EX-99 8 certserv0807exhibits7.htm 2003-4 SUBSERIES 2 certserv0807exhibits7.htm -- Converted by SEC Publisher, created by BCL Technologies Inc., for SEC Filing

Exhibit (g)

MONTHLY CERTIFICATEHOLDERS' STATEMENT
DISCOVER CARD MASTER TRUST I
Series 2003-4, Subseries 2 Monthly Statement

Class A Certificate CUSIP # 25466KEU9
Class B Certificate CUSIP # 25466KEV7

Distribution Date: September 17, 2007

Month Ending: August 31, 2007

Pursuant to the Series Supplement dated as of December 30, 2003, as amended, (the 'Series Supplement') relating to the Amended and Restated Pooling and Servicing Agreement dated as of November 3, 2004, as amended, by and between Discover Bank and U.S. Bank National Association, as Trustee, (the 'Pooling and Servicing Agreement') the Trustee is required to prepare certain information each month regarding current distributions to investors and the performance of the Trust. We have set forth below this information and certain other information required under the Securities Exchange Act of 1934, as amended, for the Distribution Date listed above, as well as for the calendar month ended on the date listed above. The Pooling and Servicing Agreement was filed by the Trust as Exhibit 4.2 to the Trust's Current Report on Form 8-K filed on October 29, 2004, and the Series Supplement was filed by the Trust as Exhibit 4.1 to the Trust's Current Report on Form 8-K filed on January 5, 2004 in each case under the file number 000-23108. Capitalized terms used in this report without definition have the meanings given to them in the Pooling and Servicing Agreement and the Series Supplement.

1.  Payments to investors in Series 2003-4, Subseries 2 on this Distribution Date (per $1000 of Class Initial Investor Interest) 
  Series 2003-4, Subseries 2    Total  Interest  Principal 
         Class A  33 days at  5.79125000%  $5.308645840  $5.308645840  $0.000000000 
         Class B  33 days at  6.04125000%  $5.537812484  $5.537812484  $0.000000000 
 
  Interest Accrual Period: from and including August 15, 2007 to but excluding September 17, 2007     
  LIBOR Determination Date: August 13, 2007       
 
2.  Principal Receivables for August, 2007  Beginning Principal Balances  Ending Principal Balances 
  (a)  Aggregate Investor Interest    $27,886,569,000.00    $27,886,569,000.00 
    Seller Interest    $8,371,510,580.42    $8,276,778,901.33 
    Total Master Trust    $36,258,079,580.42    $36,163,347,901.33 
  (b)  Group One Investor Interest    $27,886,569,000.00    $27,886,569,000.00 
  (c)  Group One Investor Interest for Interchange Series  $20,389,745,000.00    $20,389,745,000.00 
  (d)  Series 2003-4, Subseries 2 Investor Interest  $789,474,000.00    $789,474,000.00 
  (e)  Class A Investor Interest    $750,000,000.00    $750,000,000.00 
    Class B Investor Interest    $39,474,000.00    $39,474,000.00 
  (f)  Total Master Trust # of Accounts  34,462,918    34,387,738 
  (g)  Minimum Principal Receivables Balance at the end of the month (1)    $29,985,558,064.52 
  (h)  Amount by which Master Trust Principal Receivables       
    exceed the Minimum Principal Receivables Balance at the end of the month    $6,177,789,836.81 

