You are on page 1of 24

Credit Card Monitor

October 2010

VERO Capital
Management, LLC
Consumer ABS Research
research@verocm.com
October 31, 2010

Consumer Credit Survey .......

Performance Detail ........

Advanta Business Card Master Trust ....

American Express Credit Account Master Trust ..

Bank One Issuance Trust .......

Cabela's Master Credit Card Trust ....

Capital One Multi-Asset Execution Trust ..

10

Charming Shoppes Master Trust .......

11

Chase Credit Card Master Trust ........

12

Citibank Credit Card Issuance Trust .....

13

Citibank Omni Master Trust ........

14

Discover Card Master Trust I ......

15

Discovery Card Master Trust ......

16

First USA Credit Card Master Trust ......

17

GE Capital Credit Card Master Note Trust ..

18

Household Credit Card Master Note Trust I .

19

HSBC Private Label Credit Card Master Note Trust

20

MBNA Credit Card Master Note Trust .....

21

Providian Master Note Trust ......

22

Target Credit Card Master Trust .......

23

Washington Mutual Master Note Trust .....

24

Credit Card Monitor

October 2010

Consumer Credit Summary

Exhibit 1

Credit Cards Charge-off rates (Jan 99 Oct 10)

Date

Chg-Off

Date

Chg-Off

Dec 09

9.55

Dec 08

6.42

12

Nov 09

9.00

Nov 08

6.00

10

Charge Off

Oct 10

7.42

Oct 09

9.68

Oct 08

5.81

Sep 10

8.72

Sep 09

10.27

Sep 08

5.90

Aug 10

8.12

Aug 09

9.65

Aug 08

5.43

Jul 10

9.03

Jul 09

10.03

Jul 08

5.54

Jun 10

9.54

Jun 09

9.81

Jun 08

5.22

Ma y 10

9.62

Ma y 09

9.01

Ma y 08

5.24

Apr 10

9.92

Apr 09

8.53

Apr 08

5.03

Ma r 10

10.06

Ma r 09

8.02

Ma r 08

4.53

Feb 10

9.85

Feb 09

7.12

Feb 08

4.64

Ja n 10

9.18

Ja n 09

6.96

Ja n 08

4.33

4
2

Oct 08

Oct 09

Oct 10

Oct 08

Oct 09

Oct 10

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 98

0
Oct 00

Chg-Off

Oct 99

Date

Source: Bloomberg

Exhibit 2

Credit Cards Delinquency (90+ days) rate (Jan 99 Oct 10)

Date

Delinq

Date

Delinq

Dec 09

3.03

Dec 08

2.38

Nov 09

2.92

Nov 08

2.23

3
3

Delinquency 90+

Oct 10

2.14

Oct 09

2.75

Oct 08

2.10

Sep 10

2.37

Sep 09

2.79

Sep 08

2.05

Aug 10

2.53

Aug 09

2.92

Aug 08

2.05

Jul 10

2.62

Jul 09

2.99

Jul 08

2.04

Jun 10

2.70

Jun 09

3.05

Jun 08

2.03

Ma y 10

2.78

Ma y 09

3.06

Ma y 08

2.05

Apr 10

2.94

Apr 09

3.05

Apr 08

2.06

Ma r 10

3.08

Ma r 09

2.92

Ma r 08

2.04

Feb 10

3.10

Feb 09

2.71

Feb 08

1.98

Ja n 10

3.08

Ja n 09

2.49

Ja n 08

1.88

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 98

0
Oct 00

Delinq

Oct 99

Date

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
2

Credit Card Monitor

October 2010

Exhibit 3

Credit Cards Excess Spread - 1Mo (Jan 99 Oct 10)

Date

Spread

Date

Spread

Dec 09

8.67

Dec 08

6.64

12
10

Excess Spread 1Mo

Nov 09

9.14

Nov 08

5.03

Oct 10

10.15

Oct 09

7.97

Oct 08

6.88

Sep 10

10.74

Sep 09

6.56

Sep 08

6.80

Aug 10

11.13

Aug 09

6.94

Aug 08

7.37

Jul 10

10.41

Jul 09

4.77

Jul 08

7.47

Jun 10

9.86

Jun 09

4.56

Jun 08

7.49

May 10

9.09

May 09

4.71

May 08

7.73

Apr 10

10.31

Apr 09

5.85

Apr 08

8.70

Mar 10

9.20

Mar 09

5.91

Mar 08

8.81

Feb 10

8.43

Feb 09

6.09

Feb 08

7.74

Jan 10

9.79

Jan 09

6.66

Jan 08

8.86

Source: Bloomberg

4
2

Oct 09

Oct 10

Oct 10

Oct 08

Oct 09

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 99

0
Oct 00

Spread

Oct 98

Date

Exhibit 4

Credit Cards Portfolio Yield - 1Mo (Jan 99 Oct 10)

