Cabelas 8-K Regulation FD Disclosure

Exhibit 99

January 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		18.07	%	18.07	%	18.07	%	18.07	%	18.07	%	18.07	%
Less: Base Rate		3.54	%	3.49	%	3.51	%	3.28	%	3.12	%	3.04	%
Gross Charge-offs		1.98	%	1.98	%	1.98	%	1.98	%	1.98	%	1.98	%
Excess Spread:	Jan 2014	12.55	%	12.60	%	12.58	%	12.81	%	12.97	%	13.05	%
	Dec 2013	14.97	%	14.88	%	14.85	%	15.08	%	15.24	%	15.31	%
	Nov 2013	14.19	%	14.14	%	14.11	%	14.34	%	14.50	%	14.57	%
3 Month Average Excess Spread		13.90	%	13.87	%	13.85	%	14.08	%	14.24	%	14.31	%
Delinquencies:	30 to 59 days	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%
	60 to 89 days	0.19	%	0.19	%	0.19	%	0.19	%	0.19	%	0.19	%
	90+ days	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%
	Total	0.69	%	0.69	%	0.69	%	0.69	%	0.69	%	0.69	%
Principal Payment Rate		40.89	%	40.89	%	40.89	%	40.89	%	40.89	%	40.89	%
Total Payment Rate		42.38	%	42.38	%	42.38	%	42.38	%	42.38	%	42.38	%
Month End Principal Receivables		$3,726,405,008		$3,726,405,008		$3,726,405,008		$3,726,405,008		$3,726,405,008		$3,726,405,008

1

Exhibit 99

January 2014
Cabela's Credit Card Master Note Trust		CABMT 13-1		CABMT 13-2
Deal Size		$385M		$350M
Expected Maturity		2/15/2023		8/15/2018
Portfolio Yield		18.07	%	18.07	%
Less: Base Rate		4.29	%	3.13	%
Gross Charge-offs		1.98	%	1.98	%
Excess Spread:	Jan 2014	11.80	%	12.96	%
	Dec 2013	14.04	%	15.26	%
	Nov 2013	13.31	%	14.51	%
3 Month Average Excess Spread		13.05	%	14.24	%
Delinquencies:	30 to 59 days	0.28	%	0.28	%
	60 to 89 days	0.19	%	0.19	%
	90+ days	0.22	%	0.22	%
	Total	0.69	%	0.69	%
Principal Payment Rate		40.89	%	40.89	%
Total Payment Rate		42.38	%	42.38	%
Month End Principal Receivables		$3,726,405,008		$3,726,405,008

2