Cabelas 8-K Regulation FD Disclosure

Exhibit 99

September 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		19.11	%	19.11	%	19.11	%	19.11	%	19.11	%	19.11	%
Less: Base Rate		3.36	%	3.46	%	3.49	%	3.26	%	3.10	%	3.03	%
Gross Charge-offs		1.94	%	1.94	%	1.94	%	1.94	%	1.94	%	1.94	%
Excess Spread:	Sep 2014	13.81	%	13.71	%	13.68	%	13.91	%	14.07	%	14.14	%
	Aug 2014	14.92	%	14.86	%	14.84	%	15.07	%	15.22	%	15.30	%
	Jul 2014	15.06	%	15.00	%	14.98	%	15.21	%	15.36	%	15.44	%
3 Month Average Excess Spread		14.60	%	14.52	%	14.50	%	14.73	%	14.88	%	14.96	%
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	0.20	%	0.20	%	0.20	%	0.20	%	0.20	%	0.20	%
	Total	0.64	%	0.64	%	0.64	%	0.64	%	0.64	%	0.64	%
Principal Payment Rate		39.19	%	39.19	%	39.19	%	39.19	%	39.19	%	39.19	%
Total Payment Rate		40.78	%	40.78	%	40.78	%	40.78	%	40.78	%	40.78	%
Month End Principal Receivables		$4,036,330,939		$4,036,330,939		$4,036,330,939		$4,036,330,939		$4,036,330,939		$4,036,330,939

1

September 2014
Cabela's Credit Card Master Note Trust		CABMT 13-1		CABMT 13-2		CABMT 14-1		CABMT 14-2
Deal Size		$385M		$350M		$300M		$400M
Expected Maturity		2/15/2023		8/15/2018		3/15/2017		7/15/2019
Portfolio Yield		19.11	%	19.11	%	19.11	%	19.11	%
Less: Base Rate		4.30	%	3.07	%	2.43	%	2.51	%
Gross Charge-offs		1.94	%	1.94	%	1.94	%	1.94	%
Excess Spread:	Sep 2014	12.87	%	14.10	%	14.74	%	14.66	%
	Aug 2014	14.03	%	15.24	%	15.89	%	14.85	%
	Jul 2014	14.17	%	15.38	%	16.03	%	N/A
3 Month Average Excess Spread		13.69	%	14.91	%	15.55	%	14.76	%
Delinquencies:	30 to 59 days	0.26	%	0.26	%	0.26	%	0.26	%
	60 to 89 days	0.18	%	0.18	%	0.18	%	0.18	%
	90+ days	0.20	%	0.20	%	0.20	%	0.20	%
	Total	0.64	%	0.64	%	0.64	%	0.64	%
Principal Payment Rate		39.19	%	39.19	%	39.19	%	39.19	%
Total Payment Rate		40.78	%	40.78	%	40.78	%	40.78	%
Month End Principal Receivables		$4,036,330,939		$4,036,330,939		$4,036,330,939		$4,036,330,939

2