Yield

20.51

Oct 09

20.61

Oct 08

17.68

Sep 10

22.16

Sep 09

19.86

Sep 08

17.64

Aug 10

21.72

Aug 09

19.80

Aug 08

17.78

Jul 10

22.17

Jul 09

18.13

Jul 08

17.85

Jun 10

21.94

Jun 09

17.80

Jun 08

17.72

Ma y 10

21.55

Ma y 09

17.09

Ma y 08

18.09

Apr 10

22.83

Apr 09

17.91

Apr 08

18.92

Ma r 10

22.18

Ma r 09

17.31

Ma r 08

18.83

Feb 10

20.80

Feb 09

16.50

Feb 08

18.55

Ja n 10

21.87

Ja n 09

17.72

Ja n 08

20.13

20
15

10
5

0
Oct 08

Oct 10

Oct 07

17.78

Oct 06

17.22

Nov 08

Oct 05

Dec 08

20.96

Oct 04

21.06

Nov 09

Oct 03

Dec 09

Portfolio Yield
25

Oct 02

Date

Oct 01

Yield

Oct 00

Date

Oct 99

Yield

Oct 98

Date

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
3

Credit Card Monitor

October 2010

Exhibit 5

Credit Cards Prepayment Rate - 3Mo (Jan 99 Oct 10)

22.13

Oct 09

18.44

Oct 08

18.49

Sep 10

20.78

Sep 09

18.40

Sep 08

18.79

Aug 10

20.62

Aug 09

18.85

Aug 08

19.51

Jul 10

20.64

Jul 09

18.09

Jul 08

19.54

Jun 10

19.99

Jun 09

17.59

Jun 08

19.65

Ma y 10

19.81

Ma y 09

17.20

Ma y 08

18.96

Apr 10

20.05

Apr 09

18.18

Apr 08

19.63

Ma r 10

18.61

Ma r 09

16.64

Ma r 08

18.86

Feb 10

19.11

Feb 09

17.90

Feb 08

20.42

Ja n 10

19.83

Ja n 09

17.76

Ja n 08

19.58

20
15
10
5
0

Oct 10

Oct 10

Oct 09

19.06

Oct 08

Nov 08

Jun 10

18.72

Feb 10

Nov 09

Prepayment Rate 3Mo


25

Oct 07

16.67

Oct 06

Dec 08

Oct 05

18.07

Oct 04

Dec 09

Oct 03

Prepay

Oct 02

Date

Oct 01

Prepay

Oct 00

Date

Oct 99

Prepay

Oct 98

Date

Source: Bloomberg

Exhibit 6

Credit Cards Base Rate - 1Mo (Jan 99 Oct 10)

Value

Base Rate

Dec 09

2.65

Dec 08

3.72

Nov 09

2.64

Nov 08

6.43

Oct 10

2.46

Oct 09

2.69

Oct 08

4.44

Sep 10

2.52

Sep 09

2.69

Sep 08

4.36

Aug 10

2.72

Aug 09

2.70

Aug 08

4.33

Jul 10

2.73

Jul 09

2.79

Jul 08

4.27

Jun 10

2.71

Jun 09

2.83

Jun 08

4.48

Ma y 10

2.64

Ma y 09

2.91

Ma y 08

4.40

Apr 10

2.63

Apr 09

2.99

Apr 08

4.43

Ma r 10

2.62

Ma r 09

3.02

Ma r 08

5.11

Feb 10

2.59

Feb 09

2.99

Feb 08

5.42

Ja n 10

2.65

Ja n 09

3.52

Ja n 08

5.93

Oct 10

Oct 09

Jun 09

Feb 09

Oct 08

Jun 08

Oct 07

Feb 08

Jun 07

Jun 05

0
Feb 07

Date

Oct 06

Value

Jun 06

Date

Feb 06

Value

Oct 05

Date

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
4

Credit Card Monitor

October 2010

Credit Card Performance Monitor Issuers Details

_______________________________________________________________________________________________________________________
Private & Confidential
5

Credit Card Monitor

October 2010

Advanta Business Card Master Trust (ABCMT)


3Mo

Yield Sprd 1Mo

Delinq

Charge

90+

Off

Charge Offs
60
50
40
30

20
10

31.30
34.36
34.99
24.42

Source: Bloomberg

Prepayment Rate 3Mo

Delinq 90+
7

25

Aug 10

Aug 09

Aug 08

Delinquency

35
30

Aug 07

Aug 06

Aug 05

2.32
2.70
3.04
3.07

Aug 04

-15.20
-18.00
-18.80
-9.13

Aug 03

19.59
19.85
19.74
18.84

Aug 02

3.92
3.91
4.18
4.18

Aug 01

Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09
Oct 09

Prepay Portfolio Excess

Aug 00

Date

Delinq 60-89

20

15

10

Source: Bloomberg

Portfolio Yield

Aug 10

Aug 09

Aug 08

Aug 07

Aug 06

Aug 05

Aug 10

Aug 09

Aug 08

Aug 07

Aug 06

Aug 05

Aug 04

-50

Aug 03

Aug 02

-40

Aug 01

Excess Spread

Aug 00

-30

Aug 10

10

Aug 09

-20

Aug 08

15

Aug 07

-10

Aug 06

20

Aug 05

Aug 04

25

Aug 03

10

Aug 02

30

Aug 01

20

Aug 00

Aug 04

Source: Bloomberg

35

Source: Bloomberg

Aug 03

Aug 02

Aug 00

Aug 10

Aug 09

Aug 08

Aug 07

Aug 06

Aug 05

Aug 04

Aug 03

Aug 02

Aug 01

Aug 00

1
Aug 01

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
6

Credit Card Monitor

October 2010

American Express Credit Account Master Trust (AMXCA)

