004-08)	0.00	779,656.89	0.00	779,656.89	(779,656.89	)	0.00	0.00
Class A (2005-02)	0.00	1,310,721.33	0.00	1,310,721.33	(1,310,721.33	)	0.00	0.00
Class A (2005-03)	0.00	1,391,962.00	0.00	1,391,962.00	(1,391,962.00	)	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 (2005-05)	0.00	1,499,036.00	0.00	1,499,036.00	(1,499,036.00	)	0.00	0.00
Class A (2005-06)	0.00	1,802,241.83	0.00	1,802,241.83	(1,802,241.83	)	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	2,158,702.22	0.00	2,158,702.22	(2,158,702.22	)	0.00	0.00
Class A (2005-09)	0.00	1,927,332.00	0.00	1,927,332.00	(1,927,332.00	)	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	1,638,401.67	0.00	1,638,401.67	(1,638,401.67	)	0.00	0.00
Class A (2005-12)	0.00	3,519,233.67	0.00	3,519,233.67	(3,519,233.67	)	0.00	0.00
Class A (2005-13)	0.00	1,511,091.56	0.00	1,511,091.56	(1,511,091.56	)	0.00	0.00
Class A (2006-01)	0.00	6,691,976.89	0.00	6,691,976.89	(6,691,976.89	)	0.00	0.00
Class A (2006-02)	0.00	1,827,500.00	0.00	1,827,500.00	(1,827,500.00	)	0.00	0.00
Class A (2006-03)	0.00	2,115,646.67	0.00	2,115,646.67	(2,115,646.67	)	0.00	0.00
Class A (2006-04)	0.00	1,606,110.00	0.00	1,606,110.00	(1,606,110.00	)	0.00	0.00
Class A (2006-05)	0.00	1,606,110.00	0.00	1,606,110.00	(1,606,110.00	)	0.00	0.00
Class A (2006-06)	0.00	430,018.22	0.00	430,018.22	(430,018.22	)	0.00	0.00
Class A (2006-07)	0.00	2,452,799.22	0.00	2,452,799.22	(2,452,799.22	)	0.00	0.00
Class A (2006-08)	0.00	1,087,962.22	0.00	1,087,962.22	(1,087,962.22	)	0.00	0.00
Class A (2007-01)	0.00	4,282,960.00	0.00	4,282,960.00	(4,282,960.00	)	0.00	0.00
Class A (2007-02)	0.00	866,925.33	0.00	866,925.33	(866,925.33	)	0.00	0.00
Class A (2007-03)	0.00	1,961,250.00	0.00	1,961,250.00	(1,961,250.00	)	0.00	0.00
Class A (2007-04)	0.00	4,248,515.56	0.00	4,248,515.56	(4,248,515.56	)	0.00	0.00
Class A (2007-05)	0.00	1,014,590.04	0.00	1,014,590.04	(1,014,590.04	)	0.00	0.00
Class A (2007-06)	0.00	4,248,515.56	0.00	4,248,515.56	(4,248,515.56	)	0.00	0.00
Class A (2007-07)	0.00	460,418.20	0.00	460,418.20	(460,418.20	)	0.00	0.00
Class A (2007-08)	0.00	428,296.00	0.00	428,296.00	(428,296.00	)	0.00	0.00
Class A (2007-09)	0.00	2,150,091.11	0.00	2,150,091.11	(2,150,091.11	)	0.00	0.00
Class A (2007-10)	0.00	2,266,637.33	0.00	2,266,637.33	(2,266,637.33	)	0.00	0.00
Class A (2007-11)	0.00	1,593,193.33	0.00	1,593,193.33	(1,593,193.33	)	0.00	0.00
Class A (2007-12)	0.00	877,761.90	0.00	877,761.90	(877,761.90	)	0.00	0.00
Class A (2007-13)	0.00	1,619,026.67	0.00	1,619,026.67	(1,619,026.67	)	0.00	0.00
Class A (2007-14)	0.00	4,737,559.50	0.00	4,737,559.50	(4,737,559.50	)	0.00	0.00
Class A (2007-15)	0.00	7,853,333.33	0.00	7,853,333.33	(7,853,333.33	)	0.00	0.00
Class A (2007-16)	3,204,427.08	1,655,620.66	0.00	1,655,620.66	(4,860,047.74	)	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	4,696,293.33	0.00	4,696,293.33	(4,696,293.33	)	0.00	0.00
Class A (2008-01)	0.00	7,032,921.78	0.00	7,032,921.78	(7,032,921.78	)	0.00	0.00
Class A (2008-02)	0.00	3,000,731.80	0.00	3,000,731.80	(3,000,731.80	)	0.00	0.00
Class A (2008-03)	0.00	2,795,046.80	0.00	2,795,046.80	(2,795,046.80	)	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 (2008-05)	0.00	3,551,590.78	0.00	3,551,590.78	(3,551,590.78	)	0.00	0.00
Class A (2008-06)	0.00	2,368,193.33	0.00	2,368,193.33	(2,368,193.33	)	0.00	0.00
Class A (2008-07)	0.00	4,025,970.00	0.00	4,025,970.00	(4,025,970.00	)	0.00	0.00
Class A (2008-08)	0.00	2,526,072.89	0.00	2,526,072.89	(2,526,072.89	)	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	3,462,613.89	0.00	3,462,613.89	(3,462,613.89	)	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	1,848,910.27	0.00	1,848,910.27	(1,848,910.27	)	0.00	0.00

