Attached files
file | filename |
---|---|
8-K - FORM 8-K (CABELA'S CCMNT FINANCIAL INFORMATION FOR AUGUST 2014) - CABELAS INC | a8-kaugust2014cabelascredi.htm |
Exhibit 99
August 2014 | ||||||||||||||||||
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 | 20.14 | % | 20.14 | % | 20.14 | % | 20.14 | % | 20.14 | % | 20.14 | % | ||||||
Less: Base Rate | 3.41 | % | 3.47 | % | 3.49 | % | 3.26 | % | 3.11 | % | 3.03 | % | ||||||
Gross Charge-offs | 1.81 | % | 1.81 | % | 1.81 | % | 1.81 | % | 1.81 | % | 1.81 | % | ||||||
Excess Spread: | Aug 2014 | 14.92 | % | 14.86 | % | 14.84 | % | 15.07 | % | 15.22 | % | 15.30 | % | |||||
Jul 2014 | 15.06 | % | 15.00 | % | 14.98 | % | 15.21 | % | 15.36 | % | 15.44 | % | ||||||
Jun 2014 | 14.37 | % | 14.24 | % | 14.21 | % | 14.44 | % | 14.60 | % | 14.67 | % | ||||||
3 Month Average Excess Spread | 14.78 | % | 14.70 | % | 14.68 | % | 14.91 | % | 15.06 | % | 15.14 | % | ||||||
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 | 39.57 | % | 39.57 | % | 39.57 | % | 39.57 | % | 39.57 | % | 39.57 | % | ||||||
Total Payment Rate | 41.25 | % | 41.25 | % | 41.25 | % | 41.25 | % | 41.25 | % | 41.25 | % | ||||||
Month End Principal Receivables | $4,065,942,812 | $4,065,942,812 | $4,065,942,812 | $4,065,942,812 | $4,065,942,812 | $4,065,942,812 |
1
August 2014 | ||||||||||||
Cabela's Credit Card Master Note Trust | CABMT 13-1 | CABMT 13-2 | CABMT 14-1 | CABMT 14-2 | ||||||||
Deal Size | $385M | $350M | $300M | $400M | ||||||||
Expected Maturity | 2/15/2023 | 8/15/2018 | 3/15/2017 | 7/15/2019 | ||||||||
Portfolio Yield | 20.14 | % | 20.14 | % | 20.14 | % | 19.07 | % | ||||
Less: Base Rate | 4.30 | % | 3.09 | % | 2.44 | % | 2.52 | % | ||||
Gross Charge-offs | 1.81 | % | 1.81 | % | 1.81 | % | 1.70 | % | ||||
Excess Spread: | Aug 2014 | 14.03 | % | 15.24 | % | 15.89 | % | 14.85 | % | |||
Jul 2014 | 14.17 | % | 15.38 | % | 16.03 | % | N/A | |||||
Jun 2014 | 13.39 | % | 14.63 | % | 15.28 | % | N/A | |||||
3 Month Average Excess Spread | 13.86 | % | 15.08 | % | 15.73 | % | 14.85 | % | ||||
Delinquencies: | 30 to 59 days | 0.25 | % | 0.25 | % | 0.25 | % | 0.25 | % | |||
60 to 89 days | 0.18 | % | 0.18 | % | 0.18 | % | 0.18 | % | ||||
90+ days | 0.19 | % | 0.19 | % | 0.19 | % | 0.19 | % | ||||
Total | 0.62 | % | 0.62 | % | 0.62 | % | 0.62 | % | ||||
Principal Payment Rate | 39.57 | % | 39.57 | % | 39.57 | % | 39.57 | % | ||||
Total Payment Rate | 41.25 | % | 41.25 | % | 41.25 | % | 41.25 | % | ||||
Month End Principal Receivables | $4,065,942,812 | $4,065,942,812 | $4,065,942,812 | $4,065,942,812 |
2