Cabelas 8-K Regulation FD Disclosure

Exhibit 99

September 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			21.00	%		21.00	%		21.00	%		21.00	%		21.00	%
LESS: Base Rate			5.22	%		5.06	%		6.55	%		8.41	%		5.63	%
Gross Charge-offs			4.57	%		4.57	%		4.57	%		4.57	%		4.57	%
Excess Spread:	Sep-09		11.21	%		11.38	%		9.89	%		8.03	%		10.81	%
	Aug-09		11.95	%		12.11	%		10.65	%		8.82	%		11.59	%
	Jul-09		11.05	%		11.22	%		9.70	%		7.72	%		10.46	%
3 Month Average Excess Spread			11.41	%		11.57	%		10.08	%		8.19	%		10.95	%
Delinquencies	30 to 59 days		0.73	%		0.73	%		0.73	%		0.73	%		0.73	%
	60 to 89 days		0.52	%		0.52	%		0.52	%		0.52	%		0.52	%
	90+ days		0.50	%		0.50	%		0.50	%		0.50	%		0.50	%
	Total		1.75	%		1.75	%		1.75	%		1.75	%		1.75	%
Principal Payment Rate			37.29	%		37.29	%		37.29	%		37.29	%		37.29	%

Back to Form 8-K