10
8
6

4
2

Source: Bloomberg

Prepayment Rate 3Mo

Delinquency

35

Delinq 91+

30

25

Oct 10

Oct 09

5.28
5.45
5.43
5.93
6.10
7.26
7.57
7.81
6.77
6.94
7.51
7.36

Oct 08

1.30
1.32
1.45
1.54
1.61
1.71
1.84
2.02
2.06
2.05
2.08
2.06

14.51
15.63
15.37
15.92
15.71
15.43
16.29
15.41
16.40
15.80
14.12
13.74

Oct 07

24.33
25.05
24.84
26.44
25.12
27.90
27.74
28.86
26.19
27.05
25.94
24.88

Oct 06

29.28
28.59
27.78
28.91
27.44
27.91
26.95
27.07
25.78
26.95
25.20
24.45

Charge Offs
12

Oct 05

Off

Oct 04

91+

Oct 03

Yield Sprd 1Mo

Oct 02

3Mo

Oct 01

Charge

Oct 00

Delinq

Oct 99

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 98

Date

Delinq 61-90

20

15

10

Oct 06

Oct 07

Oct 08

Oct 09

Oct 10

Oct 07

Oct 08

Oct 09

Oct 10

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 06

Source: Bloomberg

Oct 98

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 99

Oct 98

Oct 99

Source: Bloomberg

Portfolio Yield

Excess Spread

18

35

16

30

14
25

12

20

10

15

10

Source: Bloomberg

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 98

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 99

Oct 98

Oct 99

4
5

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
7

Credit Card Monitor

October 2010

Bank One Issuance Trust (BOIT)

17.34
17.72
17.26
17.59
17.36
17.67
19.16
17.49
15.31
16.67
15.71
15.47

2.01
2.11
2.24
2.29
2.31
2.35
2.49
2.63
2.68
2.82
2.55
2.46

7.78
8.18
7.95
8.38
8.95
9.03
9.51
9.21
10.91
7.11
8.81
8.02

8.96
9.44
9.84
9.83
8.87
9.00
9.91
8.34
4.32
9.37
6.27
6.58

10
8
6

4
2
0

Source: Bloomberg

Prepayment Rate 3Mo


25

Oct 10

21.90
22.25
21.55
21.09
20.97
19.93
20.74
18.00
19.94
20.19
18.57
19.35

Charge Offs
12

Oct 09

Off

Oct 08

90+

Oct 07

Yield Sprd 1Mo

Oct 06

3Mo

Oct 05

Charge

Oct 04

Delinq

Oct 03

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 02

Date

Delinquency
Delinq 90+

Delinq 60-89

20

3
15

10

1
5

Oct 08

Oct 09

Oct 10

Oct 09

Oct 10

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 08

Source: Bloomberg

Oct 02

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Source: Bloomberg

Portfolio Yield

Excess Spread

12

25

10

20

15
6
10

4
5

Source: Bloomberg

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
8

Credit Card Monitor

October 2010

Cabela's Master Credit Card Trust (CABMT)

0.38
0.39
0.42
0.43
0.49
0.48
0.51
0.56
0.53
0.51
0.53
0.52

4.02
3.99
4.38
4.81
4.71
5.11
4.83
4.94
4.85
4.94
5.25
5.14

10.61
12.33
11.72
11.22
10.83
11.23
11.57
10.32
9.08
11.58
10.53
11.18

5
4
3

2
1
0

Source: Bloomberg

Prepayment Rate 3Mo


60

Oct 10

20.32
21.87
21.76
21.62
21.09
21.95
22.14
21.23
19.90
22.63
21.70
22.33

Oct 09

39.58
40.44
40.79
41.19
38.69
40.64
39.43
36.27
38.14
39.68
37.02
39.35

Charge Offs
6

Oct 08

Off

Oct 07

90+

Oct 06

Yield Sprd 1Mo

Oct 05

3Mo

Oct 04

Charge

Oct 03

Delinq

Oct 02

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 01

Date

Delinquency
Delinq 90+

Delinq 60-89

50

40

0
30
0

20

Oct 07

Oct 08

Oct 09

Oct 10

Oct 08

Oct 09

Oct 10

Oct 06

Oct 05

Oct 04

Oct 03

Oct 07

Source: Bloomberg

Oct 01

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

10

Oct 02

Source: Bloomberg

Portfolio Yield

Excess Spread

16

30

14

25

12

20

10
8

15

10

4
5

Source: Bloomberg

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
9

Credit Card Monitor

October 2010

Capital One Multi-Asset Execution Trust (COMET)

