Cabelas 8-K Regulation FD Disclosure

Exhibit 99

July 2012
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
Deal Size		$300M			$250M			$300M			$300M			$500M			$500M
Expected Maturity		1/15/2015			9/15/2015			6/15/2016			10/17/2016			2/15/2017			6/15/2017
Portfolio Yield		20.13		%	20.13		%	20.13		%	20.13		%	20.13		%	19.57		%
Less: Base Rate		3.44		%	3.49		%	3.52		%	3.28		%	3.13		%	3.04		%
Gross Charge-offs		2.01		%	2.01		%	2.01		%	2.01		%	2.01		%	2.00		%
Excess Spread:	Jul 2012	14.68		%	14.63		%	14.60		%	14.84		%	14.99		%	14.53		%
	Jun 2012	14.97		%	14.96		%	14.93		%	15.17		%	15.32		%	0.00		%
	May 2012	14.88		%	14.86		%	14.84		%	15.07		%	15.23		%	0.00		%
3 Month Average Excess Spread		14.84		%	14.82		%	14.79		%	15.03		%	15.18		%	14.53		%
Delinquencies:	30 to 59 days	0.30		%	0.30		%	0.30		%	0.30		%	0.30		%	0.30		%
	60 to 89 days	0.20		%	0.20		%	0.20		%	0.20		%	0.20		%	0.20		%
	90+ days	0.20		%	0.20		%	0.20		%	0.20		%	0.20		%	0.20		%
	Total	0.70		%	0.70		%	0.70		%	0.70		%	0.70		%	0.70		%
Principal Payment Rate		41.34		%	41.34		%	41.34		%	41.34		%	41.34		%	41.34		%
Total Payment Rate		43.02		%	43.02		%	43.02		%	43.02		%	43.02		%	43.02		%
Month End Principal Receivables		$	3,079,506,616		$	3,079,506,616		$	3,079,506,616		$	3,079,506,616		$	3,079,506,616		$	3,079,506,616