Exhibit 99
December 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 | 20.76 | % | 20.67 | % | 20.67 | % | 20.67 | % | 20.67 | % | 20.67 | % | ||||||
Less: Base Rate | 3.50 | % | 3.56 | % | 3.59 | % | 3.35 | % | 3.20 | % | 3.12 | % | ||||||
Gross Charge-offs | 1.93 | % | 1.93 | % | 1.93 | % | 1.93 | % | 1.93 | % | 1.93 | % | ||||||
Excess Spread: | Dec 2014 | 15.33 | % | 15.18 | % | 15.15 | % | 15.39 | % | 15.54 | % | 15.62 | % | |||||
Nov 2014 | 14.30 | % | 14.13 | % | 14.10 | % | 14.33 | % | 14.48 | % | 14.55 | % | ||||||
Oct 2014 | 14.41 | % | 14.42 | % | 14.40 | % | 14.63 | % | 14.79 | % | 14.87 | % | ||||||
3 Month Average Excess Spread | 14.68 | % | 14.58 | % | 14.55 | % | 14.78 | % | 14.94 | % | 15.01 | % | ||||||
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 | 0.20 | % | 0.20 | % | 0.20 | % | 0.20 | % | 0.20 | % | 0.20 | % | ||||||
Total | 0.63 | % | 0.63 | % | 0.63 | % | 0.63 | % | 0.63 | % | 0.63 | % | ||||||
Principal Payment Rate | 39.78 | % | 39.78 | % | 39.78 | % | 39.78 | % | 39.78 | % | 39.78 | % | ||||||
Total Payment Rate | 41.55 | % | 41.55 | % | 41.55 | % | 41.55 | % | 41.55 | % | 41.55 | % | ||||||
Month End Principal Receivables | $4,440,520,165 | $4,440,520,165 | $4,440,520,165 | $4,440,520,165 | $4,440,520,165 | $4,440,520,165 |
1
December 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 | 20.67 | % | 20.67 | % | 20.67 | % | 20.67 | % | ||||
Less: Base Rate | 4.39 | % | 3.18 | % | 2.54 | % | 2.63 | % | ||||
Gross Charge-offs | 1.93 | % | 1.93 | % | 1.93 | % | 1.93 | % | ||||
Excess Spread: | Dec 2014 | 14.35 | % | 15.56 | % | 16.20 | % | 16.11 | % | |||
Nov 2014 | 13.27 | % | 14.53 | % | 15.17 | % | 15.09 | % | ||||
Oct 2014 | 13.61 | % | 14.79 | % | 15.44 | % | 15.35 | % | ||||
3 Month Average Excess Spread | 13.74 | % | 14.96 | % | 15.60 | % | 15.52 | % | ||||
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 | 0.20 | % | 0.20 | % | 0.20 | % | 0.20 | % | ||||
Total | 0.63 | % | 0.63 | % | 0.63 | % | 0.63 | % | ||||
Principal Payment Rate | 39.78 | % | 39.78 | % | 39.78 | % | 39.78 | % | ||||
Total Payment Rate | 41.55 | % | 41.55 | % | 41.55 | % | 41.55 | % | ||||
Month End Principal Receivables | $4,440,520,165 | $4,440,520,165 | $4,440,520,165 | $4,440,520,165 |
2