Attached files
file | filename |
---|---|
8-K - FORM 8-K (CABELA'S CCMNT FINANCIAL INFORMATION FOR MARCH 2016) - CABELAS INC | a8-kmarch2016cabelascredit.htm |
Exhibit 99
March 2016 | ||||||||||||||||||
Cabela's Credit Card Master Note Trust | CABMT 11-2 | CABMT 11-4 | CABMT 12-1 | CABMT 12-2 | CABMT 13-1 | CABMT 13-2 | ||||||||||||
Deal Size | $300M | $300M | $500M | $500M | $385M | $350M | ||||||||||||
Expected Maturity | 6/15/2016 | 10/17/2016 | 2/15/2017 | 6/15/2017 | 2/15/2023 | 8/15/2018 | ||||||||||||
Portfolio Yield | 20.44 | % | 20.44 | % | 20.44 | % | 20.44 | % | 20.44 | % | 20.44 | % | ||||||
Less: Base Rate | 3.65 | % | 3.41 | % | 3.25 | % | 3.16 | % | 4.36 | % | 3.31 | % | ||||||
Gross Charge-offs | 2.51 | % | 2.51 | % | 2.51 | % | 2.51 | % | 2.51 | % | 2.51 | % | ||||||
Excess Spread: | Mar 2016 | 14.28 | % | 14.52 | % | 14.68 | % | 14.77 | % | 13.57 | % | 14.62 | % | |||||
Feb 2016 | 13.86 | % | 14.10 | % | 14.25 | % | 14.34 | % | 13.11 | % | 14.23 | % | ||||||
Jan 2016 | 12.83 | % | 13.07 | % | 13.22 | % | 13.31 | % | 12.12 | % | 13.16 | % | ||||||
3 Month Average Excess Spread | 13.66 | % | 13.90 | % | 14.05 | % | 14.14 | % | 12.93 | % | 14.00 | % | ||||||
Delinquencies: | 30 to 59 days | 0.30 | % | 0.30 | % | 0.30 | % | 0.30 | % | 0.30 | % | 0.30 | % | |||||
60 to 89 days | 0.22 | % | 0.22 | % | 0.22 | % | 0.22 | % | 0.22 | % | 0.22 | % | ||||||
90+ days | 0.24 | % | 0.24 | % | 0.24 | % | 0.24 | % | 0.24 | % | 0.24 | % | ||||||
Total | 0.76 | % | 0.76 | % | 0.76 | % | 0.76 | % | 0.76 | % | 0.76 | % | ||||||
Principal Payment Rate | 34.97 | % | 34.97 | % | 34.97 | % | 34.97 | % | 34.97 | % | 34.97 | % | ||||||
Total Payment Rate | 36.67 | % | 36.67 | % | 36.67 | % | 36.67 | % | 36.67 | % | 36.67 | % | ||||||
Month End Principal Receivables | $4,824,323,000 | $4,824,323,000 | $4,824,323,000 | $4,824,323,000 | $4,824,323,000 | $4,824,323,000 |
1
March 2016 | ||||||||||||
Cabela's Credit Card Master Note Trust | CABMT 14-1 | CABMT 14-2 | CABMT 15-1 | CABMT 15-2 | ||||||||
Deal Size | $300M | $400M | $375M | $400M | ||||||||
Expected Maturity | 3/15/2017 | 7/15/2019 | 3/16/2020 | 7/15/2020 | ||||||||
Portfolio Yield | 20.44 | % | 20.44 | % | 20.44 | % | 20.44 | % | ||||
Less: Base Rate | 2.75 | % | 2.83 | % | 3.64 | % | 3.69 | % | ||||
Gross Charge-offs | 2.51 | % | 2.51 | % | 2.51 | % | 2.51 | % | ||||
Excess Spread: | Mar 2016 | 15.18 | % | 15.10 | % | 14.29 | % | 14.24 | % | |||
Feb 2016 | 14.80 | % | 14.72 | % | 13.86 | % | 13.81 | % | ||||
Jan 2016 | 13.72 | % | 13.63 | % | 12.83 | % | 12.78 | % | ||||
3 Month Average Excess Spread | 14.57 | % | 14.48 | % | 13.66 | % | 13.61 | % | ||||
Delinquencies: | 30 to 59 days | 0.30 | % | 0.30 | % | 0.30 | % | 0.30 | % | |||
60 to 89 days | 0.22 | % | 0.22 | % | 0.22 | % | 0.22 | % | ||||
90+ days | 0.24 | % | 0.24 | % | 0.24 | % | 0.24 | % | ||||
Total | 0.76 | % | 0.76 | % | 0.76 | % | 0.76 | % | ||||
Principal Payment Rate | 34.97 | % | 34.97 | % | 34.97 | % | 34.97 | % | ||||
Total Payment Rate | 36.67 | % | 36.67 | % | 36.67 | % | 36.67 | % | ||||
Month End Principal Receivables | $4,824,323,000 | $4,824,323,000 | $4,824,323,000 | $4,824,323,000 |
2