Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - JPMorgan Chase Bank, National Association | d466034d8k.htm |
| EX-99.2 - MONTHLY REPORTS WITH RESPECT TO THE JANUARY 15, 2013 DISTRIBUTION - JPMorgan Chase Bank, National Association | d466034dex992.htm |
Exhibit 99.1
Chase Credit Card Master Trust
Excess Spread Analysis – December 2012
| Series |
2003-4 | |||
| Deal Size |
$725MM | |||
| Expected Maturity |
10/15/2013 | |||
| Yield |
18.27% | |||
| Less: Coupon |
0.57% | |||
| Servicing Fee |
1.50% | |||
| Net Credit Losses |
3.40% | |||
| Excess Spread : |
||||
| December-12 |
12.80% | |||
| November-12 |
12.60% | |||
| October-12 |
12.20% | |||
| Three Month Average Excess Spread |
12.53% | |||
| Delinquency: |
||||
| 30 to 59 Days |
0.52% | |||
| 60 to 89 Days |
0.46% | |||
| 90+ Days |
0.93% | |||
| Total |
1.91% | |||
| Principal Payment Rate |
23.97% | |||