Total Class A	3,204,427.08	156,267,802.66	0.00	156,267,802.66	(159,472,229.74	)	0.00	0.00

Class B (2003-03)	0.00	659,948.67	0.00	659,948.67	(659,948.67	)	0.00	0.00
Class B (2004-01)	0.00	599,953.33	0.00	599,953.33	(599,953.33	)	0.00	0.00
Class B (2004-02)	0.00	1,092,500.00	0.00	1,092,500.00	(1,092,500.00	)	0.00	0.00
Class B (2005-02)	0.00	2,260,000.00	0.00	2,260,000.00	(2,260,000.00	)	0.00	0.00
Class B (2005-03)	0.00	1,722,360.00	0.00	1,722,360.00	(1,722,360.00	)	0.00	0.00
Class B (2005-04)	0.00	751,953.22	0.00	751,953.22	(751,953.22	)	0.00	0.00
Class B (2005-05)	0.00	751,953.22	0.00	751,953.22	(751,953.22	)	0.00	0.00
Class B (2006-01)	0.00	901,369.78	0.00	901,369.78	(901,369.78	)	0.00	0.00
Class B (2006-02)	0.00	773,629.11	0.00	773,629.11	(773,629.11	)	0.00	0.00
Class B (2007-01)	0.00	1,204,860.81	0.00	1,204,860.81	(1,204,860.81	)	0.00	0.00
Class B (2008-01)	0.00	912,106.11	0.00	912,106.11	(912,106.11	)	0.00	0.00
Class B (2008-02)	0.00	1,921,805.67	0.00	1,921,805.67	(1,921,805.67	)	0.00	0.00

Total Class B	0.00	13,552,439.92	0.00	13,552,439.92	(13,552,439.92	)	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 (2004-01)	0.00	383,222.00	0.00	383,222.00	(383,222.00	)	0.00	0.00
Class C (2004-02)	0.00	464,169.20	0.00	464,169.20	(464,169.20	)	0.00	0.00
Class C (2004-03)	0.00	505,796.00	0.00	505,796.00	(505,796.00	)	0.00	0.00
Class C (2005-01)	0.00	1,038,219.28	0.00	1,038,219.28	(1,038,219.28	)	0.00	0.00
Class C (2005-02)	0.00	375,472.00	0.00	375,472.00	(375,472.00	)	0.00	0.00
Class C (2005-03)	0.00	290,044.27	0.00	290,044.27	(290,044.27	)	0.00	0.00
Class C (2005-04)	0.00	722,527.33	0.00	722,527.33	(722,527.33	)	0.00	0.00
Class C (2006-01)	0.00	617,175.56	0.00	617,175.56	(617,175.56	)	0.00	0.00
Class C (2006-02)	0.00	833,906.89	0.00	833,906.89	(833,906.89	)	0.00	0.00
Class C (2006-03)	0.00	406,404.83	0.00	406,404.83	(406,404.83	)	0.00	0.00
Class C (2006-04)	0.00	795,283.30	0.00	795,283.30	(795,283.30	)	0.00	0.00
Class C (2007-01)	0.00	1,020,749.40	0.00	1,020,749.40	(1,020,749.40	)	0.00	0.00
Class C (2008-01)	0.00	1,499,814.44	0.00	1,499,814.44	(1,499,814.44	)	0.00	0.00
Class C (2008-02)	0.00	1,301,758.89	0.00	1,301,758.89	(1,301,758.89	)	0.00	0.00
Class C (2008-03)	0.00	1,166,133.89	0.00	1,166,133.89	(1,166,133.89	)	0.00	0.00

