Cabelas 8-K Regulation FD Disclosure

Exhibit 99

April 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		19.39	%	19.39	%	19.39	%	19.39	%	19.39	%	19.39	%
Less: Base Rate		3.36	%	3.46	%	3.49	%	3.26	%	3.10	%	3.03	%
Gross Charge-offs		1.99	%	1.99	%	1.99	%	1.99	%	1.99	%	1.99	%
Excess Spread:	Apr 2014	14.04	%	13.94	%	13.91	%	14.14	%	14.30	%	14.37	%
	Mar 2014	14.34	%	14.21	%	14.18	%	14.41	%	14.57	%	14.64	%
	Feb 2014	13.31	%	13.11	%	13.08	%	13.30	%	13.46	%	13.53	%
3 Month Average Excess Spread		13.90	%	13.75	%	13.72	%	13.95	%	14.11	%	14.18	%
Delinquencies:	30 to 59 days	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%
	60 to 89 days	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	%
	Total	0.58	%	0.58	%	0.58	%	0.58	%	0.58	%	0.58	%
Principal Payment Rate		40.25	%	40.25	%	40.25	%	40.25	%	40.25	%	40.25	%
Total Payment Rate		41.87	%	41.87	%	41.87	%	41.87	%	41.87	%	41.87	%
Month End Principal Receivables		$3,733,527,606		$3,733,527,606		$3,733,527,606		$3,733,527,606		$3,733,527,606		$3,733,527,606

1

Exhibit 99

April 2014
Cabela's Credit Card Master Note Trust		CABMT 13-1		CABMT 13-2		CABMT 14-1
Deal Size		$385M		$350M		$300M
Expected Maturity		2/15/2023		8/15/2018		3/15/2017
Portfolio Yield		19.39	%	19.39	%	18.96	%
Less: Base Rate		4.30	%	3.07	%	2.47	%
Gross Charge-offs		1.99	%	1.99	%	2.01	%
Excess Spread:	Apr 2014	13.10	%	14.33	%	14.48	%
	Mar 2014	13.36	%	14.60	%	N/A
	Feb 2014	12.24	%	13.51	%	N/A
3 Month Average Excess Spread		12.90	%	14.15	%	14.48	%
Delinquencies:	30 to 59 days	0.21	%	0.21	%	0.21	%
	60 to 89 days	0.18	%	0.18	%	0.18	%
	90+ days	0.19	%	0.19	%	0.19	%
	Total	0.58	%	0.58	%	0.58	%
Principal Payment Rate		40.25	%	40.25	%	40.25	%
Total Payment Rate		41.87	%	41.87	%	41.87	%
Month End Principal Receivables		$3,733,527,606		$3,733,527,606		$3,733,527,606

2