Attached files
| file | filename |
|---|---|
| EX-99.2 - EX-99.2 - JPMorgan Chase Bank, National Association | d500640dex992.htm |
| 8-K - 8-K - JPMorgan Chase Bank, National Association | d500640d8k.htm |
Exhibit 99.1
Chase Credit Card Master Trust
Excess Spread Analysis - February 2013
| Series |
2003-4 | |||
| Deal Size |
$725MM | |||
| Expected Maturity |
10/15/2013 | |||
| Yield |
18.49% | |||
| Less: Coupon |
0.56% | |||
| Servicing Fee |
1.50% | |||
| Net Credit Losses |
3.59% | |||
| Excess Spread : |
||||
| February-13 |
12.84% | |||
| January-13 |
11.39% | |||
| December-12 |
12.80% | |||
| Three Month Average Excess Spread |
12.34% | |||
| Delinquency: |
||||
| 30 to 59 Days |
0.49% | |||
| 60 to 89 Days |
0.44% | |||
| 90+ Days |
0.99% | |||
| Total |
1.92% | |||
| Principal Payment Rate |
22.57% | |||