Cabelas 8-K Regulation FD Disclosure

Exhibit 99

January 2009
Cabela's Credit Card Master Note Trust		CABMT 04-1			CABMT 04-2			CABMT 05-1			CABMT 06-3			CABMT 08-1			CABMT 08-4
Deal Size		$75M			$175M			$250M			$500M			$500M			$200M
Expected Maturity		3/16/2009			3/16/2009			10/15/2010			10/17/2011			12/15/2010			9/15/2011
Portfolio Yield			18.44	%		18.44	%		18.44	%		18.44	%		18.44	%		18.44	%
LESS: Base Rate			5.97	%		2.79	%		5.14	%		4.98	%		6.48	%		8.47	%
Gross Charge-offs			3.96	%		3.96	%		3.96	%		3.96	%		3.96	%		3.96	%
Excess Spread:	Jan-09		8.51	%		11.69	%		9.34	%		9.50	%		8.00	%		6.01	%
	Dec-08		10.73	%		13.06	%		11.18	%		11.29	%		10.20	%		8.00	%
	Nov-08		10.49	%		12.76	%		10.92	%		11.02	%		10.02	%		7.89	%
3 Month Average Excess Spread			9.91	%		12.50	%		10.48	%		10.60	%		9.41	%		7.30	%
Delinquencies	30 to 59 days		0.69	%		0.69	%		0.69	%		0.69	%		0.69	%		0.69	%
	60 to 89 days		0.54	%		0.54	%		0.54	%		0.54	%		0.54	%		0.54	%
	90+ days		0.47	%		0.47	%		0.47	%		0.47	%		0.47	%		0.47	%
	Total		1.71	%		1.71	%		1.71	%		1.71	%		1.71	%		1.71	%
Principal Payment Rate			38.90	%		38.90	%		38.90	%		38.90	%		38.90	%		38.90	%

Back to Form 8-K