Exhibit 99.2
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series2003-4
Section 5.2 – Supplement | Distribution Date: | 07/15/2013 | ||||
| Period Type: | Accumulation |
(i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||||
(ii) | Monthly Interest Distributed | |||||||||||
Class A Note Interest Requirement | 204,860.83 | |||||||||||
Class B Note Interest Requirement | 33,255.35 | |||||||||||
Net Class C Note Interest Requirement | 72,789.63 | 310,905.81 | ||||||||||
(iii) | Collections of Principal Receivables | 177,473,071.76 | ||||||||||
(iv) | Collections of Finance Charge Receivables | 9,052,229.51 | ||||||||||
(v) | Aggregate Amount of Principal Receivables | 2,022,685,658.09 | ||||||||||
Investor Interest | 725,000,000.00 | |||||||||||
Adjusted Interest | 603,200,000.00 | |||||||||||
Floating Investor Percentage | 29.82 | % | ||||||||||
Fixed Investor Percentage | 35.84 | % | ||||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||||
Current to 29 days | 98.55 | % | ||||||||||
30 to 59 days | 0.43 | % | ||||||||||
60 to 89 days | 0.32 | % | ||||||||||
90 or more days | 0.70 | % | ||||||||||
|
| |||||||||||
Total Receivables | 100.00 | % | ||||||||||
(vii) | Investor Default Amount | 1,852,678.79 | ||||||||||
(viii) | InvestorCharge-Offs | 0.00 | ||||||||||
(ix) | Reimbursed InvestorCharge-Offs | 0.00 | ||||||||||
(x) | Net Investor Servicing Fee | 200,583.33 | ||||||||||
(xi) | Portfolio Yield (Net of Defaulted Receivables) | 12.26 | % | |||||||||
(xii) | Reallocated Principal Collections | 0.00 | ||||||||||
(xiii) | Accumulation Shortfall | 0.00 | ||||||||||
(xiv) | Principal Funding Investment Proceeds | 15,047.49 | ||||||||||
(xv) | Principal Funding Investment Shortfall | 66,896.84 | ||||||||||
(xvi) | Available Investor Finance Charge Collections | 8,733,269.98 | ||||||||||
(xvii) | Note Rate | Class A | 0.43250 | % | ||||||||
Class B | 0.84250 | % | ||||||||||
Class C | 1.44250 | % | ||||||||||
(xviii) | Spread Account | 7,250,000.00 | ||||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
