Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - JPMorgan Chase Bank, National Association | d536240d8k.htm |
| EX-99.2 - EX-99.2 - JPMorgan Chase Bank, National Association | d536240dex992.htm |
Exhibit 99.1
Chase Credit Card Master Trust
Excess Spread Analysis - April 2013
| Series | 2003-4 | |||||
| Deal Size | $725MM | |||||
| Expected Maturity | 10/15/2013 | |||||
| Yield |
17.21 | % | ||||
| Less: |
Coupon |
0.56 | % | |||
| Servicing Fee |
1.50 | % | ||||
| Net Credit Losses |
3.28 | % | ||||
| Excess Spread : |
||||||
| April-13 |
11.87 | % | ||||
| March-13 |
12.93 | % | ||||
| February-13 |
12.84 | % | ||||
| Three Month Average Excess Spread |
12.55 | % | ||||
| Delinquency: |
||||||
| 30 to 59 Days |
0.40 | % | ||||
| 60 to 89 Days |
0.34 | % | ||||
| 90+ Days |
0.73 | % | ||||
| Total |
1.47 | % | ||||
| Principal Payment Rate |
22.66 | % | ||||