Cabelas 8-K Regulation FD Disclosure

Exhibit 99

September 2015
Cabela's Credit Card Master Note Trust		CABMT 11-2		CABMT 11-4		CABMT 12-1		CABMT 12-2		CABMT 13-1		CABMT 13-2
Deal Size		$300M		$300M		$500M		$500M		$385M		$350M
Expected Maturity		6/15/2016		10/17/2016		2/15/2017		6/15/2017		2/15/2023		8/15/2018
Portfolio Yield		19.56	%	19.56	%	19.56	%	19.56	%	19.56	%	19.56	%
Less: Base Rate		3.43	%	3.19	%	3.04	%	2.96	%	4.22	%	3.02	%
Gross Charge-offs		1.92	%	1.92	%	1.92	%	1.92	%	1.92	%	1.92	%
Excess Spread:	Sep 2015	14.21	%	14.45	%	14.60	%	14.68	%	13.42	%	14.62	%
	Aug 2015	14.53	%	14.76	%	14.92	%	14.99	%	13.72	%	14.94	%
	Jul 2015	14.75	%	14.98	%	15.14	%	15.22	%	13.97	%	15.13	%
3 Month Average Excess Spread		14.50	%	14.73	%	14.89	%	14.96	%	13.70	%	14.90	%
Delinquencies:	30 to 59 days	0.30	%	0.30	%	0.30	%	0.30	%	0.30	%	0.30	%
	60 to 89 days	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%
	90+ days	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%
	Total	0.73	%	0.73	%	0.73	%	0.73	%	0.73	%	0.73	%
Principal Payment Rate		36.01	%	36.01	%	36.01	%	36.01	%	36.01	%	36.01	%
Total Payment Rate		37.62	%	37.62	%	37.62	%	37.62	%	37.62	%	37.62	%
Month End Principal Receivables		$4,615,556,408		$4,615,556,408		$4,615,556,408		$4,615,556,408		$4,615,556,408		$4,615,556,408

1

September 2015
Cabela's Credit Card Master Note Trust		CABMT 14-1		CABMT 14-2		CABMT 15-1		CABMT 15-2
Deal Size		$300M		$400M		$375M		$400M
Expected Maturity		3/15/2017		7/15/2019		3/16/2020		7/15/2020
Portfolio Yield		19.56	%	19.56	%	19.56	%	19.56	%
Less: Base Rate		2.39	%	2.48	%	3.44	%	3.49	%
Gross Charge-offs		1.92	%	1.92	%	1.92	%	1.92	%
Excess Spread:	Sep 2015	15.25	%	15.16	%	14.20	%	14.15	%
	Aug 2015	15.58	%	15.49	%	14.52	%	13.76	%
	Jul 2015	15.77	%	15.67	%	14.74	%	0.00	%
3 Month Average Excess Spread		15.53	%	15.44	%	14.49	%	13.96	%
Delinquencies:	30 to 59 days	0.30	%	0.30	%	0.30	%	0.30	%
	60 to 89 days	0.21	%	0.21	%	0.21	%	0.21	%
	90+ days	0.22	%	0.22	%	0.22	%	0.22	%
	Total	0.73	%	0.73	%	0.73	%	0.73	%
Principal Payment Rate		36.01	%	36.01	%	36.01	%	36.01	%
Total Payment Rate		37.62	%	37.62	%	37.62	%	37.62	%
Month End Principal Receivables		$4,615,556,408		$4,615,556,408		$4,615,556,408		$4,615,556,408

2