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: | 12/17/2012 | ||
Period Type: | Revolving |
(i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||||
(ii) | Monthly Interest Distributed | |||||||||||
Class A Note Interest Requirement | 242,517.33 | |||||||||||
Class B Note Interest Requirement | 38,705.33 | |||||||||||
Net Class C Note Interest Requirement | 83,857.45 | 365,080.11 | ||||||||||
(iii) | Collections of Principal Receivables | 164,580,855.23 | ||||||||||
(iv) | Collections of Finance Charge Receivables | 11,211,670.47 | ||||||||||
(v) | Aggregate Amount of Principal Receivables | 1,170,546,112.80 | ||||||||||
Investor Interest | 725,000,000.00 | |||||||||||
Adjusted Interest | 725,000,000.00 | |||||||||||
Floating Investor Percentage | 61.94 | % | ||||||||||
Fixed Investor Percentage | 61.94 | % | ||||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||||
Current to 29 days | 98.01 | % | ||||||||||
30 to 59 days | 0.61 | % | ||||||||||
60 to 89 days | 0.48 | % | ||||||||||
90 or more days | 0.90 | % | ||||||||||
|
| |||||||||||
Total Receivables | 100.00 | % | ||||||||||
(vii) | Investor Default Amount | 2,536,154.27 | ||||||||||
(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) | 14.67 | % | |||||||||
(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 | 10,607,503.80 | ||||||||||
(xvii) | Note Rate | Class A | 0.44800 | % | ||||||||
Class B | 0.85800 | % | ||||||||||
Class C | 1.45800 | % | ||||||||||
(xviii) | Spread Account | 7,250,000.00 |
By: | /s/ Patricia M. Garvey | |
Name: | Patricia M. Garvey | |
Title: | Vice President |