18.82
19.09
19.33
18.65
18.76
17.32
19.98
19.07
18.87
20.43
19.71
19.62

2.55
2.69
2.80
2.88
2.92
3.05
3.31
3.55
3.62
3.62
3.52
3.33

7.89
7.77
7.43
8.41
8.89
9.08
9.85
9.43
9.77
9.28
8.68
8.07

7.09
7.48
8.02
6.45
6.10
4.46
6.39
5.96
5.43
7.44
7.31
7.84

10
8
6

4
2
0

Source: Bloomberg

Prepayment Rate 3Mo


25

Oct 10

19.44
19.47
19.98
19.31
19.40
18.97
19.93
17.18
17.73
19.10
16.82
18.30

Charge Offs
12

Oct 09

Off

Oct 08

90+

Oct 07

Yield Sprd 1Mo

Oct 06

3Mo

Oct 05

Charge

Oct 04

Delinq

Oct 03

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 02

Date

Delinquency
Delinq 90+

Delinq 60-89

20

4
3

15

3
2

10

2
1

1
0

Oct 08

Oct 09

Oct 10

Oct 09

Oct 10

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 08

Source: Bloomberg

Oct 02

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Source: Bloomberg

Portfolio Yield

Excess Spread

14

25

12
20
10

15

10

6
4

Source: Bloomberg

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
10

Credit Card Monitor

October 2010

Charming Shoppes Master Trust (CSMT)

Source: Bloomberg

Prepayment Rate 3Mo

Jun 10

Jun 09

11.96
10.88
7.63
9.36

Jun 08

5.37
5.10
5.08
4.41

26.63
15.66
30.36
19.29

Jun 07

44.88
33.41
44.90
35.54

Jun 06

14.30
13.98
14.38
14.52

Charge Offs
20
18
16
14
12
10
8
6
4
2
0

Jun 05

Off

Jun 04

90+

Jun 03

Yield Sprd 1Mo

Jun 02

3Mo

Jun 01

Charge

Jun 00

Delinq

Jun 99

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Jun 98

Date

Delinquency

25

Delinq 90+

Delinq 60-89

20

5
15

10

2
5

Jun 06

Jun 07

Jun 08

Jun 09

Jun 10

Jun 07

Jun 08

Jun 09

Jun 10

Jun 05

Jun 04

Jun 03

Jun 02

Jun 01

Jun 00

Jun 99

Jun 06

Source: Bloomberg

Jun 98

Jun 10

Jun 09

Jun 08

Jun 07

Jun 06

Jun 05

Jun 04

Jun 03

Jun 02

Jun 01

Jun 00

Jun 99

Jun 98

Source: Bloomberg

Portfolio Yield

Excess Spread

35

50

45

30

40
35

25

30

20

25
20

15

15

10

10

Source: Bloomberg

Jun 05

Jun 04

Jun 03

Jun 02

Jun 01

Jun 00

Jun 99

Jun 98

Jun 10

Jun 09

Jun 08

Jun 07

Jun 06

Jun 05

Jun 04

Jun 03

Jun 02

Jun 01

Jun 00

Jun 99

Jun 98

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
11

Credit Card Monitor

October 2010

Chase Credit Card Master Trust (CHAMT)

20
15
10
5

Source: Bloomberg

Prepayment Rate 3Mo

Oct 10

Oct 09

8.05
8.93
7.88
8.32
9.35
9.22
8.19
9.90
11.93
7.58
9.83
8.89

Oct 08

2.09
2.20
2.38
2.42
2.39
2.44
2.58
2.78
2.83
3.05
2.75
2.67

7.50
6.74
7.33
7.70
5.97
6.79
9.73
5.69
0.95
6.56
3.73
4.05

Oct 07

17.66
17.80
17.41
18.23
17.51
18.12
20.01
17.68
14.97
16.23
15.65
15.04

Oct 06

19.71
19.71
19.23
19.12
18.40
17.34
18.48
15.65
17.64
17.82
16.19
16.49

Charge Offs
25

Oct 05

Off

Oct 04

90+

Oct 03

Yield Sprd 1Mo

Oct 02

3Mo

Oct 01

Charge

Oct 00

Delinq

Oct 99

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 98

Date

Delinquency

25

Delinq 90+

Delinq 60-89

20

3
3

15

2
10

1
0

Oct 06

Oct 07

Oct 08

Oct 09

Oct 10

Oct 07

Oct 08

Oct 09

Oct 10

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 99

Oct 06

Source: Bloomberg

Oct 98

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 99

Oct 98

Source: Bloomberg

Portfolio Yield
35

12

30

10

25

Excess Spread

20
6
15

Source: Bloomberg

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 98

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 99

Oct 98

Oct 99

10

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
12

Credit Card Monitor

October 2010

Citibank Credit Card Issuance Trust (CCCIT)

