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: | 08/15/2013 | ||
| Period Type: | Accumulation |
(i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||||
(ii) | Monthly Interest Distributed | |||||||||||
Class A Note Interest Requirement | 226,039.32 | |||||||||||
Class B Note Interest Requirement | 36,754.18 | |||||||||||
Net Class C Note Interest Requirement | 80,568.53 | 343,362.03 | ||||||||||
(iii) | Collections of Principal Receivables | 186,581,229.55 | ||||||||||
(iv) | Collections of Finance Charge Receivables | 7,432,166.89 | ||||||||||
(v) | Aggregate Amount of Principal Receivables | 2,016,575,922.87 | ||||||||||
Investor Interest | 725,000,000.00 | |||||||||||
Adjusted Interest | 481,400,000.00 | |||||||||||
Floating Investor Percentage | 23.87 | % | ||||||||||
Fixed Investor Percentage | 35.95 | % | ||||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||||
Current to 29 days | 98.53 | % | ||||||||||
30 to 59 days | 0.42 | % | ||||||||||
60 to 89 days | 0.34 | % | ||||||||||
90 or more days | 0.71 | % | ||||||||||
Total Receivables | 100.00 | % | ||||||||||
(vii) | Investor Default Amount | 1,223,400.29 | ||||||||||
(viii) | Investor Charge-Offs | 0.00 | ||||||||||
(ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||||
(x) | Net Investor Servicing Fee | 149,833.33 | ||||||||||
(xi) | Portfolio Yield (Net of Defaulted Receivables) | 10.27 | % | |||||||||
(xii) | Reallocated Principal Collections | 0.00 | ||||||||||
(xiii) | Accumulation Shortfall | 0.00 | ||||||||||
(xiv) | Principal Funding Investment Proceeds | 18,799.07 | ||||||||||
(xv) | Principal Funding Investment Shortfall | 116,824.52 | ||||||||||
(xvi) | Available Investor Finance Charge Collections | 7,268,375.37 | ||||||||||
(xvii) | Note Rate | Class A | 0.43103 | % | ||||||||
Class B | 0.84103 | % | ||||||||||
Class C | 1.44103 | % | ||||||||||
(xviii) | Spread Account | 7,250,000.00 | ||||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
