Cabelas 8-K Regulation FD Disclosure

Exhibit 99

June 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		20.30	%	20.30	%	20.30	%	20.30	%	20.30	%	20.30	%
Less: Base Rate		3.50	%	3.53	%	3.30	%	3.14	%	3.07	%	4.34	%
Gross Charge-offs		1.95	%	1.95	%	1.95	%	1.95	%	1.95	%	1.95	%
Excess Spread:	Jun 2015	14.85	%	14.82	%	15.05	%	15.21	%	15.28	%	14.01	%
	May 2015	14.34	%	14.31	%	14.55	%	14.70	%	14.78	%	13.52	%
	Apr 2015	14.46	%	14.43	%	14.67	%	14.82	%	14.89	%	13.63	%
3 Month Average Excess Spread		14.55	%	14.52	%	14.76	%	14.91	%	14.98	%	13.72	%
Delinquencies:	30 to 59 days	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%
	60 to 89 days	0.17	%	0.17	%	0.17	%	0.17	%	0.17	%	0.17	%
	90+ days	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%
	Total	0.61	%	0.61	%	0.61	%	0.61	%	0.61	%	0.61	%
Principal Payment Rate		38.65	%	38.65	%	38.65	%	38.65	%	38.65	%	38.65	%
Total Payment Rate		40.33	%	40.33	%	40.33	%	40.33	%	40.33	%	40.33	%
Month End Principal Receivables		$4,421,172,212		$4,421,172,212		$4,421,172,212		$4,421,172,212		$4,421,172,212		$4,421,172,212

1

June 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		20.30	%	20.30	%	20.30	%	20.30	%
Less: Base Rate		3.12	%	2.49	%	2.57	%	3.54	%
Gross Charge-offs		1.95	%	1.95	%	1.95	%	1.95	%
Excess Spread:	Jun 2015	15.23	%	15.86	%	15.78	%	14.81	%
	May 2015	14.71	%	15.35	%	15.26	%	14.30	%
	Apr 2015	14.84	%	15.48	%	15.39	%	14.02	%
3 Month Average Excess Spread		14.93	%	15.56	%	15.48	%	14.38	%
Delinquencies:	30 to 59 days	0.26	%	0.26	%	0.26	%	0.26	%
	60 to 89 days	0.17	%	0.17	%	0.17	%	0.17	%
	90+ days	0.18	%	0.18	%	0.18	%	0.18	%
	Total	0.61	%	0.61	%	0.61	%	0.61	%
Principal Payment Rate		38.65	%	38.65	%	38.65	%	38.65	%
Total Payment Rate		40.33	%	40.33	%	40.33	%	40.33	%
Month End Principal Receivables		$4,421,172,212		$4,421,172,212		$4,421,172,212		$4,421,172,212

2