8.99
11.18
9.10
11.46
11.16
11.23
11.55
11.29
9.80
9.56
10.29
8.79

12
10

8
6

4
2

Source: Bloomberg

Prepayment Rate 3Mo

Oct 10

2.55
2.59
2.84
2.93
3.04
3.03
3.11
3.16
3.10
2.95
2.98
2.83

7.08
5.84
6.63
6.03
6.14
4.87
5.39
6.46
6.00
5.52
5.51
6.53

Oct 09

18.52
19.48
18.24
20.04
19.84
18.48
19.28
20.13
18.14
17.43
18.19
17.77

Oct 08

18.96
18.23
18.57
19.21
17.25
18.09
18.06
17.25
17.12
18.47
16.03
17.46

Charge Offs
14

Oct 07

Off

Oct 06

95+

Oct 05

Yield Sprd 1Mo

Oct 04

3Mo

Oct 03

Charge

Oct 02

Delinq

Oct 01

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 00

Date

Delinquency

25

Delinq 95+

Delinq 35-94

20

3
3

15

2
10

1
0

Source: Bloomberg

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Source: Bloomberg

Portfolio Yield

Excess Spread

10

25

9
8

20

15

6
5

10

3
5

2
1

Source: Bloomberg

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
13

Credit Card Monitor

October 2010

Citibank Omni Master Trust (COMNI)


Yield Sprd 1Mo

95+

Off

11.53
11.00
11.51
11.69
10.75
11.63
11.89
10.84
11.05
11.63
10.08
10.73

25.16
26.14
24.88
25.62
26.00
25.55
27.71
28.52
24.16
23.25
26.03
24.14

3.79
3.79
3.87
3.87
4.09
4.23
4.38
4.57
4.50
4.36
4.45
4.38

11.50
12.29
12.19
13.56
13.70
13.79
13.49
14.57
12.98
11.93
14.10
11.72

7.89
8.05
6.80
6.28
6.58
6.07
8.63
8.98
6.61
6.95
7.51
7.86

Charge Offs
16
14
12
10
8

6
4
2
0

Source: Bloomberg

Prepayment Rate 3Mo


14

Oct 10

3Mo

Oct 09

Charge

Oct 08

Delinq

Oct 07

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 06

Date

Delinquency
Delinq 95+

Delinq 65-94

8
6

4
2

Oct 08

Oct 10

Oct 09

Oct 08

Oct 07

Source: Bloomberg

Source: Bloomberg

Portfolio Yield

10

20

15

10

Source: Bloomberg

Oct 10

25

Excess Spread

Oct 08

12

Oct 10

30

Oct 09

14

Oct 08

35

Oct 09

Oct 06

Oct 10

10

Oct 09

5
5
4
4
3
3
2
2
1
1
0

12

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
14

Credit Card Monitor

October 2010

Discover Card Master Trust I (DCMT)

Source: Bloomberg

Source: Bloomberg

Oct 10

Oct 09

Oct 10

Oct 09

Oct 05

Oct 04

Delinq 60-89

Oct 03

Oct 02

Oct 01

Oct 00

Oct 98

Oct 10

Oct 09

Oct 08

Oct 07

1
Oct 06

10

Oct 05

20

Oct 04

30

Oct 03

Oct 02

40

Oct 01

Oct 00

50

Oct 99

60

Oct 98

Oct 99

Delinq 90+

70

Oct 08

Delinquency

80

Oct 08

Prepayment Rate 3Mo

Oct 07

7.15
7.98
7.28
8.00
8.82
8.42
8.51
9.11
8.58
8.68
8.98
8.54

Oct 07

2.30
2.38
2.56
2.61
2.68
2.76
2.91
3.03
3.02
2.96
2.95
2.91

13.13
12.92
13.63
12.03
11.92
10.07
12.40
10.79
10.61
12.23
11.10
11.87

Oct 06

18.76
19.43
19.59
18.84
19.51
17.45
19.74
18.83
17.87
19.68
19.17
19.60

Oct 06

21.08
21.12
21.01
20.47
20.45
19.56
19.80
18.88
20.29
20.05
18.55
18.57

Charge Offs
10
9
8
7
6
5
4
3
2
1
0

Oct 05

Off

Oct 04

90+

Oct 03

Yield Sprd 1Mo

Oct 02

3Mo

Oct 01

Charge

Oct 00

Delinq

Oct 99

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 98

Date

Source: Bloomberg

Portfolio Yield

Excess Spread

16

25

14
20

12
10

15

8
10

6
4

Source: Bloomberg

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 99

Oct 98

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 99

Oct 98

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
15

Credit Card Monitor

October 2010

Discovery Card Master Trust (DCENT)


