Cabelas 8-K Regulation FD Disclosure

Exhibit 99

February 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		18.66	%	18.66	%	18.66	%	18.66	%	18.66	%	18.66	%
Less: Base Rate		3.23	%	3.43	%	3.46	%	3.24	%	3.08	%	3.01	%
Gross Charge-offs		2.12	%	2.12	%	2.12	%	2.12	%	2.12	%	2.12	%
Excess Spread:	Feb 2014	13.31	%	13.11	%	13.08	%	13.30	%	13.46	%	13.53	%
	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	%
3 Month Average Excess Spread		13.61	%	13.53	%	13.50	%	13.73	%	13.89	%	13.96	%
Delinquencies:	30 to 59 days	0.31	%	0.31	%	0.31	%	0.31	%	0.31	%	0.31	%
	60 to 89 days	0.20	%	0.20	%	0.20	%	0.20	%	0.20	%	0.20	%
	90+ days	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%
	Total	0.72	%	0.72	%	0.72	%	0.72	%	0.72	%	0.72	%
Principal Payment Rate		37.69	%	37.69	%	37.69	%	37.69	%	37.69	%	37.69	%
Total Payment Rate		39.24	%	39.24	%	39.24	%	39.24	%	39.24	%	39.24	%
Month End Principal Receivables		$3,594,266,093		$3,594,266,093		$3,594,266,093		$3,594,266,093		$3,594,266,093		$3,594,266,093

1

Exhibit 99

February 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		18.66	%	18.66	%
Less: Base Rate		4.30	%	3.03	%
Gross Charge-offs		2.12	%	2.12	%
Excess Spread:	Feb 2014	12.24	%	13.51	%
	Jan 2014	11.80	%	12.96	%
	Dec 2013	14.04	%	15.26	%
3 Month Average Excess Spread		12.69	%	13.91	%
Delinquencies:	30 to 59 days	0.31	%	0.31	%
	60 to 89 days	0.20	%	0.20	%
	90+ days	0.21	%	0.21	%
	Total	0.72	%	0.72	%
Principal Payment Rate		37.69	%	37.69	%
Total Payment Rate		39.24	%	39.24	%
Month End Principal Receivables		$3,594,266,093		$3,594,266,093

2