Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K (CABELA'S CREDIT CARD MASTER NOTE TRUST FINANCIAL INFORMATION FOR DECEMBER 2009) - CABELAS INC | form8k.htm |
Exhibit 99
|
December
2009
|
|||||||||||||||||||||
|
Cabela's
Credit Card Master Note Trust
|
CABMT
05-1
|
CABMT
06-3
|
CABMT
08-1
|
CABMT
08-4
|
CABMT
09-1
|
||||||||||||||||
|
Deal
Size
|
$250M | $500M | $500M | $200M | $500M | ||||||||||||||||
|
Expected
Maturity
|
10/15/2010
|
10/17/2011
|
12/15/2010
|
9/15/2011
|
3/15/2012
|
||||||||||||||||
|
Portfolio
Yield
|
22.92 | % | 22.92 | % | 22.92 | % | 22.92 | % | 22.92 | % | |||||||||||
|
LESS:
Base Rate
|
5.43 | % | 5.26 | % | 6.77 | % | 8.66 | % | 5.89 | % | |||||||||||
|
Gross
Charge-offs
|
4.93 | % | 4.93 | % | 4.93 | % | 4.93 | % | 4.93 | % | |||||||||||
|
Excess
Spread:
|
Dec-09
|
12.55 | % | 12.72 | % | 11.21 | % | 9.32 | % | 12.09 | % | ||||||||||
|
Nov-09
|
11.45 | % | 11.62 | % | 10.14 | % | 8.32 | % | 11.11 | % | |||||||||||
|
Oct-09
|
12.18 | % | 12.34 | % | 10.82 | % | 8.89 | % | 11.66 | % | |||||||||||
|
3
Month Average Excess Spread
|
12.06 | % | 12.23 | % | 10.72 | % | 8.84 | % | 11.62 | % | |||||||||||
|
Delinquencies
|
30
to 59 days
|
0.67 | % | 0.67 | % | 0.67 | % | 0.67 | % | 0.67 | % | ||||||||||
|
60
to 89 days
|
0.49 | % | 0.49 | % | 0.49 | % | 0.49 | % | 0.49 | % | |||||||||||
|
90+
days
|
0.51 | % | 0.51 | % | 0.51 | % | 0.51 | % | 0.51 | % | |||||||||||
|
Total
|
1.66 | % | 1.66 | % | 1.66 | % | 1.66 | % | 1.66 | % | |||||||||||
|
Principal
Payment Rate
|
39.84 | % | 39.84 | % | 39.84 | % | 39.84 | % | 39.84 | % | |||||||||||