Attached files
file | filename |
---|---|
8-K - FORM 8-K (CABELA'S CCMNT FINANCIAL INFORMATION FOR AUGUST 2016) - CABELAS INC | a8-kaugust2016cabelascredi.htm |
Exhibit 99
August 2016 | ||||||||||||||||||
Cabela's Credit Card Master Note Trust | CABMT 11-4 | CABMT 12-1 | CABMT 12-2 | CABMT 13-1 | CABMT 13-2 | CABMT 14-1 | ||||||||||||
Deal Size | $300M | $500M | $500M | $385M | $350M | $300M | ||||||||||||
Expected Maturity | 10/17/2016 | 2/15/2017 | 6/15/2017 | 2/15/2023 | 8/15/2018 | 3/15/2017 | ||||||||||||
Portfolio Yield | 20.17 | % | 20.17 | % | 20.17 | % | 20.17 | % | 20.17 | % | 20.17 | % | ||||||
Less: Base Rate | 3.37 | % | 3.22 | % | 3.13 | % | 4.30 | % | 3.30 | % | 2.75 | % | ||||||
Gross Charge-offs | 2.37 | % | 2.37 | % | 2.37 | % | 2.37 | % | 2.37 | % | 2.37 | % | ||||||
Excess Spread: | Aug 2016 | 14.43 | % | 14.58 | % | 14.67 | % | 13.50 | % | 14.50 | % | 15.05 | % | |||||
Jul 2016 | 14.05 | % | 14.20 | % | 14.29 | % | 13.11 | % | 14.13 | % | 14.68 | % | ||||||
Jun 2016 | 14.30 | % | 14.45 | % | 14.54 | % | 13.34 | % | 14.41 | % | 14.97 | % | ||||||
3 Month Average Excess Spread | 14.26 | % | 14.41 | % | 14.50 | % | 13.32 | % | 14.35 | % | 14.90 | % | ||||||
Delinquencies: | 30 to 59 days | 0.34 | % | 0.34 | % | 0.34 | % | 0.34 | % | 0.34 | % | 0.34 | % | |||||
60 to 89 days | 0.26 | % | 0.26 | % | 0.26 | % | 0.26 | % | 0.26 | % | 0.26 | % | ||||||
90+ days | 0.26 | % | 0.26 | % | 0.26 | % | 0.26 | % | 0.26 | % | 0.26 | % | ||||||
Total | 0.86 | % | 0.86 | % | 0.86 | % | 0.86 | % | 0.86 | % | 0.86 | % | ||||||
Principal Payment Rate | 34.52 | % | 34.52 | % | 34.52 | % | 34.52 | % | 34.52 | % | 34.52 | % | ||||||
Total Payment Rate | 36.20 | % | 36.20 | % | 36.20 | % | 36.20 | % | 36.20 | % | 36.20 | % | ||||||
Month End Principal Receivables | $5,243,229,433 | $5,243,229,433 | $5,243,229,433 | $5,243,229,433 | $5,243,229,433 | $5,243,229,433 |
1
August 2016 | ||||||||||||
Cabela's Credit Card Master Note Trust | CABMT 14-2 | CABMT 15-1 | CABMT 15-2 | CABMT 16-1 | ||||||||
Deal Size | $400M | $375M | $400M | $1B | ||||||||
Expected Maturity | 7/15/2019 | 3/16/2020 | 7/15/2020 | 6/17/2019 | ||||||||
Portfolio Yield | 20.17 | % | 20.17 | % | 20.17 | % | 20.17 | % | ||||
Less: Base Rate | 2.84 | % | 3.61 | % | 3.65 | % | 3.41 | % | ||||
Gross Charge-offs | 2.37 | % | 2.37 | % | 2.37 | % | 2.37 | % | ||||
Excess Spread: | Aug 2016 | 14.96 | % | 14.19 | % | 14.15 | % | 14.39 | % | |||
Jul 2016 | 14.59 | % | 13.81 | % | 13.76 | % | 13.53 | % | ||||
Jun 2016 | 14.88 | % | 14.06 | % | 14.01 | % | 0.00 | % | ||||
3 Month Average Excess Spread | 14.81 | % | 14.02 | % | 13.97 | % | 13.96 | % | ||||
Delinquencies: | 30 to 59 days | 0.34 | % | 0.34 | % | 0.34 | % | 0.34 | % | |||
60 to 89 days | 0.26 | % | 0.26 | % | 0.26 | % | 0.26 | % | ||||
90+ days | 0.26 | % | 0.26 | % | 0.26 | % | 0.26 | % | ||||
Total | 0.86 | % | 0.86 | % | 0.86 | % | 0.86 | % | ||||
Principal Payment Rate | 34.52 | % | 34.52 | % | 34.52 | % | 34.52 | % | ||||
Total Payment Rate | 36.20 | % | 36.20 | % | 36.20 | % | 36.20 | % | ||||
Month End Principal Receivables | $5,243,229,433 | $5,243,229,433 | $5,243,229,433 | $5,243,229,433 |
2