Cabelas 8-K Regulation FD Disclosure

Exhibit 99

January 2016
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		18.69	%	18.69	%	18.69	%	18.69	%	18.69	%	18.69	%
Less: Base Rate		3.55	%	3.31	%	3.16	%	3.07	%	4.26	%	3.22	%
Gross Charge-offs		2.27	%	2.27	%	2.27	%	2.27	%	2.27	%	2.27	%
Excess Spread:	Jan 2016	12.87	%	13.11	%	13.26	%	13.35	%	12.16	%	13.20	%
	Dec 2015	15.89	%	16.12	%	16.28	%	16.36	%	15.14	%	16.25	%
	Nov 2015	13.76	%	13.99	%	14.14	%	14.22	%	12.95	%	14.17	%
3 Month Average Excess Spread		14.17	%	14.41	%	14.56	%	14.64	%	13.42	%	14.54	%
Delinquencies:	30 to 59 days	0.29	%	0.29	%	0.29	%	0.29	%	0.29	%	0.29	%
	60 to 89 days	0.23	%	0.23	%	0.23	%	0.23	%	0.23	%	0.23	%
	90+ days	0.27	%	0.27	%	0.27	%	0.27	%	0.27	%	0.27	%
	Total	0.79	%	0.79	%	0.79	%	0.79	%	0.79	%	0.79	%
Principal Payment Rate		34.54	%	34.54	%	34.54	%	34.54	%	34.54	%	34.54	%
Total Payment Rate		36.06	%	36.06	%	36.06	%	36.06	%	36.06	%	36.06	%
Month End Principal Receivables		$4,873,851,023		$4,873,851,023		$4,873,851,023		$4,873,851,023		$4,873,851,023		$4,873,851,023

1

January 2016
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		18.69	%	18.69	%	18.69	%	18.69	%
Less: Base Rate		2.66	%	2.75	%	3.55	%	3.60	%
Gross Charge-offs		2.27	%	2.27	%	2.27	%	2.27	%
Excess Spread:	Jan 2016	13.76	%	13.67	%	12.87	%	12.82	%
	Dec 2015	16.85	%	16.76	%	15.88	%	15.83	%
	Nov 2015	14.80	%	14.72	%	13.74	%	13.69	%
3 Month Average Excess Spread		15.14	%	15.05	%	14.16	%	14.11	%
Delinquencies:	30 to 59 days	0.29	%	0.29	%	0.29	%	0.29	%
	60 to 89 days	0.23	%	0.23	%	0.23	%	0.23	%
	90+ days	0.27	%	0.27	%	0.27	%	0.27	%
	Total	0.79	%	0.79	%	0.79	%	0.79	%
Principal Payment Rate		34.54	%	34.54	%	34.54	%	34.54	%
Total Payment Rate		36.06	%	36.06	%	36.06	%	36.06	%
Month End Principal Receivables		$4,873,851,023		$4,873,851,023		$4,873,851,023		$4,873,851,023

2