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

file	filename
8-K - FORM 8-K (CABELA'S CCMNT FINANCIAL INFORMATION FOR JUNE 2013) - CABELAS INC	a8-kjune2013cabelascreditc.htm

Exhibit 99



June 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		19.82	%	19.82	%	19.82	%	19.82	%	19.82	%	19.82	%	19.82	%
Less: Base Rate		3.30	%	3.45	%	3.48	%	3.25	%	3.10	%	3.03	%	4.30	%
Gross Charge-offs		2.13	%	2.13	%	2.13	%	2.13	%	2.13	%	2.13	%	2.13	%

Excess Spread:	Jun 2013	14.39	%	14.24	%	14.21	%	14.44	%	14.59	%	14.66	%	13.39	%
	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	%

3 Month Average Excess Spread		14.45	%	14.39	%	14.36	%	14.59	%	14.74	%	14.82	%	13.56	%


Delinquencies:	30 to 59 days	0.25	%	0.25	%	0.25	%	0.25	%	0.25	%	0.25	%	0.25	%
	60 to 89 days	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%	0.18	%
	90+ days	0.17	%	0.17	%	0.17	%	0.17	%	0.17	%	0.17	%	0.17	%
	Total	0.60	%	0.60	%	0.60	%	0.60	%	0.60	%	0.60	%	0.60	%

Principal Payment Rate		41.19	%	41.19	%	41.19	%	41.19	%	41.19	%	41.19	%	41.19	%

Total Payment Rate		42.84	%	42.84	%	42.84	%	42.84	%	42.84	%	42.84	%	42.84	%

Month End Principal Receivables		$3,477,890,811		$3,477,890,811		$3,477,890,811		$3,477,890,811		$3,477,890,811		$3,477,890,811		$3,477,890,811

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