Cabelas 8-K Regulation FD Disclosure

Exhibit 99

September 2011
Cabela's Credit Card Master Note Trust		CABMT 06-3			CABMT 09-1			CABMT 10-1			CABMT 10-2			CABMT 11-2
Deal Size		$500M			$500M			$300M			$250M			$300M
Expected Maturity		10/17/2011			3/15/2012			1/15/2015			9/15/2015			6/15/2016
Portfolio Yield			20.11	%		20.11	%		20.11	%		20.11	%		20.11	%
LESS: Base Rate			4.91	%		5.59	%		3.59	%		3.57	%		3.60	%
Gross Charge-offs			2.52	%		2.52	%		2.52	%		2.52	%		2.52	%
Excess Spread:	Sep-11		12.68	%		12.00	%		14.00	%		14.02	%		13.99	%
	Aug-11		13.22	%		12.61	%		14.59	%		14.56	%		14.54	%
	Jul-11		12.81	%		12.19	%		14.18	%		14.14	%		13.67	%
3 Month Average Excess Spread			12.90	%		12.27	%		14.26	%		14.24	%		14.07	%
Delinquencies	30 to 59 days		0.37	%		0.37	%		0.37	%		0.37	%		0.37	%
	60 to 89 days		0.26	%		0.26	%		0.26	%		0.26	%		0.26	%
	90+ days		0.25	%		0.25	%		0.25	%		0.25	%		0.25	%
	Total		0.88	%		0.88	%		0.88	%		0.88	%		0.88	%
Principal Payment Rate			41.70	%		41.70	%		41.70	%		41.70	%		41.70	%
Total Payment Rate			43.37	%		43.37	%		43.37	%		43.37	%		43.37	%
Month End Principal Receivables		$	2,779,854,326		$	2,779,854,326		$	2,779,854,326		$	2,779,854,326		$	2,779,854,326

Return to Form 8-K