JPMorgan Chase Bank, National Association - FORM 8-K - EX-99.1 - EXCESS SPREAD ANALYSIS - August 15, 2011

Attached files

file	filename
8-K - FORM 8-K - JPMorgan Chase Bank, National Association	d8k.htm
EX-99.2 - MONTHLY REPORTS WITH RESPECT TO THE AUGUST 15, 2011 DISTRIBUTION - JPMorgan Chase Bank, National Association	dex992.htm

Exhibit 99.1

Chase Credit Card Master Trust

Excess Spread Analysis - July 2011


Series		2003-4
Deal Size		$725MM
Expected Maturity		10/15/2013
Yield			18.07	%
Less: Coupon			0.55	%
Servicing Fee			1.50	%
Net Credit Losses			4.35	%
Excess Spread :
July-11			11.67	%
June-11			11.87	%
May-11			10.46	%
Three Month Average Excess Spread			11.33	%
Delinquency:
30 to 59 Days			0.71	%
60 to 89 Days			0.55	%
90+ Days			1.36	%
Total			2.62	%
Principal Payment Rate			22.62	%