Cabelas 8-K Regulation FD Disclosure

Exhibit 99

October 2016
Cabela's Credit Card Master Note Trust		CABMT 12-1		CABMT 12-2		CABMT 13-1		CABMT 13-2		CABMT 14-1		CABMT 14-2
Deal Size		$500M		$500M		$385M		$350M		$300M		$400M
Expected Maturity		2/15/2017		6/15/2017		2/15/2023		8/15/2018		3/15/2017		7/15/2019
Portfolio Yield		19.69	%	19.69	%	19.69	%	19.69	%	19.69	%	19.69	%
Less: Base Rate		3.14	%	3.05	%	4.24	%	3.20	%	2.66	%	2.74	%
Gross Charge-offs		2.87	%	2.87	%	2.87	%	2.87	%	2.87	%	2.87	%
Excess Spread:	Oct 2016	13.68	%	13.77	%	12.58	%	13.62	%	14.16	%	14.08	%
	Sep 2016	14.15	%	14.25	%	13.08	%	14.06	%	14.59	%	14.50	%
	Aug 2016	14.58	%	14.67	%	13.50	%	14.50	%	15.05	%	14.96	%
3 Month Average Excess Spread		14.14	%	14.23	%	13.05	%	14.06	%	14.60	%	14.51	%
Delinquencies:	30 to 59 days	0.40	%	0.40	%	0.40	%	0.40	%	0.40	%	0.40	%
	60 to 89 days	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%
	90+ days	0.29	%	0.29	%	0.29	%	0.29	%	0.29	%	0.29	%
	Total	0.97	%	0.97	%	0.97	%	0.97	%	0.97	%	0.97	%
Principal Payment Rate		32.75	%	32.75	%	32.75	%	32.75	%	32.75	%	32.75	%
Total Payment Rate		34.39	%	34.39	%	34.39	%	34.39	%	34.39	%	34.39	%
Month End Principal Receivables		$5,267,140,868		$5,267,140,868		$5,267,140,868		$5,267,140,868		$5,267,140,868		$5,267,140,868

1

October 2016
Cabela's Credit Card Master Note Trust		CABMT 15-1		CABMT 15-2		CABMT 16-1
Deal Size		$375M		$400M		$1B
Expected Maturity		3/16/2020		7/15/2020		6/17/2019
Portfolio Yield		19.69	%	19.69	%	19.69	%
Less: Base Rate		3.53	%	3.57	%	3.32	%
Gross Charge-offs		2.87	%	2.87	%	2.87	%
Excess Spread:	Oct 2016	13.29	%	13.25	%	13.50	%
	Sep 2016	13.76	%	13.71	%	13.96	%
	Aug 2016	14.19	%	14.15	%	14.39	%
3 Month Average Excess Spread		13.75	%	13.70	%	13.95	%
Delinquencies:	30 to 59 days	0.40	%	0.40	%	0.40	%
	60 to 89 days	0.28	%	0.28	%	0.28	%
	90+ days	0.29	%	0.29	%	0.29	%
	Total	0.97	%	0.97	%	0.97	%
Principal Payment Rate		32.75	%	32.75	%	32.75	%
Total Payment Rate		34.39	%	34.39	%	34.39	%
Month End Principal Receivables		$5,267,140,868		$5,267,140,868		$5,267,140,868

2