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 Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2003-4
| Section 5.2 - Supplement | Distribution Date: Period Type: |
03/15/2011 Revolving |
||||||||||||
| (i) Monthly Principal Distributed |
0.00 | 0.00 | ||||||||||||
| (ii) Monthly Interest Distributed |
||||||||||||||
| Class A Note Interest Requirement |
239,556.92 | |||||||||||||
| Class B Note Interest Requirement |
36,146.69 | |||||||||||||
| Net Class C Note Interest Requirement |
75,989.55 | 351,693.16 | ||||||||||||
| (iii) Collections of Principal Receivables |
142,306,363.87 | |||||||||||||
| (iv) Collections of Finance Charge Receivables |
10,890,439.95 | |||||||||||||
| (v) Aggregate Amount of Principal Receivables |
1,356,633,765.31 | |||||||||||||
| Investor Interest |
725,000,000.00 | |||||||||||||
| Adjusted Interest |
725,000,000.00 | |||||||||||||
| Floating Investor Percentage |
53.44 | % | ||||||||||||
| Fixed Investor Percentage |
53.44 | % | ||||||||||||
| (vi) Receivables Delinquent (As % of Total Receivables) |
||||||||||||||
| Current to 29 days |
96.58 | % | ||||||||||||
| 30 to 59 days |
0.81 | % | ||||||||||||
| 60 to 89 days |
0.67 | % | ||||||||||||
| 90 or more days |
1.94 | % | ||||||||||||
| Total Receivables |
100.00 | % | ||||||||||||
| (vii) Investor Default Amount |
4,318,308.67 | |||||||||||||
| (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) |
12.43 | % | ||||||||||||
| (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 |
10,286,273.28 | |||||||||||||
| (xvii) Note Rate |
Class A |
0.50575 | % | |||||||||||
| Class B |
0.91575 | % | ||||||||||||
| Class C |
1.51575 | % | ||||||||||||
| (xviii) Spread Account |
7,250,000.00 | |||||||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |