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: | 10/15/2013 | ||||
| Period Type: | Accumulation |
(i) | Monthly Principal Distributed | 116,000,000.00 | 116,000,000.00 | |||||||||
(ii) | Monthly Interest Distributed | |||||||||||
Class A Note Interest Requirement | 0.00 | |||||||||||
Class B Note Interest Requirement | 34,026.04 | |||||||||||
Net Class C Note Interest Requirement | 74,927.67 | 108,953.71 | ||||||||||
(iii) | Collections of Principal Receivables | 180,870,569.64 | ||||||||||
(iv) | Collections of Finance Charge Receivables | 3,630,313.64 | ||||||||||
(v) | Aggregate Amount of Principal Receivables | 2,000,369,299.58 | ||||||||||
Investor Interest | 725,000,000.00 | |||||||||||
Adjusted Interest | 237,800,000.00 | |||||||||||
Floating Investor Percentage | 11.89 | % | ||||||||||
Fixed Investor Percentage | 36.24 | % | ||||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||||
Current to 29 days | 98.48 | % | ||||||||||
30 to 59 days | 0.47 | % | ||||||||||
60 to 89 days | 0.33 | % | ||||||||||
90 or more days | 0.72 | % | ||||||||||
|
| |||||||||||
Total Receivables | 100.00 | % | ||||||||||
(vii) | Investor Default Amount | 647,586.56 | ||||||||||
(viii) | InvestorCharge-Offs | 0.00 | ||||||||||
(ix) | Reimbursed InvestorCharge-Offs | 0.00 | ||||||||||
(x) | Net Investor Servicing Fee | 48,333.33 | ||||||||||
(xi) | Portfolio Yield (Net of Defaulted Receivables) | 79.32 | % | |||||||||
(xii) | Reallocated Principal Collections | 0.00 | ||||||||||
(xiii) | Accumulation Shortfall | 0.00 | ||||||||||
(xiv) | Principal Funding Investment Proceeds | 3,090.41 | ||||||||||
(xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||||
(xvi) | Available Investor Finance Charge Collections | 8,104,350.03 | ||||||||||
(xvii) | Note Rate | Class A | 0.42230 | % | ||||||||
Class B | 0.83230 | % | ||||||||||
Class C | 1.43230 | % | ||||||||||
| (xviii) | Spread Account | 0.00 | ||||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
