Cabelas 8-K Regulation FD Disclosure

Exhibit 99

July 2013
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		CABMT 13-1
Deal Size		$300M		$250M		$300M		$300M		$500M		$500M		$385M
Expected Maturity		1/15/2015		9/15/2015		6/15/2016		10/17/2016		2/15/2017		6/15/2017		2/15/2023
Portfolio Yield		20.00	%	20.00	%	20.00	%	20.00	%	20.00	%	20.00	%	20.00	%
Less: Base Rate		3.44	%	3.48	%	3.51	%	3.27	%	3.12	%	3.04	%	4.30	%
Gross Charge-offs		1.82	%	1.82	%	1.82	%	1.82	%	1.82	%	1.82	%	1.82	%
Excess Spread:	Jul 2013	14.74	%	14.70	%	14.67	%	14.91	%	15.06	%	15.14	%	13.88	%
	Jun 2013	14.39	%	14.24	%	14.21	%	14.44	%	14.59	%	14.66	%	13.39	%
	May 2013	14.67	%	14.71	%	14.68	%	14.92	%	15.07	%	15.15	%	13.91	%
3 Month Average Excess Spread		14.60	%	14.55	%	14.52	%	14.76	%	14.91	%	14.98	%	13.73	%
Delinquencies:	30 to 59 days	0.25	%	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	%	0.18	%
	90+ days	0.19	%	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	%	0.62	%
Principal Payment Rate		41.99	%	41.99	%	41.99	%	41.99	%	41.99	%	41.99	%	41.99	%
Total Payment Rate		43.66	%	43.66	%	43.66	%	43.66	%	43.66	%	43.66	%	43.66	%
Month End Principal Receivables		$3,494,339,633		$3,494,339,633		$3,494,339,633		$3,494,339,633		$3,494,339,633		$3,494,339,633		$3,494,339,633