1


3.  Allocation of Receivables and other amounts collected during August, 2007       
      Finance Charge Collections  Principal Collections  Interchange 
   (a)   Allocation between Investors and Seller:           
     Aggregate Investor Allocation      $401,547,048.19  $5,706,224,238.82  $61,963,501.50 
     Seller Allocation      $120,544,725.36  $1,713,012,801.88  $48,223,413.56 
   (b) Group One Allocation      $401,547,048.19  $5,706,224,238.82  $61,963,501.50 
   (c) Series 2003-4, Subseries 2 Allocation    $11,368,026.27  $161,546,467.33    $0.00 
   (d)  Class A Allocation      $10,799,468.33  $153,466,918.19    $0.00 
    Class B Allocation      $568,557.94  $8,079,549.14    $0.00 
  (e)  Group One Portfolio Yield             
    (FCC yield excludes principal recoveries,           
    see Item 17(b))      16.34%  N/A    N/A 
  (f)  Series 2003-4, Subseries 2 Portfolio Yield           
    (FCC yield excludes principal recoveries,           
    see Item 17(b))      16.34%  N/A    0.00% 
              August, 2007 
   (g)  Principal Collections as a monthly percentage of Master Trust Receivables     
    at the beginning of August, 2007            20.19% 
   (h)  Finance Charge Collections as a monthly percentage of Master Trust Receivables     
    at the beginning of August, 2007            1.42% 
   (i)  Total Collections as a monthly percentage of Master Trust Receivables       
    at the beginning of August, 2007            21.61% 
   (j)  Trust Collections deposited for the month (2)      Prior Month  August, 2007 
            $594,752,037.23  $596,610,689.89 
 
4.   Information Concerning the Series Principal Funding Account ("SPFA")       
      Beginning  Deposits into the SPFA  Deficit Amount on       Ending   Investment 
    SPFA Balance  on this Distribution Date  this Distribution Date  SPFA Balance  Income 
     Series 2003-4, Subseries 2  $0.00                     $ 0.00                   $ 0.00  $ 0.00  $ 0.00 
5.   Information Concerning Amount of Controlled Liquidation Payments       
      Amount Paid on this  Deficit Amount on this  Total Payments through 
      Distribution Date  Distribution Date  this Distribution Date 
     Series 2003-4, Subseries 2  $ 0.00    $ 0.00    $0.00 

2


6.  Information Concerning the Series Interest Funding Account ("SIFA")       
    Beginning  Interest  Deposits into the SIFA  Ending 
    SIFA Balance  Shortfall  on this Distribution Date  SIFA Balance 
  Series 2003-4, Subseries 2  $ 0.00  $ 0.00  $ 4,200,083.99  $ 0.00 

7.  Pool Factors for August, 2007     
   Class A    1.00000000 
   Class B    1.00000000 
 
8.  Investor Charged-Off Amount     
        Cumulative Investor 
      August, 2007  Charged-Off Amount 
  (a)  Group One  $112,721,311.87  $0.00 
  (b)  Series 2003-4, Subseries 2  $3,191,204.72  $0.00 
  (c)  Class A  $3,031,600.52  $0.00 
    Class B  $159,604.20  $0.00 
  (d)  As an annualized percentage of     
    Principal Receivables at the     
    beginning of August, 2007  4.85%  N/A 
9.  Investor Losses for August, 2007    Per $1,000 of Initial 
      Total  Series Investor Interest 
  (a)  Group One  $0.00  $0.00 
  (b)  Series 2003-4, Subseries 2  $0.00  $0.00 
  (c)  Class A  $0.00  $0.00 
    Class B  $0.00  $0.00 
10. Reimbursement of Investor Losses for August, 2007    Per $1,000 of Initial 
      Total  Series Investor Interest 
  (a)     Group One  $0.00  $0.00 
  (b)     Series 2003-4, Subseries 2  $0.00  $0.00 
  (c)     Class A  $0.00  $0.00 
       Class B  $0.00  $0.00 

3


11. Aggregate Amount of Unreimbursed Investor Losses for August, 2007     
        Per $1,000 of Initial 
      Total  Series Investor Interest 
  (a)  Group One  $0.00  $0.00 
  (b)  Series 2003-4, Subseries 2  $0.00  $0.00 
  (c)  Class A  $0.00  $0.00 
    Class B  $0.00  $0.00 
12.  Investor Monthly Servicing Fee payable to Discover Bank on this Distribution Date   
  (a)  Group One    $46,477,615.01 
  (b)  Series 2003-4, Subseries 2    $1,315,790.00 
  (c)  Class A    $1,250,000.00 
    Class B    $65,790.00 
13.  Class A Available Subordinated Amount     
      Prior Distribution Date  Current Distribution Date 
  Series 2003-4, Subseries 2, Class B     
  (a) Total  $98,684,250.00  $98,684,250.00 
  (b) As a percentage of Class A Invested Amount  13.1579%  13.1579% 
 
