Cabelas 8-K Regulation FD Disclosure

Exhibit 99

January 2015
Cabela's Credit Card Master Note Trust		CABMT 10-2		CABMT 11-2		CABMT 11-4		CABMT 12-1		CABMT 12-2		CABMT 13-1
Deal Size		$250M		$300M		$300M		$500M		$500M		$385M
Expected Maturity		9/15/2015		6/15/2016		10/17/2016		2/15/2017		6/15/2017		2/15/2023
Portfolio Yield		19.54	%	19.54	%	19.54	%	19.54	%	19.54	%	19.54	%
Less: Base Rate		3.35	%	3.38	%	3.14	%	2.99	%	2.91	%	4.17	%
Gross Charge-offs		1.95	%	1.95	%	1.95	%	1.95	%	1.95	%	1.95	%
Excess Spread:	Jan 2015	14.24	%	14.21	%	14.45	%	14.60	%	14.68	%	13.42	%
	Dec 2014	15.18	%	15.15	%	15.39	%	15.54	%	15.62	%	14.35	%
	Nov 2014	14.13	%	14.10	%	14.33	%	14.48	%	14.55	%	13.27	%
3 Month Average Excess Spread		14.52	%	14.49	%	14.72	%	14.87	%	14.95	%	13.68	%
Delinquencies:	30 to 59 days	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%
	60 to 89 days	0.19	%	0.19	%	0.19	%	0.19	%	0.19	%	0.19	%
	90+ days	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%
	Total	0.66	%	0.66	%	0.66	%	0.66	%	0.66	%	0.66	%
Principal Payment Rate		38.36	%	38.36	%	38.36	%	38.36	%	38.36	%	38.36	%
Total Payment Rate		39.93	%	39.93	%	39.93	%	39.93	%	39.93	%	39.93	%
Month End Principal Receivables		$4,201,969,962		$4,201,969,962		$4,201,969,962		$4,201,969,962		$4,201,969,962		$4,201,969,962

1

January 2015
Cabela's Credit Card Master Note Trust		CABMT 13-2		CABMT 14-1		CABMT 14-2
Deal Size		$350M		$300M		$400M
Expected Maturity		8/15/2018		3/15/2017		7/15/2019
Portfolio Yield		19.54	%	19.54	%	19.54	%
Less: Base Rate		2.99	%	2.35	%	2.44	%
Gross Charge-offs		1.95	%	1.95	%	1.95	%
Excess Spread:	Jan 2015	14.60	%	15.24	%	15.15	%
	Dec 2014	15.56	%	16.20	%	16.11	%
	Nov 2014	14.53	%	15.17	%	15.09	%
3 Month Average Excess Spread		14.90	%	15.54	%	15.45	%
Delinquencies:	30 to 59 days	0.26	%	0.26	%	0.26	%
	60 to 89 days	0.19	%	0.19	%	0.19	%
	90+ days	0.21	%	0.21	%	0.21	%
	Total	0.66	%	0.66	%	0.66	%
Principal Payment Rate		38.36	%	38.36	%	38.36	%
Total Payment Rate		39.93	%	39.93	%	39.93	%
Month End Principal Receivables		$4,201,969,962		$4,201,969,962		$4,201,969,962

2