Cabelas 8-K Regulation FD Disclosure

Exhibit 99

October 2011
Cabela's Credit Card Master Note Trust		CABMT 09-1			CABMT 10-1			CABMT 10-2			CABMT 11-2
Deal Size		$500M			$300M			$250M			$300M
Expected Maturity		3/15/2012			1/15/2015			9/15/2015			6/15/2016
Portfolio Yield			20.39	%		20.39	%		20.39	%		20.39	%
LESS: Base Rate			5.19	%		3.23	%		3.32	%		3.35	%
Gross Charge-offs			2.59	%		2.59	%		2.59	%		2.59	%
Excess Spread:	Oct-11		12.61	%		14.57	%		14.48	%		14.45	%
	Sep-11		12.00	%		14.00	%		14.02	%		13.99	%
	Aug-11		12.61	%		14.59	%		14.56	%		14.54	%
3 Month Average Excess Spread			12.41	%		14.39	%		14.35	%		14.33	%
Delinquencies	30 to 59 days		0.37	%		0.37	%		0.37	%		0.37	%
	60 to 89 days		0.27	%		0.27	%		0.27	%		0.27	%
	90+ days		0.26	%		0.26	%		0.26	%		0.26	%
	Total		0.89	%		0.89	%		0.89	%		0.89	%
Principal Payment Rate			40.30	%		40.30	%		40.30	%		40.30	%
Total Payment Rate			41.98	%		41.98	%		41.98	%		41.98	%
Month End Principal Receivables		$	2,810,049,131		$	2,810,049,131		$	2,810,049,131		$	2,810,049,131

Return to Form 8-K