Exhibit 99.1
Chase Credit Card Master Trust
Excess Spread Analysis – March 2013
Series | 2003-4 | |||
Deal Size | $725MM | |||
Expected Maturity | 10/15/2013 | |||
Yield | 18.64% | |||
Less: Coupon | 0.56% | |||
Servicing Fee | 1.50% | |||
Net Credit Losses | 3.65% | |||
Excess Spread : | ||||
March-13 | 12.93% | |||
February-13 | 12.84% | |||
January-13 | 11.39% | |||
Three Month Average Excess Spread | 12.39% | |||
Delinquency: | ||||
30 to 59 Days | 0.47% | |||
60 to 89 Days | 0.38% | |||
90+ Days | 0.96% | |||
Total | 1.81% | |||
Principal Payment Rate | 24.56% |