Cabelas 8-K Regulation FD Disclosure

Exhibit 99

May 2012
Cabela's Credit Card Master Note Trust		CABMT 10-1			CABMT 10-2			CABMT 11-2			CABMT 11-4			CABMT 12-1
Deal Size		$300M			$250M			$300M			$300M			$500M
Expected Maturity		1/15/2015			9/15/2015			6/15/2016			10/17/2016			2/15/2017
Portfolio Yield		20.64		%	20.64		%	20.64		%	20.64		%	20.64		%
Less: Base Rate		3.57		%	3.59		%	3.61		%	3.38		%	3.22		%
Gross Charge-offs		2.19		%	2.19		%	2.19		%	2.19		%	2.19		%
Excess Spread:	May 2012	14.88		%	14.86		%	14.84		%	15.07		%	15.23		%
	Apr 2012	14.39		%	14.30		%	14.27		%	14.51		%	14.66		%
	Mar 2012	15.79		%	15.82		%	15.79		%	16.03		%	15.43		%
3 Month Average Excess Spread		15.02		%	14.99		%	14.97		%	15.20		%	15.11		%
Delinquencies:	30 to 59 days	0.27		%	0.27		%	0.27		%	0.27		%	0.27		%
	60 to 89 days	0.19		%	0.19		%	0.19		%	0.19		%	0.19		%
	90+ days	0.22		%	0.22		%	0.22		%	0.22		%	0.22		%
	Total	0.68		%	0.68		%	0.68		%	0.68		%	0.68		%
Principal Payment Rate		42.09		%	42.09		%	42.09		%	42.09		%	42.09		%
Total Payment Rate		43.80		%	43.80		%	43.80		%	43.80		%	43.80		%
Month End Principal Receivables		$	3,019,644,032		$	3,019,644,032		$	3,019,644,032		$	3,019,644,032		$	3,019,644,032