3Mo

Yield Sprd 1Mo

90+

Off

21.08
21.12
20.91
20.47
20.45
19.56
19.80
18.88
20.29
20.05
18.55
18.57

23.56
24.23
23.34
23.49
24.15
21.90
24.21
23.08
22.49
24.23
23.35
23.77

2.30
2.38
2.56
2.61
2.68
2.76
2.91
3.03
3.02
2.96
2.95
2.91

7.15
7.98
7.40
8.00
8.82
8.42
8.51
9.11
8.58
8.68
8.98
8.54

13.13
12.92
13.63
12.03
11.92
10.07
12.40
10.79
10.61
11.49
11.10
11.87

Charge Offs
10
9
8
7
6
5
4
3
2
1
0

Source: Bloomberg

Prepayment Rate 3Mo


25

Oct 10

Charge

Oct 09

Delinq

Oct 08

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 07

Date

Delinquency
Delinq 90+

Delinq 60-89

20

3
3

15

2
10

1
0

Oct 09

Oct 10
Oct 10

Oct 08

Oct 09

Source: Bloomberg

Oct 07

Oct 10

Oct 09

Oct 08

Oct 07

Source: Bloomberg

Portfolio Yield

Excess Spread

16

30

14

25

12

20

10
8

15

10

4
5

Source: Bloomberg

Oct 08

Oct 07

Oct 10

Oct 09

Oct 08

Oct 07

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
16

Credit Card Monitor

October 2010

First USA Credit Card Master Trust (FUSAM)

8
7
6
5

4
3
2
1
0

Source: Bloomberg

Prepayment Rate 3Mo

Apr 08

Apr 07

4.46
4.88
4.50
4.70
4.66
4.20
3.91
4.09
3.95
3.39
3.63
3.72

Apr 06

1.52
1.54
1.58
1.57
1.62
1.64
1.59
1.50
1.45
1.42
1.34
1.29

6.30
5.90
6.75
5.73
7.05
7.49
6.66
7.88
10.36
6.29
5.31
5.74

Apr 05

15.23
15.27
15.76
15.15
16.47
16.76
16.43
18.74
20.80
16.48
16.26
16.74

Apr 04

18.71
18.29
19.04
17.45
18.71
17.57
19.61
18.37
17.38
18.92
18.22
19.65

Charge Offs
9

Apr 03

Off

Apr 02

90+

Apr 01

Yield Sprd 1Mo

Apr 00

3Mo

Apr 99

Charge

Apr 98

Delinq

Apr 97

Aug 08
Jul 08
Jun 08
Ma y 08
Apr 08
Ma r 08
Feb 08
Ja n 08
Dec 07
Nov 07
Oct 07
Sep 07

Prepay Portfolio Excess

Apr 96

Date

Delinquency

25

Delinq 90+

Delinq 60-89

20

3
3

15

2
10

1
0

Apr 04

Apr 05

Apr 06

Apr 07

Apr 08

Apr 05

Apr 06

Apr 07

Apr 08

Apr 03

Apr 02

Apr 01

Apr 00

Apr 99

Apr 98

Apr 97

Apr 04

Source: Bloomberg

Apr 96

Apr 08

Apr 07

Apr 06

Apr 05

Apr 04

Apr 03

Apr 02

Apr 01

Apr 00

Apr 99

Apr 98

Apr 97

Apr 96

Source: Bloomberg

Portfolio Yield

Excess Spread

12

25

10

20

15
6
10

4
5

Source: Bloomberg

Apr 03

Apr 02

Apr 01

Apr 00

Apr 99

Apr 98

Apr 97

Apr 96

Apr 08

Apr 07

Apr 06

Apr 05

Apr 04

Apr 03

Apr 02

Apr 01

Apr 00

Apr 99

Apr 98

Apr 97

Apr 96

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
17

Credit Card Monitor

October 2010

GE Capital Credit Card Master Note Trust (GEMNT)


Off

13.97
13.38
13.69
13.68
14.74
14.59
13.82
13.62
13.57
13.31
12.43
12.88

25.43
24.42
24.12
23.36
23.86
24.31
25.96
26.63
21.04
22.00
21.89
19.04

2.44
2.37
2.32
2.26
2.41
2.43
2.66
2.70
2.71
2.58
2.64
2.50

9.01
8.64
8.15
9.31
9.52
10.04
9.28
9.21
9.20
9.22
9.30
8.15

10.50
9.85
10.05
7.89
8.21
8.34
10.62
11.03
6.18
7.02
6.41
5.06

Charge Offs
14

12
10

8
6

4
2

Source: Bloomberg

Prepayment Rate 3Mo

Delinquency

18

Delinq 90+

16

Oct 10

90+

Oct 09

Yield Sprd 1Mo

Oct 08

3Mo

Oct 07

Charge

Oct 06

Delinq

Oct 05

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 04

Date

Delinq 60-89

14

12

10

Oct 08

Oct 09

Oct 10

Oct 09

Oct 10

Oct 07

Oct 04

Oct 08

Source: Bloomberg

Oct 06

Oct 10

Oct 09

1
Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 05

Source: Bloomberg

Portfolio Yield
35

16

30

14

Excess Spread

12

25

10

20

8
15

10

Source: Bloomberg

Oct 07

Oct 06

Oct 04

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

0
Oct 05

Oct 04

Oct 05

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
18

Credit Card Monitor

October 2010

Household Credit Card Master Note Trust I (HMNT)

