Cabelas 8-K Regulation FD Disclosure

Exhibit 99

December 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		20.76	%	20.67	%	20.67	%	20.67	%	20.67	%	20.67	%
Less: Base Rate		3.50	%	3.56	%	3.59	%	3.35	%	3.20	%	3.12	%
Gross Charge-offs		1.93	%	1.93	%	1.93	%	1.93	%	1.93	%	1.93	%
Excess Spread:	Dec 2014	15.33	%	15.18	%	15.15	%	15.39	%	15.54	%	15.62	%
	Nov 2014	14.30	%	14.13	%	14.10	%	14.33	%	14.48	%	14.55	%
	Oct 2014	14.41	%	14.42	%	14.40	%	14.63	%	14.79	%	14.87	%
3 Month Average Excess Spread		14.68	%	14.58	%	14.55	%	14.78	%	14.94	%	15.01	%
Delinquencies:	30 to 59 days	0.25	%	0.25	%	0.25	%	0.25	%	0.25	%	0.25	%
	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	0.63	%	0.63	%	0.63	%	0.63	%	0.63	%	0.63	%
Principal Payment Rate		39.78	%	39.78	%	39.78	%	39.78	%	39.78	%	39.78	%
Total Payment Rate		41.55	%	41.55	%	41.55	%	41.55	%	41.55	%	41.55	%
Month End Principal Receivables		$4,440,520,165		$4,440,520,165		$4,440,520,165		$4,440,520,165		$4,440,520,165		$4,440,520,165

1

December 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		20.67	%	20.67	%	20.67	%	20.67	%
Less: Base Rate		4.39	%	3.18	%	2.54	%	2.63	%
Gross Charge-offs		1.93	%	1.93	%	1.93	%	1.93	%
Excess Spread:	Dec 2014	14.35	%	15.56	%	16.20	%	16.11	%
	Nov 2014	13.27	%	14.53	%	15.17	%	15.09	%
	Oct 2014	13.61	%	14.79	%	15.44	%	15.35	%
3 Month Average Excess Spread		13.74	%	14.96	%	15.60	%	15.52	%
Delinquencies:	30 to 59 days	0.25	%	0.25	%	0.25	%	0.25	%
	60 to 89 days	0.18	%	0.18	%	0.18	%	0.18	%
	90+ days	0.20	%	0.20	%	0.20	%	0.20	%
	Total	0.63	%	0.63	%	0.63	%	0.63	%
Principal Payment Rate		39.78	%	39.78	%	39.78	%	39.78	%
Total Payment Rate		41.55	%	41.55	%	41.55	%	41.55	%
Month End Principal Receivables		$4,440,520,165		$4,440,520,165		$4,440,520,165		$4,440,520,165

2