CABELAS INC - FORM 8-K - EX-99 - EXHIBIT 99 (CABELA'S CCMNT FINANCIAL INFORMATION FOR APRIL 2017)

file	filename
8-K - FORM 8-K (CABELA'S CCMNT FINANCIAL INFORMATION FOR APRIL 2017) - CABELAS INC	a8-kapril2017cabelascredit.htm

Exhibit 99



April 2017

Cabela's Credit Card Master Note Trust		CABMT 12-2		CABMT 13-1		CABMT 13-2		CABMT 14-2		CABMT 15-1		CABMT 15-2		CABMT 16-1
Deal Size		$500M		$385M		$350M		$400M		$375M		$400M		$1B
Expected Maturity		6/15/2017		2/15/2023		8/15/2018		7/15/2019		3/16/2020		7/15/2020		6/17/2019


Portfolio Yield		20.36	%	20.36	%	20.36	%	20.36	%	20.36	%	20.36	%	20.36	%
Less: Base Rate		3.23	%	4.32	%	3.50	%	3.16	%	3.72	%	3.76	%	3.52	%
Gross Charge-offs		3.42	%	3.42	%	3.42	%	3.42	%	3.42	%	3.42	%	3.42	%

Excess Spread:	Apr 2017	13.71	%	12.62	%	13.44	%	13.78	%	13.22	%	13.18	%	13.42	%
	Mar 2017	14.04	%	12.99	%	13.70	%	14.01	%	13.54	%	13.50	%	13.73	%
	Feb 2017	13.36	%	12.22	%	13.16	%	13.56	%	12.88	%	12.84	%	13.09	%

3 Month Average Excess Spread		13.70	%	12.61	%	13.43	%	13.78	%	13.21	%	13.17	%	13.41	%


Delinquencies:	30 to 59 days	0.33	%	0.33	%	0.33	%	0.33	%	0.33	%	0.33	%	0.33	%
	60 to 89 days	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%	0.28	%
	90+ days	0.34	%	0.34	%	0.34	%	0.34	%	0.34	%	0.34	%	0.34	%
	Total	0.95	%	0.95	%	0.95	%	0.95	%	0.95	%	0.95	%	0.95	%

Principal Payment Rate		31.75	%	31.75	%	31.75	%	31.75	%	31.75	%	31.75	%	31.75	%

Total Payment Rate		33.45	%	33.45	%	33.45	%	33.45	%	33.45	%	33.45	%	33.45	%

Month End Principal Receivables		$5,346,638,302		$5,346,638,302		$5,346,638,302		$5,346,638,302		$5,346,638,302		$5,346,638,302		$5,346,638,302

CABELAS INC - FORM 8-K - EX-99 - EXHIBIT 99 (CABELA'S CCMNT FINANCIAL INFORMATION FOR APRIL 2017) - May 15, 2017