EX-99.2 3 dex992.htm MONTHLY REPORTS WITH RESPECT TO THE FEBRUARY 16, 2010 DISTRIBUTION Monthly Reports with respect to the February 16, 2010 distribution

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:    02/16/2010   
             Period Type:    Revolving   

(i)

   Monthly Principal Distributed    0.00         0.00   

(ii)

   Monthly Interest Distributed        
   Class A Note Interest Requirement    256,121.04        
   Class B Note Interest Requirement    39,838.98        
   Net Class C Note Interest Requirement    83,296.60         379,256.62   

(iii)

   Collections of Principal Receivables         127,889,381.60   

(iv)

   Collections of Finance Charge Receivables         9,728,695.62   

(v)

   Aggregate Amount of Principal Receivables         4,270,474,922.79   
                           Investor Interest         725,000,000.00   
                           Adjusted Interest         725,000,000.00   
   Floating Investor Percentage         16.98
   Fixed Investor Percentage         16.98

(vi)

   Receivables Delinquent (As % of Total Receivables)        
           Current to 29 days         94.99
           30 to 59 days         1.15
           60 to 89 days         1.02
           90 or more days         2.84
                   
                           Total Receivables         100.00

(vii)

   Investor Default Amount         7,719,718.19   

(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)         3.02

(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         9,124,528.95   

(xvii)

   Note Rate                                      Class A    0.47313     
                                        Class B    0.88313     
                                        Class C    1.48313     

(xviii)

   Spread Account         21,750,000.00   

 

  By:  

/S/ PATRICIA M. GARVEY

  Name:   Patricia M. Garvey
  Title:   Vice President