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

file	filename
8-K - FORM 8-K - JPMorgan Chase Bank, National Association	d485411d8k.htm
EX-99.1 - EX-99.1 - JPMorgan Chase Bank, National Association	d485411dex991.htm

Exhibit 99.2

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-4



(i)	Monthly Principal Distributed		0.00		0.00

(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		233,732.51
	Class B Note Interest Requirement		37,395.28
	Net Class C Note Interest Requirement		81,203.48		352,331.27

(iii)	Collections of Principal Receivables				179,020,362.43

(iv)	Collections of Finance Charge Receivables				10,774,156.58

(v)	Aggregate Amount of Principal Receivables				1,194,876,151.75

	Investor Interest				725,000,000.00
	Adjusted Interest				725,000,000.00

	Floating Investor Percentage				60.68	%
	Fixed Investor Percentage				60.68	%

(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days				98.05	%
	30 to 59 days				0.57	%
	60 to 89 days				0.39	%
	90 or more days				0.99	%

	Total Receivables				100.00	%

(vii)	Investor Default Amount				2,443,051.86

(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)				13.45	%

(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				10,169,989.91

(xvii)	Note Rate	Class A	0.44570	%
		Class B	0.85570	%
		Class C	1.45570	%

(xviii)	Spread Account				7,250,000.00

JPMorgan Chase Bank, National Association - FORM 8-K - EX-99.2 - February 15, 2013