14.  Total Available Credit Enhancement Amounts     
      Class B Balance on  Class B Balance on 
      Prior Distribution Date  Current Distribution Date 
   (a)  Maximum Amount  $59,210,550.00  $59,210,550.00 
   (b)  Available Amount  $59,210,550.00  $59,210,550.00 
   (c)  Amount of unreimbursed Drawings on Credit     
    Enhancement    $0.00 
   (d)  Credit Enhancement Fee payable to DRFC Funding LLC     
    related to loan provided to fund Credit Enhancement    $66,529.94 
   (e)  Credit Enhancement Fee paid to DRFC Funding LLC     
    related to loan provided to fund Credit Enhancement    $66,529.94 

4


15.  Delinquency Summary       
   Master Trust Receivables Outstanding at the end of August, 2007    $36,665,324,440.02 
      Number of  Delinquent Amount  Percentage of Ending 
     Payment Status  Delinquent Accounts  Ending Balance  Receivables Outstanding 
     30-59 Days  73,361  $387,098,124.88  1.06% 
     60-89 Days  46,929  $272,588,704.75  0.74% 
     90-119 Days  36,030  $225,429,014.69  0.61% 
     120-149 Days  28,352  $186,966,678.11  0.51% 
     150-179 Days  24,845  $172,760,722.36  0.47% 
     180+ Days  0  $0.00  0.00% 



     Total  209,517  $1,244,843,244.79  3.40% 
          Annualized 
16.  Excess Spread applicable to this Distribution Date(3)  Amount  Percentage 
  (a)   Group One (4)    $98,902,541.51  4.26 % 
  (b)   Group One three-month rolling average  $100,608,862.12  4.44 % 
  (c)   Series 2003-4, Subseries 2  (5)  $2,594,417.62  3.94 % 
  (d)   Series 2003-4, Subseries 2 three-month rolling average  $2,788,718.15  4.24 % 
17.  Investor Principal Charge-Offs on this Distribution Date(6)  Amount  Rate 
  (a)  Gross Charge-offs (rate shown as an annualized percentage of Investor     
    Principal Receivables at the beginning of August, 2007)  $112,721,311.87  4.85% 
  (b)  Recoveries (rate shown as an annualized percentage of Investor     
    Principal Receivables at the beginning of August, 2007)  $21,798,545.31  0.94% 
  (c)  Net Charge-offs (rate shown as an annualized percentage of Investor     
    Principal Receivables at the beginning of August, 2007)  $90,922,766.56  3.91% 

5


  U.S. Bank National Association
as Trustee

By:________________________________

  Vice President

(1) The Discover Card Master Trust I is required to maintain Principal Receivables greater than or equal to the Minimum Principal Receivables Balance. The Minimum Principal Receivables Balance is generally calculated by dividing the Investor Interest by 93%. If the Principal Receivables in the Trust are less than the Minimum Principal Receivables Balance, and Discover Bank fails to assign sufficient Receivables to eliminate the deficiency, then an amortization event would occur.

(2) Only the portion of Trust Collections required to be deposited under the Trust's Required Daily Deposit provisions will typically be deposited in the Trust Collections Account each month, and these required amounts may vary markedly from month to month depending on whether any Investor Certificates are maturing on the following distribution date (in which case additional Principal Collections are retained in such account). Accordingly, the amount deposited in the account is not meaningful as an indicator of Trust performance.

(3) Investors should refer only to the higher of the Group Excess Spread Percentage (Item 16(a)) and the Series Excess Spread Percentage (Item16(c)) in assessing the current performance of the Trust and the Receivables. An amortization event occurs if the 3-month rolling average Group and Series Excess Spreads are both less than zero. If necessary, the Trust will use funds available from series or subseries with positive Series Excess Spreads to cover expenses (as detailed in note 5 below) for series or subseries, if any, with negative Series Excess Spreads. Funds remaining after reallocation are distributed to Discover Bank for general use in its regular course of business.

(4) Group Excess Spread is the sum of the Series Excess Spreads for each series, including each subseries, in the Group. The Group Excess Spread Percentage is equal to the Group Excess Spread, multiplied by twelve, divided by the Series Investor Interests at the beginning of the period for each series, including each subseries, in the Group.

