Cabelas 8-K Regulation FD Disclosure

Exhibit 99

December 2011
Cabela's Credit Card Master Note Trust		CABMT 09-1			CABMT 10-1			CABMT 10-2			CABMT 11-2			CABMT 11-4
Deal Size		$500M			$300M			$250M			$300M			$300M
Expected Maturity		3/15/2012			1/15/2015			9/15/2015			6/15/2016			10/17/2016
Portfolio Yield			21.36	%		21.36	%		21.36	%		21.36	%		21.36	%
LESS: Base Rate			5.79	%		3.77	%		3.69	%		3.72	%		3.48	%
Gross Charge-offs			2.51	%		2.51	%		2.51	%		2.51	%		2.51	%
Excess Spread:	Dec-11		13.06	%		15.08	%		15.16	%		15.13	%		15.37	%
	Nov-11		12.81	%		14.78	%		14.74	%		14.71	%		14.93	%
	Oct-11		12.61	%		14.57	%		14.48	%		14.45	%		0.00	%
3 Month Average Excess Spread			12.83	%		14.81	%		14.79	%		14.76	%		15.15	%
Delinquencies	30 to 59 days		0.32	%		0.32	%		0.32	%		0.32	%		0.32	%
	60 to 89 days		0.24	%		0.24	%		0.24	%		0.24	%		0.24	%
	90+ days		0.25	%		0.25	%		0.25	%		0.25	%		0.25	%
	Total		0.81	%		0.81	%		0.81	%		0.81	%		0.81	%
Principal Payment Rate			43.27	%		43.27	%		43.27	%		43.27	%		43.27	%
Total Payment Rate			45.12	%		45.12	%		45.12	%		45.12	%		45.12	%
Month End Principal Receivables		$	3,142,151,342		$	3,142,151,342		$	3,142,151,342		$	3,142,151,342		$	3,142,151,342

Return to Form 8-K