Cabelas 8-K Regulation FD Disclosure

Exhibit 99

September 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		19.94	%	19.94	%	19.94	%	19.94	%	19.94	%	19.94	%
Less: Base Rate		3.41	%	3.25	%	3.15	%	4.32	%	3.34	%	2.81	%
Gross Charge-offs		2.54	%	2.54	%	2.54	%	2.54	%	2.54	%	2.54	%
Excess Spread:	Sep 2016	13.99	%	14.15	%	14.25	%	13.08	%	14.06	%	14.59	%
	Aug 2016	14.43	%	14.58	%	14.67	%	13.50	%	14.50	%	15.05	%
	Jul 2016	14.05	%	14.20	%	14.29	%	13.11	%	14.13	%	14.68	%
3 Month Average Excess Spread		14.16	%	14.31	%	14.40	%	13.23	%	14.23	%	14.77	%
Delinquencies:	30 to 59 days	0.36	%	0.36	%	0.36	%	0.36	%	0.36	%	0.36	%
	60 to 89 days	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%
	90+ days	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%
	Total	0.90	%	0.90	%	0.90	%	0.90	%	0.90	%	0.90	%
Principal Payment Rate		33.28	%	33.28	%	33.28	%	33.28	%	33.28	%	33.28	%
Total Payment Rate		34.94	%	34.94	%	34.94	%	34.94	%	34.94	%	34.94	%
Month End Principal Receivables		$5,266,469,003		$5,266,469,003		$5,266,469,003		$5,266,469,003		$5,266,469,003		$5,266,469,003

1

September 2016
Cabela's Credit Card Master Note Trust		CABMT 14-2		CABMT 15-1		CABMT 15-2		CABMT 16-1
Deal Size		$400M		$375M		$400M		$1B
Expected Maturity		7/15/2019		3/16/2020		7/15/2020		6/17/2019
Portfolio Yield		19.94	%	19.94	%	19.94	%	19.94	%
Less: Base Rate		2.90	%	3.64	%	3.69	%	3.44	%
Gross Charge-offs		2.54	%	2.54	%	2.54	%	2.54	%
Excess Spread:	Sep 2016	14.50	%	13.76	%	13.71	%	13.96	%
	Aug 2016	14.96	%	14.19	%	14.15	%	14.39	%
	Jul 2016	14.59	%	13.81	%	13.76	%	13.53	%
3 Month Average Excess Spread		14.68	%	13.92	%	13.87	%	13.96	%
Delinquencies:	30 to 59 days	0.36	%	0.36	%	0.36	%	0.36	%
	60 to 89 days	0.26	%	0.26	%	0.26	%	0.26	%
	90+ days	0.28	%	0.28	%	0.28	%	0.28	%
	Total	0.90	%	0.90	%	0.90	%	0.90	%
Principal Payment Rate		33.28	%	33.28	%	33.28	%	33.28	%
Total Payment Rate		34.94	%	34.94	%	34.94	%	34.94	%
Month End Principal Receivables		$5,266,469,003		$5,266,469,003		$5,266,469,003		$5,266,469,003

2