Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K (CABELA'S CCMNT FINANCIAL INFORMATION FOR DECEMBER 2013) - CABELAS INC | a8-kdecember2013cabelascre.htm |
Exhibit 99
December 2013 | ||||||||||||||||||
Cabela's Credit Card Master Note Trust | CABMT 10-1 | CABMT 10-2 | CABMT 11-2 | CABMT 11-4 | CABMT 12-1 | CABMT 12-2 | ||||||||||||
Deal Size | $300M | $250M | $300M | $300M | $500M | $500M | ||||||||||||
Expected Maturity | 1/15/2015 | 9/15/2015 | 6/15/2016 | 10/17/2016 | 2/15/2017 | 6/15/2017 | ||||||||||||
Portfolio Yield | 20.49 | % | 20.49 | % | 20.49 | % | 20.49 | % | 20.49 | % | 20.49 | % | ||||||
Less: Base Rate | 3.40 | % | 3.49 | % | 3.52 | % | 3.29 | % | 3.13 | % | 3.06 | % | ||||||
Gross Charge-offs | 2.12 | % | 2.12 | % | 2.12 | % | 2.12 | % | 2.12 | % | 2.12 | % | ||||||
Excess Spread: | Dec 2013 | 14.97 | % | 14.88 | % | 14.85 | % | 15.08 | % | 15.24 | % | 15.31 | % | |||||
Nov 2013 | 14.19 | % | 14.14 | % | 14.11 | % | 14.34 | % | 14.50 | % | 14.57 | % | ||||||
Oct 2013 | 14.03 | % | 13.99 | % | 13.96 | % | 14.19 | % | 14.35 | % | 14.42 | % | ||||||
3 Month Average Excess Spread | 14.40 | % | 14.34 | % | 14.31 | % | 14.54 | % | 14.70 | % | 14.77 | % | ||||||
Delinquencies: | 30 to 59 days | 0.25 | % | 0.25 | % | 0.25 | % | 0.25 | % | 0.25 | % | 0.25 | % | |||||
60 to 89 days | 0.18 | % | 0.18 | % | 0.18 | % | 0.18 | % | 0.18 | % | 0.18 | % | ||||||
90+ days | 0.20 | % | 0.20 | % | 0.20 | % | 0.20 | % | 0.20 | % | 0.20 | % | ||||||
Total | 0.63 | % | 0.63 | % | 0.63 | % | 0.63 | % | 0.63 | % | 0.63 | % | ||||||
Principal Payment Rate | 40.83 | % | 40.83 | % | 40.83 | % | 40.83 | % | 40.83 | % | 40.83 | % | ||||||
Total Payment Rate | 42.59 | % | 42.59 | % | 42.59 | % | 42.59 | % | 42.59 | % | 42.59 | % | ||||||
Month End Principal Receivables | $3,956,229,878 | $3,956,229,878 | $3,956,229,878 | $3,956,229,878 | $3,956,229,878 | $3,956,229,878 | ||||||||||||
1
Exhibit 99
December 2013 | ||||||
Cabela's Credit Card Master Note Trust | CABMT 13-1 | CABMT 13-2 | ||||
Deal Size | $385M | $350M | ||||
Expected Maturity | 2/15/2023 | 8/15/2018 | ||||
Portfolio Yield | 20.49 | % | 20.49 | % | ||
Less: Base Rate | 4.33 | % | 3.11 | % | ||
Gross Charge-offs | 2.12 | % | 2.12 | % | ||
Excess Spread: | Dec 2013 | 14.04 | % | 15.26 | % | |
Nov 2013 | 13.31 | % | 14.51 | % | ||
Oct 2013 | 13.16 | % | 14.36 | % | ||
3 Month Average Excess Spread | 13.50 | % | 14.71 | % | ||
Delinquencies: | 30 to 59 days | 0.25 | % | 0.25 | % | |
60 to 89 days | 0.18 | % | 0.18 | % | ||
90+ days | 0.20 | % | 0.20 | % | ||
Total | 0.63 | % | 0.63 | % | ||
Principal Payment Rate | 40.83 | % | 40.83 | % | ||
Total Payment Rate | 42.59 | % | 42.59 | % | ||
Month End Principal Receivables | $3,956,229,878 | $3,956,229,878 | ||||
2