Cabelas 8-K Regulation FD Disclosure

Exhibit 99

February 2012
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			20.40	%		20.40	%		20.40	%		20.40	%		20.40	%
LESS: Base Rate			5.50	%		3.55	%		3.63	%		3.66	%		3.43	%
Gross Charge-offs			2.39	%		2.39	%		2.39	%		2.39	%		2.39	%
Excess Spread:	Feb-12		12.51	%		14.46	%		14.38	%		14.35	%		14.58	%
	Jan-12		11.25	%		13.20	%		13.14	%		13.11	%		13.35	%
	Dec-11		13.06	%		15.08	%		15.16	%		15.13	%		15.37	%
3 Month Average Excess Spread			12.27	%		14.25	%		14.23	%		14.20	%		14.43	%
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		0.27	%		0.27	%		0.27	%		0.27	%		0.27	%
	Total		0.82	%		0.82	%		0.82	%		0.82	%		0.82	%
Principal Payment Rate			39.68	%		39.68	%		39.68	%		39.68	%		39.68	%
Total Payment Rate			41.34	%		41.34	%		41.34	%		41.34	%		41.34	%
Month End Principal Receivables		$	2,870,167,241		$	2,870,167,241		$	2,870,167,241		$	2,870,167,241		$	2,870,167,241

Return to Form 8-K