Attached files
Exhibit 99.1
Chase Credit Card Master Trust
Excess Spread Analysis - November 2009
Series Deal Size Expected Maturity |
2003-4 $725MM 10/15/2013 |
||
Yield |
15.65 | % | |
Less: Coupon |
0.59 | % | |
Servicing Fee |
1.50 | % | |
Net Credit Losses |
9.83 | % | |
Excess Spread: |
|||
November-09 |
3.73 | % | |
October-09 |
4.05 | % | |
September-09 |
3.51 | % | |
Three Month Average Excess Spread |
3.76 | % | |
Delinquency: |
|||
30 to 59 Days |
1.28 | % | |
60 to 89 Days |
1.17 | % | |
90+ Days |
2.75 | % | |
Total |
5.20 | % | |
Principal Payment Rate |
16.19 | % |