Attached files
file | filename |
---|---|
8-K - FORM 8-K - WFB Funding, LLC | d713147d8k.htm |
Exhibit 99
March 2014
Cabelas 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 |
19.99 | % | 19.99 | % | 19.99 | % | 19.99 | % | 19.99 | % | 19.99 | % | ||||||||||||||
Less: Base Rate |
3.48 | % | 3.61 | % | 3.64 | % | 3.41 | % | 3.25 | % | 3.18 | % | ||||||||||||||
Gross Charge-offs |
2.17 | % | 2.17 | % | 2.17 | % | 2.17 | % | 2.17 | % | 2.17 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Excess Spread: |
Mar 2014 | 14.34 | % | 14.21 | % | 14.18 | % | 14.41 | % | 14.57 | % | 14.64 | % | |||||||||||||
Feb 2014 | 13.31 | % | 13.11 | % | 13.08 | % | 13.30 | % | 13.46 | % | 13.53 | % | ||||||||||||||
Jan 2014 | 12.55 | % | 12.60 | % | 12.58 | % | 12.81 | % | 12.97 | % | 13.05 | % | ||||||||||||||
3 Month Average Excess Spread |
13.40 | % | 13.31 | % | 13.28 | % | 13.51 | % | 13.67 | % | 13.74 | % | ||||||||||||||
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 | 0.19 | % | 0.19 | % | 0.19 | % | 0.19 | % | 0.19 | % | 0.19 | % | ||||||||||||||
Total | 0.62 | % | 0.62 | % | 0.62 | % | 0.62 | % | 0.62 | % | 0.62 | % | ||||||||||||||
Principal Payment Rate |
40.01 | % | 40.01 | % | 40.01 | % | 40.01 | % | 40.01 | % | 40.01 | % | ||||||||||||||
Total Payment Rate |
41.68 | % | 41.68 | % | 41.68 | % | 41.68 | % | 41.68 | % | 41.68 | % | ||||||||||||||
Month End Principal Receivables |
$ | 3,726,121,558 | $ | 3,726,121,558 | $ | 3,726,121,558 | $ | 3,726,121,558 | $ | 3,726,121,558 | $ | 3,726,121,558 |
March 2014
Cabelas 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 |
19.99 | % | 19.99 | % | ||||||
Less: Base Rate |
4.46 | % | 3.22 | % | ||||||
Gross Charge-offs |
2.17 | % | 2.17 | % | ||||||
|
|
|
|
|||||||
Excess Spread: |
Mar 2014 | 13.36 | % | 14.60 | % | |||||
Feb 2014 | 12.24 | % | 13.51 | % | ||||||
Jan 2014 | 11.80 | % | 12.96 | % | ||||||
3 Month Average Excess Spread |
12.47 | % | 13.69 | % | ||||||
Delinquencies: |
30 to 59 days | 0.25 | % | 0.25 | % | |||||
60 to 89 days | 0.18 | % | 0.18 | % | ||||||
90+ days | 0.19 | % | 0.19 | % | ||||||
Total | 0.62 | % | 0.62 | % | ||||||
Principal Payment Rate |
40.01 | % | 40.01 | % | ||||||
Total Payment Rate |
41.68 | % | 41.68 | % | ||||||
Month End Principal Receivables |
$ | 3,726,121,558 | $ | 3,726,121,558 |