Cabelas 8-K Regulation FD Disclosure

Exhibit 99

February 2017
Cabela's Credit Card Master Note Trust		CABMT 12-2		CABMT 13-1		CABMT 13-2		CABMT 14-1		CABMT 14-2		CABMT 15-1
Deal Size		$500M		$385M		$350M		$300M		$400M		$375M
Expected Maturity		6/15/2017		2/15/2023		8/15/2018		3/15/2017		7/15/2019		3/16/2020
Portfolio Yield		19.76	%	19.76	%	19.76	%	19.76	%	19.76	%	19.76	%
Less: Base Rate		3.04	%	4.18	%	3.24	%	2.76	%	2.84	%	3.52	%
Gross Charge-offs		3.36	%	3.36	%	3.36	%	3.36	%	3.36	%	3.36	%
Excess Spread:	Feb 2017	13.36	%	12.22	%	13.16	%	13.64	%	13.56	%	12.88	%
	Jan 2017	12.69	%	11.56	%	12.47	%	12.94	%	12.86	%	12.21	%
	Dec 2016	14.18	%	13.07	%	13.91	%	14.39	%	14.29	%	13.69	%
3 Month Average Excess Spread		13.41	%	12.28	%	13.18	%	13.66	%	13.57	%	12.93	%
Delinquencies:	30 to 59 days	0.41	%	0.41	%	0.41	%	0.41	%	0.41	%	0.41	%
	60 to 89 days	0.30	%	0.30	%	0.30	%	0.30	%	0.30	%	0.30	%
	90+ days	0.35	%	0.35	%	0.35	%	0.35	%	0.35	%	0.35	%
	Total	1.06	%	1.06	%	1.06	%	1.06	%	1.06	%	1.06	%
Principal Payment Rate		30.47	%	30.47	%	30.47	%	30.47	%	30.47	%	30.47	%
Total Payment Rate		32.09	%	32.09	%	32.09	%	32.09	%	32.09	%	32.09	%
Month End Principal Receivables		$5,235,161,282		$5,235,161,282		$5,235,161,282		$5,235,161,282		$5,235,161,282		$5,235,161,282

1

February 2017
Cabela's Credit Card Master Note Trust		CABMT 15-2		CABMT 16-1
Deal Size		$400M		$1B
Expected Maturity		7/15/2020		6/17/2019
Portfolio Yield		19.76	%	19.76	%
Less: Base Rate		3.56	%	3.31	%
Gross Charge-offs		3.36	%	3.36	%
Excess Spread:	Feb 2017	12.84	%	13.09	%
	Jan 2017	12.16	%	12.41	%
	Dec 2016	13.64	%	13.88	%
3 Month Average Excess Spread		12.88	%	13.13	%
Delinquencies:	30 to 59 days	0.41	%	0.41	%
	60 to 89 days	0.30	%	0.30	%
	90+ days	0.35	%	0.35	%
	Total	1.06	%	1.06	%
Principal Payment Rate		30.47	%	30.47	%
Total Payment Rate		32.09	%	32.09	%
Month End Principal Receivables		$5,235,161,282		$5,235,161,282

2