JPMorgan Chase Bank, National Association - FORM 8-K - EX-99.2 - MONTHLY REPORTS

file	filename
8-K - FORM 8-K - JPMorgan Chase Bank, National Association	d437900d8k.htm
EX-99.1 - EXCESS SPREAD ANALYSIS - JPMorgan Chase Bank, National Association	d437900dex991.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:	11/15/2012 Revolving


(i)	Monthly Principal Distributed		0.00			0.00

(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		238,085.17
	Class B Note Interest Requirement		37,758.00
	Net Class C Note Interest Requirement		81,470.97			357,314.14

(iii)	Collections of Principal Receivables					170,199,640.04

(iv)	Collections of Finance Charge Receivables					11,344,826.48

(v)	Aggregate Amount of Principal Receivables					1,178,430,051.45
	Investor Interest					725,000,000.00
	Adjusted Interest					725,000,000.00

	Floating Investor Percentage					61.52	%
	Fixed Investor Percentage					61.52	%

(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days					98.03	%
	30 to 59 days					0.60	%
	60 to 89 days					0.46	%
	90 or more days					0.91	%
	Total Receivables					100.00	%

(vii)	Investor Default Amount					2,540,938.57

(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)					14.27	%

(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					10,740,659.81

(xvii)	Note Rate	Class A	0.45400	%
		Class B	0.86400	%
		Class C	1.46400	%

(xviii)	Spread Account					7,250,000.00

JPMorgan Chase Bank, National Association - FORM 8-K - EX-99.2 - MONTHLY REPORTS - November 15, 2012