Cabelas 8-K Regulation FD Disclosure

Exhibit 99

October 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		20.28	%	20.28	%	20.28	%	20.28	%	20.28	%	20.28	%
Less: Base Rate		3.54	%	3.31	%	3.15	%	3.07	%	4.33	%	3.15	%
Gross Charge-offs		2.18	%	2.18	%	2.18	%	2.18	%	2.18	%	2.18	%
Excess Spread:	Oct 2015	14.56	%	14.79	%	14.95	%	15.03	%	13.77	%	14.95	%
	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	%
3 Month Average Excess Spread		14.43	%	14.67	%	14.82	%	14.90	%	13.64	%	14.84	%
Delinquencies:	30 to 59 days	0.32	%	0.32	%	0.32	%	0.32	%	0.32	%	0.32	%
	60 to 89 days	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%
	90+ days	0.23	%	0.23	%	0.23	%	0.23	%	0.23	%	0.23	%
	Total	0.77	%	0.77	%	0.77	%	0.77	%	0.77	%	0.77	%
Principal Payment Rate		36.60	%	36.60	%	36.60	%	36.60	%	36.60	%	36.60	%
Total Payment Rate		38.28	%	38.28	%	38.28	%	38.28	%	38.28	%	38.28	%
Month End Principal Receivables		$4,612,827,492		$4,612,827,492		$4,612,827,492		$4,612,827,492		$4,612,827,492		$4,612,827,492

1

October 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		20.28	%	20.28	%	20.28	%	20.28	%
Less: Base Rate		2.52	%	2.61	%	3.55	%	3.60	%
Gross Charge-offs		2.18	%	2.18	%	2.18	%	2.18	%
Excess Spread:	Oct 2015	15.58	%	15.49	%	14.55	%	14.50	%
	Sep 2015	15.25	%	15.16	%	14.20	%	14.15	%
	Aug 2015	15.58	%	15.49	%	14.52	%	13.76	%
3 Month Average Excess Spread		15.47	%	15.38	%	14.42	%	14.14	%
Delinquencies:	30 to 59 days	0.32	%	0.32	%	0.32	%	0.32	%
	60 to 89 days	0.22	%	0.22	%	0.22	%	0.22	%
	90+ days	0.23	%	0.23	%	0.23	%	0.23	%
	Total	0.77	%	0.77	%	0.77	%	0.77	%
Principal Payment Rate		36.60	%	36.60	%	36.60	%	36.60	%
Total Payment Rate		38.28	%	38.28	%	38.28	%	38.28	%
Month End Principal Receivables		$4,612,827,492		$4,612,827,492		$4,612,827,492		$4,612,827,492

2