Cabelas 8-K Regulation FD Disclosure

Exhibit 99.2

June 2016
Cabela's Credit Card Master Note Trust		CABMT 11-4		CABMT 12-1		CABMT 12-2		CABMT 13-1		CABMT 13-2		CABMT 14-1
Deal Size		$300M		$500M		$500M		$385M		$350M		$300M
Expected Maturity		10/17/2016		2/15/2017		6/15/2017		2/15/2023		8/15/2018		3/15/2017
Portfolio Yield		20.18	%	20.18	%	20.18	%	20.18	%	20.18	%	20.18	%
Less: Base Rate		3.51	%	3.36	%	3.27	%	4.47	%	3.40	%	2.84	%
Gross Charge-offs		2.37	%	2.37	%	2.37	%	2.37	%	2.37	%	2.37	%
Excess Spread:	Jun 2016	14.30	%	14.45	%	14.54	%	13.34	%	14.41	%	14.97	%
	May 2016	14.07	%	14.23	%	14.31	%	13.11	%	14.18	%	14.74	%
	Apr 2016	14.74	%	14.89	%	14.98	%	13.79	%	14.84	%	15.40	%
3 Month Average Excess Spread		14.37	%	14.52	%	14.61	%	13.41	%	14.48	%	15.04	%
Delinquencies:	30 to 59 days	0.31	%	0.31	%	0.31	%	0.31	%	0.31	%	0.31	%
	60 to 89 days	0.23	%	0.23	%	0.23	%	0.23	%	0.23	%	0.23	%
	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		35.12	%	35.12	%	35.12	%	35.12	%	35.12	%	35.12	%
Total Payment Rate		36.82	%	36.82	%	36.82	%	36.82	%	36.82	%	36.82	%
Month End Principal Receivables		$5,114,710,559		$5,114,710,559		$5,114,710,559		$5,114,710,559		$5,114,710,559		$5,114,710,559

1

June 2016
Cabela's Credit Card Master Note Trust		CABMT 14-2		CABMT 15-1		CABMT 15-2
Deal Size		$400M		$375M		$400M
Expected Maturity		7/15/2019		3/16/2020		7/15/2020
Portfolio Yield		20.18	%	20.18	%	20.18	%
Less: Base Rate		2.93	%	3.75	%	3.80	%
Gross Charge-offs		2.37	%	2.37	%	2.37	%
Excess Spread:	Jun 2016	14.88	%	14.06	%	14.01	%
	May 2016	14.66	%	13.83	%	13.79	%
	Apr 2016	15.31	%	14.50	%	14.45	%
3 Month Average Excess Spread		14.95	%	14.13	%	14.08	%
Delinquencies:	30 to 59 days	0.31	%	0.31	%	0.31	%
	60 to 89 days	0.23	%	0.23	%	0.23	%
	90+ days	0.23	%	0.23	%	0.23	%
	Total	0.77	%	0.77	%	0.77	%
Principal Payment Rate		35.12	%	35.12	%	35.12	%
Total Payment Rate		36.82	%	36.82	%	36.82	%
Month End Principal Receivables		$5,114,710,559		$5,114,710,559		$5,114,710,559

2