Cabelas 8-K Regulation FD Disclosure

Exhibit 99

December 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		20.53	%	20.53	%	20.53	%	20.53	%	20.53	%	20.53	%
Less: Base Rate		3.37	%	3.26	%	4.37	%	3.53	%	3.05	%	3.15	%
Gross Charge-offs		3.09	%	3.09	%	3.09	%	3.09	%	3.09	%	3.09	%
Excess Spread:	Dec 2016	14.07	%	14.18	%	13.07	%	13.91	%	14.39	%	14.29	%
	Nov 2016	13.95	%	14.04	%	12.86	%	13.88	%	14.41	%	14.33	%
	Oct 2016	13.68	%	13.77	%	12.58	%	13.62	%	14.16	%	14.08	%
3 Month Average Excess Spread		13.90	%	14.00	%	12.84	%	13.80	%	14.32	%	14.23	%
Delinquencies:	30 to 59 days	0.36	%	0.36	%	0.36	%	0.36	%	0.36	%	0.36	%
	60 to 89 days	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%
	90+ days	0.32	%	0.32	%	0.32	%	0.32	%	0.32	%	0.32	%
	Total	0.96	%	0.96	%	0.96	%	0.96	%	0.96	%	0.96	%
Principal Payment Rate		33.52	%	33.52	%	33.52	%	33.52	%	33.52	%	33.52	%
Total Payment Rate		35.27	%	35.27	%	35.27	%	35.27	%	35.27	%	35.27	%
Month End Principal Receivables		$5,661,100,647		$5,661,100,647		$5,661,100,647		$5,661,100,647		$5,661,100,647		$5,661,100,647

1

December 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		20.53	%	20.53	%	20.53	%
Less: Base Rate		3.75	%	3.80	%	3.56	%
Gross Charge-offs		3.09	%	3.09	%	3.09	%
Excess Spread:	Dec 2016	13.69	%	13.64	%	13.88	%
	Nov 2016	13.56	%	13.52	%	13.76	%
	Oct 2016	13.29	%	13.25	%	13.50	%
3 Month Average Excess Spread		13.51	%	13.47	%	13.71	%
Delinquencies:	30 to 59 days	0.36	%	0.36	%	0.36	%
	60 to 89 days	0.28	%	0.28	%	0.28	%
	90+ days	0.32	%	0.32	%	0.32	%
	Total	0.96	%	0.96	%	0.96	%
Principal Payment Rate		33.52	%	33.52	%	33.52	%
Total Payment Rate		35.27	%	35.27	%	35.27	%
Month End Principal Receivables		$5,661,100,647		$5,661,100,647		$5,661,100,647

2