13.47
11.05
12.33
12.85
14.01
11.84
12.84
12.21
12.91
11.93
12.89
12.06

14
12
10
8

6
4
2
0

Source: Bloomberg

Prepayment Rate 3Mo

Oct 10

3.16
3.42
3.49
3.55
3.39
3.68
3.67
3.77
3.64
3.77
3.69
3.76

0.79
1.56
2.13
2.26
1.55
2.60
3.27
3.64
5.11
5.53
4.85
6.29

Oct 09

22.79
22.48
23.17
22.37
22.18
21.70
23.02
22.13
24.49
23.24
22.57
22.92

Oct 08

7.56
7.46
7.66
7.39
7.47
7.35
7.73
6.32
6.65
6.35
6.02
6.36

Charge Offs
16

Oct 07

Off

Oct 06

60+

Oct 05

Yield Sprd 1Mo

Oct 04

3Mo

Oct 03

Charge

Oct 02

Delinq

Oct 01

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Oct 00

Date

Delinquency

12

Delinq 60+

Delinq 30-59

10

4
8

3
3

2
1

1
0

Source: Bloomberg

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Source: Bloomberg

Portfolio Yield

Excess Spread

14

30

12

25

10

20

8
6

15

10

2
5

Source: Bloomberg

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

Oct 10

Oct 09

Oct 08

Oct 07

Oct 06

Oct 05

Oct 04

Oct 03

Oct 02

Oct 01

Oct 00

-2

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
19

Credit Card Monitor

October 2010

HSBC Private Label Credit Card Master Note Trust (HPLCC)

3.57
3.44
3.44
3.56
3.45
3.78
3.69
3.51
3.27
3.32
3.33
3.23

10.33
10.30
10.29
9.97
11.33
10.63
9.56
9.95
10.32
9.77
9.44
9.03

3.30
4.43
5.12
7.32
7.36
8.76
11.59
11.41
13.00
13.31
17.95
16.23

25
20

15
10

5
0

-5

Source: Bloomberg

Prepayment Rate 3Mo


18

Delinquency
Delinq 90+

16

Feb 10

29.39
28.51
26.85
28.44
27.58
27.11
28.46
26.97
28.17
26.52
29.87
27.98

Feb 09

12.44
12.18
10.87
11.14
9.83
9.45
10.40
10.30
10.65
9.91
11.44
10.24

Charge Offs
30

Feb 08

Off

Feb 07

90+

Feb 06

Yield Sprd 1Mo

Feb 05

3Mo

Feb 04

Charge

Feb 03

Delinq

Feb 02

Feb 10
Ja n 10
Dec 09
Nov 09
Oct 09
Sep 09
Aug 09
Jul 09
Jun 09
Ma y 09
Apr 09
Ma r 09

Prepay Portfolio Excess

Feb 01

Date

Delinq 60-89

14

12
10

Source: Bloomberg

Portfolio Yield

Feb 10

Feb 09

Feb 08

Feb 07

Feb 06

Feb 10

Feb 09

Feb 08

Feb 07

Feb 06

-10

Feb 05

Feb 04

-5

Feb 03

Feb 02

Excess Spread

Feb 01

10

Feb 10

Feb 09

15

Feb 08

10

Feb 07

20

Feb 06

15

Feb 05

25

Feb 04

20

Feb 03

30

Feb 02

25

Feb 01

Feb 05

Source: Bloomberg

35

Source: Bloomberg

Feb 04

Feb 03

Feb 01

Feb 10

Feb 09

Feb 08

Feb 07

Feb 06

Feb 05

Feb 04

Feb 03

Feb 02

Feb 01

Feb 02

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
20

Credit Card Monitor

October 2010

MBNA Credit Card Master Note Trust (MBNAS)

3.13
3.31
3.47
3.66
3.75
3.95
4.08
4.12
4.05
4.08
3.94

11.73
11.39
11.98
13.33
12.71
12.54
13.51
13.25
13.53
13.00
13.22

13.11
13.30
12.21
10.40
10.70
11.47
8.25
7.85
9.13
7.73
8.28

14
12
10
8

6
4
2
0

Source: Bloomberg

Prepayment Rate 3Mo


25

Sep 10

27.38
27.30
26.82
26.38
26.04
26.61
24.45
23.80
25.38
23.45
24.23

Sep 09

14.99
14.93
14.86
14.42
14.42
14.84
13.29
13.81
14.24
13.24
14.18

Charge Offs
16

Sep 08

Off

Sep 07

90+

Sep 06

Yield Sprd 1Mo

Sep 05

3Mo

Sep 04

Charge

Sep 03

Delinq

Sep 02

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Sep 01

Date

Delinquency
Delinq 90+

Delinq 60-89

Sep 07

Sep 08

Sep 09

Sep 10

Sep 07

Sep 08

Sep 09

Sep 10

Source: Bloomberg

Sep 01

Sep 10

Sep 09

Sep 08

Sep 07

Sep 06

Sep 05

Sep 04

Sep 03

Sep 02

Sep 01

Sep 06

Sep 05

10

Sep 04

15

Sep 03

20

Sep 02

5
5
4
4
3
3
2
2
1
1
0

Source: Bloomberg

Portfolio Yield
30

14

25

12

Excess Spread

10

20

8
15
6

10

Source: Bloomberg

Sep 06

Sep 05

Sep 04

Sep 03

Sep 01

Sep 10

Sep 09

Sep 08

Sep 07

Sep 06

Sep 05

Sep 04

Sep 03

0
Sep 02

Sep 01

Sep 02

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
21

Credit Card Monitor

October 2010

Providian Master Note Trust (PMNT)