Total Class C	0.00	13,010,677.28	0.00	13,010,677.28	(13,010,677.28	)	0.00	0.00

Total	3,204,427.08	182,830,919.86	0.00	182,830,919.86	(186,035,346.94	)	0.00	0.00

4.	CHASEseries Principal Funding Account Sub-Accounts


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

Total Class A	0.00	0.00	0.00	0.00	0.00		0.00	0.00

Class B (2003-03)	0.00	275,000,000.00	0.00	275,000,000.00	(275,000,000.00	)	0.00	0.00
Class B (2004-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2004-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2005-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2005-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2005-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2005-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2006-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2006-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2007-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2008-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2008-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00

Total Class B	0.00	275,000,000.00	0.00	275,000,000.00	(275,000,000.00	)	0.00	0.00

Class C (2003-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2004-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2004-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2004-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2005-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2005-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2005-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2005-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2007-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2008-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2008-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2008-03)	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	275,000,000.00	0.00	275,000,000.00	(275,000,000.00	)	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)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2004-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2004-02)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2004-03)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2005-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2005-02)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2005-03)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2005-04)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2006-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2006-02)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2006-03)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2006-04)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2007-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2008-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2008-02)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2008-03)	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	0.00	0.00	0.00	0.00	0.00	0.00

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


Tranche	Required Subordinated Amount of Class B Notes as of the close of business on the related Note Transfer Date	Required Subordinated Amount of Class C Notes as of the close of business on the related Note Transfer Date	Class A Usage of Class B Required Subordinated Amount for the current period	Class A Usage of Class C Required Subordinated Amount for the current period	Cumulative Class A Usage of Class B Required Subordinated Amount	Cumulative Class A Usage of Class C Required Subordinated Amount
Class A (2002-06)	32,485,900.00	32,485,900.00	0.00	0.00	0.00	0.00
Class A (2003-04)	32,485,900.00	32,485,900.00	0.00	0.00	0.00	0.00
Class A (2003-08)	34,110,195.00	34,110,195.00	0.00	0.00	0.00	0.00
Class A (2003-09)	42,231,670.00	42,231,670.00	0.00	0.00	0.00	0.00
Class A (2003-10)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2004-01)	42,231,670.00	42,231,670.00	0.00	0.00	0.00	0.00
Class A (2004-03)	43,855,965.00	43,855,965.00	0.00	0.00	0.00	0.00
Class A (2004-05)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2004-06)	35,734,490.00	35,734,490.00	0.00	0.00	0.00	0.00
Class A (2004-07)	77,966,160.00	77,966,160.00	0.00	0.00	0.00	0.00
Class A (2004-08)	22,740,130.00	22,740,130.00	0.00	0.00	0.00	0.00
Class A (2005-02)	38,983,080.00	38,983,080.00	0.00	0.00	0.00	0.00
Class A (2005-03)	42,231,670.00	42,231,670.00	0.00	0.00	0.00	0.00
Class A (2005-04)	51,977,440.00	51,977,440.00	0.00	0.00	0.00	0.00
Class A (2005-05)	45,480,260.00	45,480,260.00	0.00	0.00	0.00	0.00
Class A (2005-06)	53,601,735.00	53,601,735.00	0.00	0.00	0.00	0.00
Class A (2005-07)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2005-08)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2005-09)	58,474,620.00	58,474,620.00	0.00	0.00	0.00	0.00
Class A (2005-10)	56,850,325.00	56,850,325.00	0.00	0.00	0.00	0.00
Class A (2005-11)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2005-12)	107,203,470.00	107,203,470.00	0.00	0.00	0.00	0.00
Class A (2005-13)	45,480,260.00	45,480,260.00	0.00	0.00	0.00	0.00
Class A (2006-01)	201,412,580.00	201,412,580.00	0.00	0.00	0.00	0.00
Class A (2006-02)	27,613,015.00	27,613,015.00	0.00	0.00	0.00	0.00
Class A (2006-03)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2006-04)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2006-05)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2006-06)	12,994,360.00	12,994,360.00	0.00	0.00	0.00	0.00
Class A (2006-07)	74,717,570.00	74,717,570.00	0.00	0.00	0.00	0.00
Class A (2006-08)	32,485,900.00	32,485,900.00	0.00	0.00	0.00	0.00
Class A (2007-01)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00
Class A (2007-02)	25,988,720.00	25,988,720.00	0.00	0.00	0.00	0.00
Class A (2007-03)	29,237,310.00	29,237,310.00	0.00	0.00	0.00	0.00
Class A (2007-04)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00
Class A (2007-05)	30,536,746.00	30,536,746.00	0.00	0.00	0.00	0.00
Class A (2007-06)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00
Class A (2007-07)	13,968,937.00	13,968,937.00	0.00	0.00	0.00	0.00
Class A (2007-08)	12,994,360.00	12,994,360.00	0.00	0.00	0.00	0.00
Class A (2007-09)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2007-10)	68,220,390.00	68,220,390.00	0.00	0.00	0.00	0.00
Class A (2007-11)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2007-12)	26,313,579.00	26,313,579.00	0.00	0.00	0.00	0.00
Class A (2007-13)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2007-14)	131,567,895.00	131,567,895.00	0.00	0.00	0.00	0.00
Class A (2007-15)	123,446,420.00	123,446,420.00	0.00	0.00	0.00	0.00
Class A (2007-16)	40,607,375.00	40,607,375.00	0.00	0.00	0.00	0.00
Class A (2007-17)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00
Class A (2007-18)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00
Class A (2008-01)	181,921,040.00	181,921,040.00	0.00	0.00	0.00	0.00
Class A (2008-02)	67,245,813.00	67,245,813.00	0.00	0.00	0.00	0.00
Class A (2008-03)	59,124,338.00	59,124,338.00	0.00	0.00	0.00	0.00
Class A (2008-04)	53,926,594.00	53,926,594.00	0.00	0.00	0.00	0.00
Class A (2008-05)	79,590,455.00	79,590,455.00	0.00	0.00	0.00	0.00
Class A (2008-06)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2008-07)	97,457,700.00	97,457,700.00	0.00	0.00	0.00	0.00
Class A (2008-08)	51,977,440.00	51,977,440.00	0.00	0.00	0.00	0.00
Class A (2008-09)	97,457,700.00	97,457,700.00	0.00	0.00	0.00	0.00
Class A (2008-10)	81,214,750.00	81,214,750.00	0.00	0.00	0.00	0.00
Class A (2008-11)	25,988,720.00	25,988,720.00	0.00	0.00	0.00	0.00
Class A (2008-12)	37,033,926.00	37,033,926.00	0.00	0.00	0.00	0.00

