Attached files
| file | filename |
|---|---|
| 8-K - 8-K - CHASE CREDIT CARD MASTER TRUST | d554253d8k.htm |
| EX-99.2 - EX-99.2 - CHASE CREDIT CARD MASTER TRUST | d554253dex992.htm |
Exhibit 99.1
Chase Credit Card Master Trust
Excess Spread Analysis – May 2013
| Series |
2003-4 | |||
| Deal Size |
$725MM | |||
| Expected Maturity |
10/15/2013 | |||
| Yield |
18.42 | % | ||
| Less: Coupon |
0.56 | % | ||
| Servicing Fee |
1.25 | % | ||
| Net Credit Losses |
2.51 | % | ||
| Excess Spread : |
||||
| May-13 |
14.10 | % | ||
| April-13 |
11.87 | % | ||
| March-13 |
12.93 | % | ||
| Three Month Average Excess Spread |
12.97 | % | ||
| Delinquency: |
||||
| 30 to 59 Days |
0.41 | % | ||
| 60 to 89 Days |
0.31 | % | ||
| 90+ Days |
0.74 | % | ||
| Total |
1.46 | % | ||
| Principal Payment Rate |
25.73 | % | ||
| Note : |
The Controlled Accumulation period for Series 2003-4 commenced at the close of business on March 31, 2013. The performance statistics for Series 2003-4 reflect the impact of principal accumulation. |