Prepay Portfolio Excess
3Mo

Yield Sprd 1Mo

Delinq

Charge

Off

Charge Offs
14

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

12
10

8
6

4
2

Source: Bloomberg

Prepayment Rate 3Mo

Sep 10

Sep 09

Sep 08

Sep 07

Sep 05

Sep 06

Date

Delinquency

10

Delinq

Delinq

6
6

Sep 09

Sep 10

Sep 10

Sep 08

Sep 07

Sep 06

Sep 09

Source: Bloomberg

Sep 05

Sep 10

Sep 09

Sep 08

Sep 07

Sep 06

-2

Sep 05

Source: Bloomberg

Portfolio Yield
30

14

25

12

Excess Spread

10

20

8
15
6

10

Source: Bloomberg

Sep 08

Sep 07

Sep 05

Sep 10

Sep 09

Sep 08

Sep 07

Sep 06

Sep 05

Sep 06

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
22

Credit Card Monitor

October 2010

Target Credit Card Master Trust (TGT)

4.17
4.49
4.65
4.61
4.69
4.59
4.28
4.12
4.10
4.16
4.28
4.39

15.93
15.09
14.82
15.25
14.99
13.49
14.37
14.39
13.95
15.78
15.49
15.73

8.54
8.59
7.57
6.98
6.40
9.04
8.19
7.39
8.38
6.68
5.80
3.23

16
14
12
10

8
6
4
2
0

Source: Bloomberg

Prepayment Rate 3Mo

Delinquency

40

Delinq 90+

35

Apr 10

26.71
25.90
24.62
24.45
23.62
24.77
24.81
24.04
24.60
24.75
23.57
21.36

Apr 09

13.26
12.98
13.02
12.28
11.19
11.35
11.75
11.40
11.46
11.74
11.54
11.06

Charge Offs
18

Apr 08

Off

Apr 07

90+

Apr 06

Yield Sprd 1Mo

Apr 05

3Mo

Apr 04

Charge

Apr 03

Delinq

Apr 02

Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09
Oct 09
Sep 09
Aug 09
Jul 09
Jun 09
Ma y 09

Prepay Portfolio Excess

Apr 01

Date

Delinq 60-89

Source: Bloomberg

Apr 10

Apr 09

Apr 01

Apr 10

Apr 09

Apr 08

Apr 07

Apr 06

Apr 05

Apr 04

Apr 03

Apr 02

Apr 01

Apr 08

Apr 07

10

Apr 06

15

Apr 05

20

Apr 04

25

Apr 03

30

Apr 02

5
5
4
4
3
3
2
2
1
1
0

Source: Bloomberg

Portfolio Yield

Excess Spread

30

45
40

25

35
20

30
25

15

20

10

15
10

Source: Bloomberg

Apr 10

Apr 09

Apr 08

Apr 07

Apr 06

Apr 05

Apr 04

Apr 03

Apr 02

Apr 01

Apr 10

Apr 09

Apr 08

Apr 07

Apr 06

Apr 05

Apr 04

Apr 03

Apr 02

Apr 01

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
23

Credit Card Monitor

October 2010

Washington Mutual Master Note Trust (WMMNT)


3Mo

Yield Sprd 1Mo

Delinq

Charge

Off

Charge Offs
16
14
12
10
8

6
4

2.64
4.85
6.08
5.18
2.12

Source: Bloomberg

Delinquency

Apr 08

Apr 07

Delinq

Apr 10

Source: Bloomberg

8
7
6
5
4
3
2
1
0
-1

Apr 06

Mar 10

Mar 09

Mar 08

Mar 07

Delinq

Mar 06

18
16
14
12
10
8
6
4
2
0
-2

Apr 10

Prepayment Rate 3Mo

Mar 10

0
Mar 09

0.72
0.73
2.80
2.32
1.80

Apr 09

11.87
6.91
6.88
6.85
9.89

Apr 09

17.40
14.65
15.85
14.93
14.91

Mar 08

15.53
16.51
17.05
15.28
15.23

Mar 07

Oct 10
Sep 10
Aug 10
Jul 10
Jun 10
Ma y 10
Apr 10
Ma r 10
Feb 10
Ja n 10
Dec 09
Nov 09

Prepay Portfolio Excess

Mar 06

Date

Source: Bloomberg

Portfolio Yield

Excess Spread

14

30

12

25

10

20

8
6

15

10

2
5

Source: Bloomberg

Apr 08

Apr 07

Apr 06

Apr 10

Apr 09

Apr 08

Apr 07

Apr 06

-2

Source: Bloomberg

_______________________________________________________________________________________________________________________
Private & Confidential
24

You might also like