Cabelas 8-K Regulation FD Disclosure

Exhibit 99

May 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		20.25	%	20.25	%	20.25	%	20.25	%	20.25	%	20.25	%
Less: Base Rate		3.45	%	3.48	%	3.50	%	3.27	%	3.11	%	3.04	%
Gross Charge-offs		1.85	%	1.85	%	1.85	%	1.85	%	1.85	%	1.85	%
Excess Spread:	May 2014	14.95	%	14.92	%	14.90	%	15.13	%	15.29	%	15.36	%
	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	%
3 Month Average Excess Spread		14.44	%	14.36	%	14.33	%	14.56	%	14.72	%	14.79	%
Delinquencies:	30 to 59 days	0.24	%	0.24	%	0.24	%	0.24	%	0.24	%	0.24	%
	60 to 89 days	0.15	%	0.15	%	0.15	%	0.15	%	0.15	%	0.15	%
	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		40.75	%	40.75	%	40.75	%	40.75	%	40.75	%	40.75	%
Total Payment Rate		42.44	%	42.44	%	42.44	%	42.44	%	42.44	%	42.44	%
Month End Principal Receivables		$3,825,617,962		$3,825,617,962		$3,825,617,962		$3,825,617,962		$3,825,617,962		$3,825,617,962

1

Exhibit 99

May 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		20.25	%	20.25	%	20.25	%
Less: Base Rate		4.30	%	3.10	%	2.45	%
Gross Charge-offs		1.85	%	1.85	%	1.85	%
Excess Spread:	May 2014	14.10	%	15.30	%	15.95	%
	Apr 2014	13.10	%	14.33	%	14.48	%
	Mar 2014	13.36	%	14.60	%	N/A
3 Month Average Excess Spread		13.52	%	14.74	%	15.22	%
Delinquencies:	30 to 59 days	0.24	%	0.24	%	0.24	%
	60 to 89 days	0.15	%	0.15	%	0.15	%
	90+ days	0.19	%	0.19	%	0.19	%
	Total	0.58	%	0.58	%	0.58	%
Principal Payment Rate		40.75	%	40.75	%	40.75	%
Total Payment Rate		42.44	%	42.44	%	42.44	%
Month End Principal Receivables		$3,825,617,962		$3,825,617,962		$3,825,617,962

2