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: | 06/15/2012 | ||||||||||||
Period Type: | Revolving | |||||||||||||
(i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||||||
(ii) | Monthly Interest Distributed | |||||||||||||
Class A Note Interest Requirement | 251,064.48 | |||||||||||||
Class B Note Interest Requirement | 38,839.61 | |||||||||||||
Net Class C Note Interest Requirement | 82,672.13 | 372,576.22 | ||||||||||||
(iii) | Collections of Principal Receivables | 173,190,327.15 | ||||||||||||
(iv) | Collections of Finance Charge Receivables | 11,517,622.70 | ||||||||||||
(v) | Aggregate Amount of Principal Receivables | 1,215,131,208.49 | ||||||||||||
Investor Interest | 725,000,000.00 | |||||||||||||
Adjusted Interest | 725,000,000.00 | |||||||||||||
Floating Investor Percentage | 59.66 | % | ||||||||||||
Fixed Investor Percentage | 59.66 | % | ||||||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||||||
Current to 29 days | 97.87 | % | ||||||||||||
30 to 59 days | 0.55 | % | ||||||||||||
60 to 89 days | 0.43 | % | ||||||||||||
90 or more days | 1.15 | % | ||||||||||||
|
| |||||||||||||
Total Receivables | 100.00 | % | ||||||||||||
(vii) | Investor Default Amount | 2,853,034.37 | ||||||||||||
(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) | 14.03 | % | |||||||||||
(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 | 10,913,456.03 | ||||||||||||
(xvii) | Note Rate | Class A | 0.47875 | % | ||||||||||
Class B | 0.88875 | % | ||||||||||||
Class C | 1.48875 | % | ||||||||||||
(xviii) | Spread Account | 7,250,000.00 |
By: | /s/ Patricia M. Garvey | |
Name: | Patricia M. Garvey | |
Title: | Vice President |