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: Period Type: | 03/15/2013 Revolving | ||||||||||||||
(i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||||||||
(ii) | Monthly Interest Distributed | |||||||||||||||
Class A Note Interest Requirement | 208,981.73 | |||||||||||||||
Class B Note Interest Requirement | 33,598.76 | |||||||||||||||
Net Class C Note Interest Requirement | 73,173.43 | 315,753.92 | ||||||||||||||
(iii) | Collections of Principal Receivables | 163,636,137.10 | ||||||||||||||
(iv) | Collections of Finance Charge Receivables | 10,622,423.40 | ||||||||||||||
(v) | Aggregate Amount of Principal Receivables | 1,157,364,099.52 | ||||||||||||||
Investor Interest | 725,000,000.00 | |||||||||||||||
Adjusted Interest | 725,000,000.00 | |||||||||||||||
Floating Investor Percentage | 62.64% | |||||||||||||||
Fixed Investor Percentage | 62.64% | |||||||||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||||||||
Current to 29 days | 98.08% | |||||||||||||||
30 to 59 days | 0.49% | |||||||||||||||
60 to 89 days | 0.44% | |||||||||||||||
90 or more days | 0.99% | |||||||||||||||
|
| |||||||||||||||
Total Receivables | 100.00% | |||||||||||||||
(vii) | Investor Default Amount | 2,507,652.01 | ||||||||||||||
(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) | 14.95% | ||||||||||||||
(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 | 10,018,415.11 | ||||||||||||||
(xvii) | Note Rate | Class A | 0.44120% | |||||||||||||
Class B | 0.85120% | |||||||||||||||
Class C | 1.45120% | |||||||||||||||
(xviii) | Spread Account | 7,250,000.00 |
By: | ||
Name: | Patricia M. Garvey | |
Title: | Vice President |