Total	3,848,604,573.00	3,848,604,573.00	0.00	0.00	0.00	0.00

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


Tranche	Required Subordinated Amount of Class C Notes as of the close of business on the related Note Transfer Date	Class B Usage of Class C Required Subordinated Amount for the current period	Cumulative Class B Usage of Class C Required Subordinated Amount
Class B (2003-03)	0.00	0.00	0.00
Class B (2004-01)	204,853,726.40	0.00	0.00
Class B (2004-02)	245,824,471.68	0.00	0.00
Class B (2005-02)	491,648,943.36	0.00	0.00
Class B (2005-03)	614,561,179.20	0.00	0.00
Class B (2005-04)	266,309,844.32	0.00	0.00
Class B (2005-05)	266,309,844.32	0.00	0.00
Class B (2006-01)	327,765,962.24	0.00	0.00
Class B (2006-02)	286,795,216.96	0.00	0.00
Class B (2007-01)	421,998,676.39	0.00	0.00
Class B (2008-01)	204,853,726.40	0.00	0.00
Class B (2008-02)	573,590,433.92	0.00	0.00

Total	3,904,512,025.19	0.00	0.00

C.	Information regarding the performance of the CHASEseries


	August Monthly Period					July Monthly Period					June Monthly Period
Yield	15.47	%				15.97	%				16.16	%
Less: Net Credit Losses	4.98	%				4.34	%				4.63	%

(a) Portfolio Yield				10.49	%				11.63	%				11.53	%
Less:
Coupon	3.15	%				3.12	%				3.12	%
Plus: Servicing Fee	1.50	%				1.50	%				1.50	%

(b) Base Rate				4.65	%				4.62	%				4.62	%


(a) - (b) = Excess Spread Percentage				5.84	%				7.01	%				6.91	%

Three Month Average Excess Spread Percentage				6.59	%				6.97	%				6.92	%

Excess Spread Amount paid to Transferor			$	344,508,302.23				$	403,976,003.74				$	376,616,052.89

Principal Payment Rate				18.53	%				19.27	%				18.96	%


CHASE BANK USA, NATIONAL ASSOCIATION, as Servicer

By:		/s/ Patricia Garvey
		Patricia Garvey
		Vice President

CHASE BANK USA, NATIONAL ASSOCIATION 10-D