Exhibit 99.2
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2003-4
Section 5.2 - Supplement | Distribution Date: | 08/16/2010 | ||||||||||||
Period Type: | Revolving | |||||||||||||
0.00 | 0.00 | |||||||||||||
(i) | Monthly Principal Distributed | |||||||||||||
(ii) | Monthly Interest Distributed | |||||||||||||
Class A Note Interest Requirement | 314,482.19 | |||||||||||||
Class B Note Interest Requirement | 44,702.40 | |||||||||||||
Net Class C Note Interest Requirement | 90,731.63 | 449,916.22 | ||||||||||||
(iii) | Collections of Principal Receivables | 139,436,238.31 | ||||||||||||
(iv) | Collections of Finance Charge Receivables | 11,225,114.65 | ||||||||||||
(v) | Aggregate Amount of Principal Receivables | 1,517,157,022.90 | ||||||||||||
Investor Interest | 725,000,000.00 | |||||||||||||
Adjusted Interest | 725,000,000.00 | |||||||||||||
Floating Investor Percentage | 47.79 | % | ||||||||||||
Fixed Investor Percentage | 47.79 | % | ||||||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||||||
Current to 29 days | 95.75 | % | ||||||||||||
30 to 59 days | 1.02 | % | ||||||||||||
60 to 89 days | 0.85 | % | ||||||||||||
90 or more days | 2.38 | % | ||||||||||||
Total Receivables | 100.00 | % | ||||||||||||
(vii) | Investor Default Amount | 5,266,240.74 | ||||||||||||
(viii) | Investor Charge-Offs | 0.00 | ||||||||||||
(ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||||||
(x) | Net Investor Servicing Fee | 302,083.33 | ||||||||||||
(xi) | Portfolio Yield (Net of Defaulted Receivables) (1) | 9.51 | % | |||||||||||
(xii) | Reallocated Principal Collections | 0.00 | ||||||||||||
(xiii) | Accumulation Shortfall | 0.00 | ||||||||||||
(xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||||||
(xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||||||
(xvi) | Available Investor Finance Charge Collections | 10,620,947.98 | ||||||||||||
(xvii) | Note Rate | Class A | 0.58094 | % | ||||||||||
Class B | 0.99094 | % | ||||||||||||
Class C | 1.59094 | % | ||||||||||||
(xviii) | Spread Account | 7,250,000.00 |
By: | /s/ Patricia M. Garvey | |||
Name: | Patricia M. Garvey | |||
Title: | Vice President |
(1) | Yield for the July 2010 Monthly Period reflects 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. |