Cabelas 8-K Regulation FD Disclosure

Exhibit 99

September 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		19.46		%		19.46		%	19.46		%	19.46		%	19.46		%	19.46		%
Less: Base Rate		3.33		%		3.46		%	3.49		%	3.26		%	3.11		%	3.03		%
Gross Charge-offs		2.10		%		2.10		%	2.10		%	2.10		%	2.10		%	2.10		%
Excess Spread:	Sep 2012	14.03		%		13.90		%	13.87		%	14.10		%	14.25		%	14.33		%
	Aug 2012	15.55		%		15.61		%	15.59		%	15.82		%	15.98		%	16.06		%
	Jul 2012	14.68		%		14.63		%	14.60		%	14.84		%	14.99		%	14.53		%
3 Month Average Excess Spread		14.75		%		14.71		%	14.69		%	14.92		%	15.07		%	14.97		%
Delinquencies:	30 to 59 days	0.30		%		0.30		%	0.30		%	0.30		%	0.30		%	0.30		%
	60 to 89 days	0.22		%		0.22		%	0.22		%	0.22		%	0.22		%	0.22		%
	90+ days	0.23		%		0.23		%	0.23		%	0.23		%	0.23		%	0.23		%
	Total	0.75		%		0.75		%	0.75		%	0.75		%	0.75		%	0.75		%
Principal Payment Rate		40.04		%		40.04		%	40.04		%	40.04		%	40.04		%	40.04		%
Total Payment Rate		41.66		%		41.66		%	41.66		%	41.66		%	41.66		%	41.66		%
					��
Month End Principal Receivables		$	3,193,162,334			$	3,193,162,334		$	3,193,162,334		$	3,193,162,334		$	3,193,162,334		$	3,193,162,334