Attached files

file filename
8-K - FORM 8-K - JPMorgan Chase Bank, National Associationd8k.htm
EX-99.2 - MONTHLY REPORTS WITH RESPECT TO THE FEBRUARY 15, 2011 DISTRIBUTION - JPMorgan Chase Bank, National Associationdex992.htm

Exhibit 99.1

Chase Credit Card Master Trust

Excess Spread Analysis - January 2011

 

Series

Deal Size

Expected Maturity

   2003-4
$725MM
10/15/2013
 
  
  

Yield

     16.63

Less: Coupon

     0.62

Servicing Fee

     1.50

Net Credit Losses

     6.44

Excess Spread :

  

January-11

     8.07

December-10

     9.36

November-10

     8.23

Three Month Average Excess Spread

     8.55

Delinquency:

  

30 to 59 Days

     0.81

60 to 89 Days

     0.74

90+ Days

     1.99

Total

     3.54

Principal Payment Rate

     21.26