Cabelas 8-K Regulation FD Disclosure

Exhibit 99

November 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		20.38		%	20.38		%	20.38		%	20.38		%	20.38		%	20.38		%
Less: Base Rate		3.50		%	3.50		%	3.52		%	3.29		%	3.13		%	3.05		%
Gross Charge-offs		2.23		%	2.23		%	2.23		%	2.23		%	2.23		%	2.23		%
Excess Spread:	Nov 2012	14.65		%	14.65		%	14.63		%	14.86		%	15.02		%	15.10		%
	Oct 2012	14.51		%	14.48		%	14.45		%	14.69		%	14.84		%	14.92		%
	Sep 2012	14.03		%	13.90		%	13.87		%	14.10		%	14.25		%	14.33		%
3 Month Average Excess Spread		14.40		%	14.34		%	14.32		%	14.55		%	14.70		%	14.78		%
Delinquencies:	30 to 59 days	0.30		%	0.30		%	0.30		%	0.30		%	0.30		%	0.30		%
	60 to 89 days	0.23		%	0.23		%	0.23		%	0.23		%	0.23		%	0.23		%
	90+ days	0.22		%	0.22		%	0.22		%	0.22		%	0.22		%	0.22		%
	Total	0.75		%	0.75		%	0.75		%	0.75		%	0.75		%	0.75		%
Principal Payment Rate		40.96		%	40.96		%	40.96		%	40.96		%	40.96		%	40.96		%
Total Payment Rate		42.65		%	42.65		%	42.65		%	42.65		%	42.65		%	42.65		%
Month End Principal Receivables		$	3,233,825,250		$	3,233,825,250		$	3,233,825,250		$	3,233,825,250		$	3,233,825,250		$	3,233,825,250