Cabelas 8-K Regulation FD Disclosure

Exhibit 99

July 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		20.16	%	20.16	%	20.16	%	20.16	%	20.16	%	20.16	%
Less: Base Rate		3.52	%	3.58	%	3.60	%	3.37	%	3.22	%	3.14	%
Gross Charge-offs		1.58	%	1.58	%	1.58	%	1.58	%	1.58	%	1.58	%
Excess Spread:	Jul 2014	15.06	%	15.00	%	14.98	%	15.21	%	15.36	%	15.44	%
	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	%
3 Month Average Excess Spread		14.79	%	14.72	%	14.70	%	14.93	%	15.08	%	15.16	%
Delinquencies:	30 to 59 days	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%
	60 to 89 days	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%
	90+ days	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%
	Total	0.62	%	0.62	%	0.62	%	0.62	%	0.62	%	0.62	%
Principal Payment Rate		40.78	%	40.78	%	40.78	%	40.78	%	40.78	%	40.78	%
Total Payment Rate		42.45	%	42.45	%	42.45	%	42.45	%	42.45	%	42.45	%
Month End Principal Receivables		$3,962,298,422		$3,962,298,422		$3,962,298,422		$3,962,298,422		$3,962,298,422		$3,962,298,422

1

Exhibit 99

July 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		20.16	%	20.16	%	20.16	%
Less: Base Rate		4.41	%	3.20	%	2.55	%
Gross Charge-offs		1.58	%	1.58	%	1.58	%
Excess Spread:	Jul 2014	14.17	%	15.38	%	16.03	%
	Jun 2014	13.39	%	14.63	%	15.28	%
	May 2014	14.10	%	15.30	%	15.95	%
3 Month Average Excess Spread		13.89	%	15.10	%	15.75	%
Delinquencies:	30 to 59 days	0.26	%	0.26	%	0.26	%
	60 to 89 days	0.18	%	0.18	%	0.18	%
	90+ days	0.18	%	0.18	%	0.18	%
	Total	0.62	%	0.62	%	0.62	%
Principal Payment Rate		40.78	%	40.78	%	40.78	%
Total Payment Rate		42.45	%	42.45	%	42.45	%
Month End Principal Receivables		$3,962,298,422		$3,962,298,422		$3,962,298,422

2