Cabelas 8-K Regulation FD Disclosure

Exhibit 99

April 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		20.04	%	20.04	%	20.04	%	20.04	%	20.04	%	20.04	%
Less: Base Rate		3.47	%	3.50	%	3.26	%	3.11	%	3.04	%	4.30	%
Gross Charge-offs		2.11	%	2.11	%	2.11	%	2.11	%	2.11	%	2.11	%
Excess Spread:	Apr 2015	14.46	%	14.43	%	14.67	%	14.82	%	14.89	%	13.63	%
	Mar 2015	14.44	%	14.41	%	14.64	%	14.80	%	14.87	%	13.60	%
	Feb 2015	14.06	%	14.03	%	14.26	%	14.41	%	14.48	%	13.19	%
3 Month Average Excess Spread		14.32	%	14.29	%	14.52	%	14.68	%	14.75	%	13.47	%
Delinquencies:	30 to 59 days	0.23	%	0.23	%	0.23	%	0.23	%	0.23	%	0.23	%
	60 to 89 days	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%
	90+ days	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%
	Total	0.62	%	0.62	%	0.62	%	0.62	%	0.62	%	0.62	%
Principal Payment Rate		37.93	%	37.93	%	37.93	%	37.93	%	37.93	%	37.93	%
Total Payment Rate		39.60	%	39.60	%	39.60	%	39.60	%	39.60	%	39.60	%
Month End Principal Receivables		$4,199,918,539		$4,199,918,539		$4,199,918,539		$4,199,918,539		$4,199,918,539		$4,199,918,539

1

April 2015
Cabela's Credit Card Master Note Trust		CABMT 13-2		CABMT 14-1		CABMT 14-2		CABMT 15-1
Deal Size		$350M		$300M		$400M		$375M
Expected Maturity		8/15/2018		3/15/2017		7/15/2019		3/16/2020
Portfolio Yield		20.04	%	20.04	%	20.04	%	19.62	%
Less: Base Rate		3.09	%	2.45	%	2.54	%	3.50	%
Gross Charge-offs		2.11	%	2.11	%	2.11	%	2.10	%
Excess Spread:	Apr 2015	14.84	%	15.48	%	15.39	%	14.02	%
	Mar 2015	14.82	%	15.46	%	15.38	%	0.00	%
	Feb 2015	14.46	%	15.10	%	15.02	%	0.00	%
3 Month Average Excess Spread		14.71	%	15.35	%	15.26	%	14.02	%
Delinquencies:	30 to 59 days	0.23	%	0.23	%	0.23	%	0.23	%
	60 to 89 days	0.18	%	0.18	%	0.18	%	0.18	%
	90+ days	0.21	%	0.21	%	0.21	%	0.21	%
	Total	0.62	%	0.62	%	0.62	%	0.62	%
Principal Payment Rate		37.93	%	37.93	%	37.93	%	37.93	%
Total Payment Rate		39.60	%	39.60	%	39.60	%	39.60	%
Month End Principal Receivables		$4,199,918,539		$4,199,918,539		$4,199,918,539		$4,199,918,539

2