Cabelas 8-K Regulation FD Disclosure

Exhibit 99

July 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		20.28	%	20.28	%	20.28	%	20.28	%	20.28	%	20.28	%
Less: Base Rate		3.57	%	3.59	%	3.36	%	3.20	%	3.12	%	4.37	%
Gross Charge-offs		1.94	%	1.94	%	1.94	%	1.94	%	1.94	%	1.94	%
Excess Spread:	Jul 2015	14.77	%	14.75	%	14.98	%	15.14	%	15.22	%	13.97	%
	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	%
3 Month Average Excess Spread		14.65	%	14.63	%	14.86	%	15.02	%	15.09	%	13.83	%
Delinquencies:	30 to 59 days	0.27	%	0.27	%	0.27	%	0.27	%	0.27	%	0.27	%
	60 to 89 days	0.19	%	0.19	%	0.19	%	0.19	%	0.19	%	0.19	%
	90+ days	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%
	Total	0.64	%	0.64	%	0.64	%	0.64	%	0.64	%	0.64	%
Principal Payment Rate		38.11	%	38.11	%	38.11	%	38.11	%	38.11	%	38.11	%
Total Payment Rate		39.80	%	39.80	%	39.80	%	39.80	%	39.80	%	39.80	%
Month End Principal Receivables		$4,492,277,023		$4,492,277,023		$4,492,277,023		$4,492,277,023		$4,492,277,023		$4,492,277,023

1

July 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		20.28	%	20.28	%	20.28	%	20.28	%
Less: Base Rate		3.21	%	2.57	%	2.67	%	3.60	%
Gross Charge-offs		1.94	%	1.94	%	1.94	%	1.94	%
Excess Spread:	Jul 2015	15.13	%	15.77	%	15.67	%	14.74	%
	Jun 2015	15.23	%	15.86	%	15.78	%	14.81	%
	May 2015	14.71	%	15.35	%	15.26	%	14.30	%
3 Month Average Excess Spread		15.02	%	15.66	%	15.57	%	14.62	%
Delinquencies:	30 to 59 days	0.27	%	0.27	%	0.27	%	0.27	%
	60 to 89 days	0.19	%	0.19	%	0.19	%	0.19	%
	90+ days	0.18	%	0.18	%	0.18	%	0.18	%
	Total	0.64	%	0.64	%	0.64	%	0.64	%
Principal Payment Rate		38.11	%	38.11	%	38.11	%	38.11	%
Total Payment Rate		39.80	%	39.80	%	39.80	%	39.80	%
Month End Principal Receivables		$4,492,277,023		$4,492,277,023		$4,492,277,023		$4,492,277,023

2