(5) Series Excess Spread for this Subseries is the difference between (a) the sum of Finance Charge Collections and Investment Income for any Class of this Subseries (see Item 3(c)), and (b) the sum of (i) the monthly interest for this Subseries (see 'Deposits into the SIFA on this Distribution Date' in Item 6), (ii) the monthly servicing fee for this Subseries (see Item 12(b)), (iii) the Investor Charged-Off Amount (see Item 8(b)), and (iv) the Credit Enhancement Fee (see Item 14(d)), in each case for this Distribution Date. The Series Excess Spread Percentage is equal to the Series Excess Spread, multiplied by twelve, divided by the Series Investor Interest for this Subseries at the beginning of the period.

(6) For purposes of allocations to investors, all recoveries are treated as Finance Charge Collections and are included as such in Item 3 above.

6


MASTER SERVICER'S CERTIFICATE STATEMENT

DISCOVER CARD MASTER TRUST I

Series 2003-4, Subseries 2 Monthly Statement

CREDIT CARD
PASS-THROUGH CERTIFICATES

The undersigned, a duly authorized representative of Discover Bank, as Master Servicer pursuant to the Amended and Restated Pooling & Servicing Agreement dated as of November 3, 2004, as amended (the 'Pooling & Servicing Agreement') and the Series Supplement dated as of December 30, 2003, as amended (the 'Series Supplement') by and between Discover Bank and U.S. Bank National Association, as Trustee, does hereby certify as follows with respect to the Series Supplement for the Discover Card Master Trust I, Series 2003-4, Subseries 2 Master Trust Certificates for the Distribution Date occurring on September 17, 2007:

1.  Discover Bank is Master Servicer under the Pooling and Servicing Agreement.   
2.  The undersigned is a Servicing Officer of Discover Bank as Master Servicer.   
3.  The aggregate amount of Collections processed during August, 2007   
  is equal to  $7,941,328,814.25 
4.  The aggregate amount of Class A Principal Collections processed during August, 2007   
  is equal to  $153,466,918.19 
5.  The aggregate amount of Class A Finance Charge Collections processed during August, 2007   
  is equal to  $10,799,468.33 
6.  The aggregate amount of Class A Interchange processed during August, 2007   
  is equal to  $0.00 

7.      The amount of drawings under the Credit Enhancement required to be made and not immediately reimbursed on the related Drawing Date pursuant to the Series Supplement:
 
  (a)  with respect to the Class A Required Amount Shortfall is equal to  $0.00 
  (b)  with respect to the Class A Cumulative Investor Charged-Off Amount is equal to  $0.00 
  (c)  with respect to the Class A Investor Interest is equal to  $0.00 
8.  The sum of all amounts payable to the Class A Certificateholders on the current Distribution Date is   
  equal to  $3,981,484.38 

1


9.  The aggregate amount of Class B Principal Collections processed during August, 2007   
  is equal to  $8,079,549.14 
 
10.  The aggregate amount of Class B Finance Charge Collections processed during August, 2007   
  is equal to  $568,557.94 
 
11.  The aggregate amount of Class B Interchange processed during August, 2007   
  is equal to  $0.00 

12.      The amount of drawings under the Credit Enhancement required to be made and not immediately reimbursed on the related Drawing Date pursuant to the Series Supplement:
 
  (a)  with respect to the Class B Required Amount Shortfall is equal to  $0.00 
  (b)  with respect to the Class B Cumulative Investor Charged-Off Amount is equal to  $0.00 
  (c)  with respect to the Class B Investor Interest is equal to  $0.00 
13.  The sum of all amounts payable to the Class B Certificateholders on the current Distribution Date is   
  equal to  $218,599.61 

14.      Attached hereto is a true copy of the statement required to be delivered by the Master Servicer on the date of this Certificate to the Trustee pursuant to the section entitled Master Servicer's Monthly Certificate of the Series Supplement.
 
  IN WITNESS WHEREOF, the undersigned has duly executed and delivered certificate this 17th day of September, 2007.
 

Series 2003-4, Subseries 2

DISCOVER BANK
as Master Servicer

By:________________________________
Vice President, Chief Financial Officer and
Treasurer

2