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

file	filename
8-K - FORM 8-K (CABELA'S CCMNT FINANCIAL INFORMATION FOR APRIL 2013) - CABELAS INC	a8-kapril2013cabelascredit.htm

Exhibit 99



April 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		19.79	%	19.79	%	19.79	%	19.79	%	19.79	%	19.79	%	19.79	%
Less: Base Rate		3.40	%	3.47	%	3.50	%	3.27	%	3.12	%	3.04	%	4.30	%
Gross Charge-offs		2.10	%	2.10	%	2.10	%	2.10	%	2.10	%	2.10	%	2.10	%

Excess Spread:	Apr 2013	14.29	%	14.22	%	14.19	%	14.42	%	14.57	%	14.65	%	13.39	%
	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

3 Month Average Excess Spread		14.20	%	14.12	%	14.09	%	14.32	%	14.48	%	14.55	%	13.04	%


Delinquencies:	30 to 59 days	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%
	60 to 89 days	0.20	%	0.20	%	0.20	%	0.20	%	0.20	%	0.20	%	0.20	%
	90+ days	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%	0.22	%
	Total	0.64	%	0.64	%	0.64	%	0.64	%	0.64	%	0.64	%	0.64	%

Principal Payment Rate		42.43	%	42.43	%	42.43	%	42.43	%	42.43	%	42.43	%	42.43	%

Total Payment Rate		44.08	%	44.08	%	44.08	%	44.08	%	44.08	%	44.08	%	44.08	%

Month End Principal Receivables		$3,314,237,735		$3,314,237,735		$3,314,237,735		$3,314,237,735		$3,314,237,735		$3,314,237,735		$3,314,237,735

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