Cabelas 8-K Regulation FD Disclosure

Exhibit 99

June 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		19.68	%	19.68	%	19.68	%	19.68	%	19.68	%	19.68	%
Less: Base Rate		3.32	%	3.45	%	3.48	%	3.25	%	3.09	%	3.02	%
Gross Charge-offs		1.99	%	1.99	%	1.99	%	1.99	%	1.99	%	1.99	%
Excess Spread:	Jun 2014	14.37	%	14.24	%	14.21	%	14.44	%	14.60	%	14.67	%
	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	%
3 Month Average Excess Spread		14.45	%	14.37	%	14.34	%	14.57	%	14.73	%	14.80	%
Delinquencies:	30 to 59 days	0.27	%	0.27	%	0.27	%	0.27	%	0.27	%	0.27	%
	60 to 89 days	0.17	%	0.17	%	0.17	%	0.17	%	0.17	%	0.17	%
	90+ days	0.16	%	0.16	%	0.16	%	0.16	%	0.16	%	0.16	%
	Total	0.60	%	0.60	%	0.60	%	0.60	%	0.60	%	0.60	%
Principal Payment Rate		40.00	%	40.00	%	40.00	%	40.00	%	40.00	%	40.00	%
Total Payment Rate		41.64	%	41.64	%	41.64	%	41.64	%	41.64	%	41.64	%
Month End Principal Receivables		$3,926,700,067		$3,926,700,067		$3,926,700,067		$3,926,700,067		$3,926,700,067		$3,926,700,067

1

Exhibit 99

June 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		19.68	%	19.68	%	19.68	%
Less: Base Rate		4.30	%	3.06	%	2.41	%
Gross Charge-offs		1.99	%	1.99	%	1.99	%
Excess Spread:	Jun 2014	13.39	%	14.63	%	15.28	%
	May 2014	14.10	%	15.30	%	15.95	%
	Apr 2014	13.10	%	14.33	%	14.48	%
3 Month Average Excess Spread		13.53	%	14.75	%	15.24	%
Delinquencies:	30 to 59 days	0.27	%	0.27	%	0.27	%
	60 to 89 days	0.17	%	0.17	%	0.17	%
	90+ days	0.16	%	0.16	%	0.16	%
	Total	0.60	%	0.60	%	0.60	%
Principal Payment Rate		40.00	%	40.00	%	40.00	%
Total Payment Rate		41.64	%	41.64	%	41.64	%
Month End Principal Receivables		$3,926,700,067		$3,926,700,067		$3,926,700,067

2