CABELAS INC - FORM 8-K - EX-99 - EXHIBIT 99 (CABELA'S CCMNT FINANCIAL INFORMATION FOR MARCH 2013

file	filename
8-K - FORM 8-K (CABELA'S CCMNT FINANCIAL INFORMATION FOR MARCH 2013) - CABELAS INC	a8-kmarch2013cabelascredit.htm

Exhibit 99



March 2013

Cabela's Credit Card Master Note Trust		CABMT 10-1		CABMT 10-2		CABMT 11-2		CABMT 11-4		CABMT 12-1		CABMT 12-2		CABMT 13-1
Deal Size		$300M		$250M		$300M		$300M		$500M		$500M		$385M
Expected Maturity		1/15/2015		9/15/2015		6/15/2016		10/17/2016		2/15/2017		6/15/2017		2/15/2023


Portfolio Yield		20.31	%	20.31	%	20.31	%	20.31	%	20.31	%	20.31	%	18.94	%
Less: Base Rate		3.49	%	3.53	%	3.55	%	3.32	%	3.16	%	3.09	%	4.22	%
Gross Charge-offs		2.21	%	2.21	%	2.21	%	2.21	%	2.21	%	2.21	%	2.03	%

Excess Spread:	Mar 2013	14.61	%	14.57	%	14.55	%	14.78	%	14.94	%	15.01	%	12.69	%
	Feb 2013	13.71	%	13.57	%	13.54	%	13.77	%	13.92	%	13.99	%	N/A
	Jan 2013	13.57	%	13.54	%	13.51	%	13.74	%	13.90	%	13.98	%	N/A

3 Month Average Excess Spread		13.96	%	13.89	%	13.87	%	14.10	%	14.25	%	14.33	%	12.69	%


Delinquencies:	30 to 59 days	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%	0.26	%
	60 to 89 days	0.19	%	0.19	%	0.19	%	0.19	%	0.19	%	0.19	%	0.19	%
	90+ days	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%
	Total	0.66	%	0.66	%	0.66	%	0.66	%	0.66	%	0.66	%	0.66	%

Principal Payment Rate		41.05	%	41.05	%	41.05	%	41.05	%	41.05	%	41.05	%	41.05	%

Total Payment Rate		42.74	%	42.74	%	42.74	%	42.74	%	42.74	%	42.74	%	42.74	%

Month End Principal Receivables		$3,375,103,458		$3,375,103,458		$3,375,103,458		$3,375,103,458		$3,375,103,458		$3,375,103,458		$3,375,103,458

CABELAS INC - FORM 8-K - EX-99 - EXHIBIT 99 (CABELA'S CCMNT FINANCIAL INFORMATION FOR MARCH 2013 - April 15, 2013