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

file	filename
8-K - FORM 8-K (CABELA'S CCMNT FINANCIAL INFORMATION FOR MAY 2013) - CABELAS INC	a8-kmay2013cabelascreditca.htm

Exhibit 99



May 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		20.43	%	20.43	%	20.43	%	20.43	%	20.43	%	20.43	%	20.43	%
Less: Base Rate		3.54	%	3.50	%	3.53	%	3.29	%	3.14	%	3.06	%	4.30	%
Gross Charge-offs		2.22	%	2.22	%	2.22	%	2.22	%	2.22	%	2.22	%	2.22	%

Excess Spread:	May 2013	14.67	%	14.71	%	14.68	%	14.92	%	15.07	%	15.15	%	13.91	%
	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	%

3 Month Average Excess Spread		14.52	%	14.50	%	14.47	%	14.71	%	14.86	%	14.94	%	13.33	%


Delinquencies:	30 to 59 days	0.24	%	0.24	%	0.24	%	0.24	%	0.24	%	0.24	%	0.24	%
	60 to 89 days	0.16	%	0.16	%	0.16	%	0.16	%	0.16	%	0.16	%	0.16	%
	90+ days	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%	0.21	%
	Total	0.61	%	0.61	%	0.61	%	0.61	%	0.61	%	0.61	%	0.61	%

Principal Payment Rate		42.32	%	42.32	%	42.32	%	42.32	%	42.32	%	42.32	%	42.32	%

Total Payment Rate		44.02	%	44.02	%	44.02	%	44.02	%	44.02	%	44.02	%	44.02	%

Month End Principal Receivables		$3,393,288,710		$3,393,288,710		$3,393,288,710		$3,393,288,710		$3,393,288,710		$3,393,288,710		$3,393,288,710

CABELAS INC - FORM 8-K - EX-99 - EXHIBIT 99 (CABELA'S CCMNT FINANCIAL INFORMATION FOR MAY 2013) - June 17, 2013