Attached files
file | filename |
---|---|
8-K - FORM 8-K - JPMorgan Chase Bank, National Association | d8k.htm |
EX-99.1 - EXCESS SPREAD ANALYSIS - JPMorgan Chase Bank, National Association | dex991.htm |
Exhibit 99.2
Chase Bank USA, N.A.
Monthly Certificateholders Statement
Chase Credit Card Master Trust
Series 2003-4
Section 5.2 - Supplement |
Distribution Date: | 12/15/2009 | ||||||||||
Period Type: | Revolving | |||||||||||
(i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||||
(ii) | Monthly Interest Distributed | |||||||||||
Class A Note Interest Requirement | 234,866.77 | |||||||||||
Class B Note Interest Requirement | 36,333.83 | |||||||||||
Net Class C Note Interest Requirement | 75,258.26 | 346,458.86 | ||||||||||
(iii) | Collections of Principal Receivables | 117,399,209.06 | ||||||||||
(iv) | Collections of Finance Charge Receivables | 9,690,414.21 | ||||||||||
(v) | Aggregate Amount of Principal Receivables | 4,347,277,779.32 | ||||||||||
Investor Interest |
725,000,000.00 | |||||||||||
Adjusted Interest |
725,000,000.00 | |||||||||||
Floating Investor Percentage | 16.68 | % | ||||||||||
Fixed Investor Percentage | 16.68 | % | ||||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||||
Current to 29 days |
94.80 | % | ||||||||||
30 to 59 days |
1.28 | % | ||||||||||
60 to 89 days |
1.17 | % | ||||||||||
90 or more days |
2.75 | % | ||||||||||
Total Receivables |
100.00 | % | ||||||||||
(vii) | Investor Default Amount | 6,304,293.87 | ||||||||||
(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) | 5.83 | % | |||||||||
(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 | 9,086,247.54 | ||||||||||
(xvii) | Note Rate | Class A | 0.47875 | % | ||||||||
Class B | 0.88875 | % | ||||||||||
Class C | 1.48875 | % | ||||||||||
(xviii) | Spread Account | 25,375,000.00 |
By: | /S/ PATRICIA M. GARVEY | |||
Name: | Patricia M. Garvey | |||
Title: | Vice President |