Cabelas 8-K Regulation FD Disclosure

Exhibit 99

October 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			22.33	%		22.33	%		22.33	%		22.33	%		22.33	%
LESS: Base Rate			5.01	%		4.85	%		6.37	%		8.30	%		5.53	%
Gross Charge-offs			5.14	%		5.14	%		5.14	%		5.14	%		5.14	%
Excess Spread:	Oct-09		12.18	%		12.34	%		10.82	%		8.89	%		11.66	%
	Sep-09		11.21	%		11.38	%		9.89	%		8.03	%		10.81	%
	Aug-09		11.95	%		12.11	%		10.65	%		8.82	%		11.59	%
3 Month Average Excess Spread			11.78	%		11.94	%		10.45	%		8.58	%		11.35	%
Delinquencies	30 to 59 days		0.71	%		0.71	%		0.71	%		0.71	%		0.71	%
	60 to 89 days		0.53	%		0.53	%		0.53	%		0.53	%		0.53	%
	90+ days		0.52	%		0.52	%		0.52	%		0.52	%		0.52	%
	Total		1.75	%		1.75	%		1.75	%		1.75	%		1.75	%
Principal Payment Rate			39.35	%		39.35	%		39.35	%		39.35	%		39.35	%

 

Back to Form 8-K