Cabelas 8-K Regulation FD Disclosure

Exhibit 99.1

February 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		19.99	%	19.99	%	19.99	%	19.99	%	19.99	%	19.99	%
Less: Base Rate		3.55	%	3.31	%	3.16	%	3.07	%	4.30	%	3.18	%
Gross Charge-offs		2.58	%	2.58	%	2.58	%	2.58	%	2.58	%	2.58	%
Excess Spread:	Feb 2016	13.86	%	14.10	%	14.25	%	14.34	%	13.11	%	14.23	%
	Jan 2016	12.83	%	13.07	%	13.22	%	13.31	%	12.12	%	13.16	%
	Dec 2015	15.89	%	16.12	%	16.28	%	16.36	%	15.14	%	16.25	%
3 Month Average Excess Spread		14.19	%	14.43	%	14.58	%	14.67	%	13.46	%	14.55	%
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	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%
	Total	0.80	%	0.80	%	0.80	%	0.80	%	0.80	%	0.80	%
Principal Payment Rate		34.02	%	34.02	%	34.02	%	34.02	%	34.02	%	34.02	%
Total Payment Rate		35.64	%	35.64	%	35.64	%	35.64	%	35.64	%	35.64	%
Month End Principal Receivables		$4,697,230,029		$4,697,230,029		$4,697,230,029		$4,697,230,029		$4,697,230,029		$4,697,230,029

1

February 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		19.99	%	19.99	%	19.99	%	19.99	%
Less: Base Rate		2.61	%	2.69	%	3.55	%	3.60	%
Gross Charge-offs		2.58	%	2.58	%	2.58	%	2.58	%
Excess Spread:	Feb 2016	14.80	%	14.72	%	13.86	%	13.81	%
	Jan 2016	13.72	%	13.63	%	12.83	%	12.78	%
	Dec 2015	16.85	%	16.76	%	15.88	%	15.83	%
3 Month Average Excess Spread		15.12	%	15.04	%	14.19	%	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	0.26	%	0.26	%	0.26	%	0.26	%
	Total	0.80	%	0.80	%	0.80	%	0.80	%
Principal Payment Rate		34.02	%	34.02	%	34.02	%	34.02	%
Total Payment Rate		35.64	%	35.64	%	35.64	%	35.64	%
Month End Principal Receivables		$4,697,230,029		$4,697,230,029		$4,697,230,029		$4,697,230,029

2