Cabelas 8-K Regulation FD Disclosure

Exhibit 99

June 2009
Cabela's Credit Card Master Note Trust		CABMT 05-1			CABMT 06-3			CABMT 08-1			CABMT 08-4			CABMT 09-1
Deal Size		$250M			$500M			$500M			$200M			$500M
Expected Maturity		10/15/2010			10/17/2011			12/15/2010			9/15/2011			3/15/2012
Portfolio Yield			20.80	%		20.80	%		20.80	%		20.80	%		20.80	%
LESS: Base Rate			5.18	%		5.02	%		6.48	%		8.37	%		5.62	%
Gross Charge-offs			4.53	%		4.53	%		4.53	%		4.53	%		4.53	%
Excess Spread:	Jun-09		11.09	%		11.25	%		9.79	%		7.90	%		10.65	%
	May-09		10.52	%		10.68	%		9.22	%		7.29	%		8.93	%
	Apr-09		10.09	%		10.24	%		8.84	%		6.91	%
3 Month Average Excess Spread			10.57	%		10.72	%		9.28	%		7.37	%		9.79	%
Delinquencies	30 to 59 days		0.69	%		0.69	%		0.69	%		0.69	%		0.69	%
	60 to 89 days		0.48	%		0.48	%		0.48	%		0.48	%		0.48	%
	90+ days		0.49	%		0.49	%		0.49	%		0.49	%		0.49	%
	Total		1.65	%		1.65	%		1.65	%		1.65	%		1.65	%
Principal Payment Rate			39.51	%		39.51	%		39.51	%		39.51	%		39.51	%

Back to Form 8-K