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: | 1/15/2010 | ||||||||||
Period Type: | Revolving | |||||||||||
(i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||||
(ii) | Monthly Interest Distributed | |||||||||||
Class A Note Interest Requirement | 248,117.26 | |||||||||||
Class B Note Interest Requirement | 38,594.01 | |||||||||||
Net Class C Note Interest Requirement | 80,251.62 | 366,962.89 | ||||||||||
(iii) | Collections of Principal Receivables | 129,197,626.29 | ||||||||||
(iv) | Collections of Finance Charge Receivables | 10,294,570.87 | ||||||||||
(v) | Aggregate Amount of Principal Receivables | 4,259,071,823.44 | ||||||||||
Investor Interest |
725,000,000.00 | |||||||||||
Adjusted Interest |
725,000,000.00 | |||||||||||
Floating Investor Percentage | 17.02 | % | ||||||||||
Fixed Investor Percentage | 17.02 | % | ||||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||||
Current to 29 days |
94.73 | % | ||||||||||
30 to 59 days |
1.19 | % | ||||||||||
60 to 89 days |
1.03 | % | ||||||||||
90 or more days |
3.05 | % | ||||||||||
Total Receivables |
100.00 | % | ||||||||||
(vii) | Investor Default Amount | 4,882,536.02 | ||||||||||
(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) | 8.64 | % | |||||||||
(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 | 9,690,404.20 | ||||||||||
(xvii) | Note Rate | Class A | 0.47313 | % | ||||||||
Class B | 0.88313 | % | ||||||||||
Class C | 1.48313 | % | ||||||||||
(xviii) | Spread Account | 25,375,000.00 |
By: | /S/ PATRICIA M. GARVEY | |||
Name: | Patricia M. Garvey | |||
Title: | Vice President |