Attached files

file filename
8-K - FORM 8-K - JPMorgan Chase Bank, National Associationd8k.htm
EX-99.1 - EXCESS SPREAD ANALYSIS - JPMorgan Chase Bank, National Associationdex991.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:         02/15/2011   
             Period Type:         Revolving   

(i)

  Monthly Principal Distributed     0.00              0.00   

(ii)

  Monthly Interest Distributed          
  Class A Note Interest Requirement     237,425.42           
  Class B Note Interest Requirement     35,969.06           
  Net Class C Note Interest Requirement     75,549.33              348,943.81   

(iii)

  Collections of Principal Receivables             154,161,182.25   

(iv)

  Collections of Finance Charge Receivables             10,989,401.24   

(v)

  Aggregate Amount of Principal Receivables             1,413,175,694.00   
 

Investor Interest

            725,000,000.00   
 

Adjusted Interest

            725,000,000.00   
  Floating Investor Percentage             51.30
  Fixed Investor Percentage             51.30

(vi)

  Receivables Delinquent (As % of Total Receivables)          
 

Current to 29 days

            96.46
 

30 to 59 days

            0.81
 

60 to 89 days

            0.74
 

90 or more days

            1.99
 

Total Receivables

              100.00

(vii)

  Investor Default Amount             4,642,074.93   

(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)             10.16

(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             10,385,234.57   

(xvii)

  Note Rate   Class A     0.50125        
    Class B     0.91125        
    Class C     1.51125        


(xviii) Spread Account    7,250,000.00

 

By:  

/s/ Patricia M. Garvey

Name:   Patricia M. Garvey
Title:   Vice President