Attached files
| file | filename |
|---|---|
| 8-K - 8-K - JPMorgan Chase Bank, National Association | d453681d8k.htm |
| EX-99.2 - EX-99.2 - JPMorgan Chase Bank, National Association | d453681dex992.htm |
Exhibit 99.1
Chase Credit Card Master Trust
Excess Spread Analysis – November 2012
| Series |
2003-4 | |||
| Deal Size |
$725MM | |||
| Expected Maturity |
10/15/2013 | |||
| Yield |
18.30% | |||
| Less: Coupon |
0.57% | |||
| Servicing Fee |
1.50% | |||
| Net Credit Losses |
3.63% | |||
| Excess Spread: |
||||
| November-12 |
12.60% | |||
| October-12 |
12.20% | |||
| September-12 |
11.81% | |||
| Three Month Average Excess Spread |
12.20% | |||
| Delinquency: |
||||
| 30 to 59 Days |
0.61% | |||
| 60 to 89 Days |
0.48% | |||
| 90+ Days |
0.90% | |||
| Total |
1.99% | |||
| Principal Payment Rate |
22.70% | |||