Cabelas 8-K Regulation FD Disclosure

Exhibit 99

January 2010
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			19.90	%		19.90	%		19.90	%		19.90	%		19.90	%
LESS: Base Rate			4.97	%		4.80	%		6.33	%		8.25	%		5.48	%
Gross Charge-offs			4.85	%		4.85	%		4.85	%		4.85	%		4.85	%
Excess Spread:	Jan-10		10.08	%		10.25	%		8.72	%		6.80	%		9.57	%
	Dec-09		12.55	%		12.72	%		11.21	%		9.32	%		12.09	%
	Nov-09		11.45	%		11.62	%		10.14	%		8.32	%		11.11	%
3 Month Average Excess Spread			11.36	%		11.53	%		10.03	%		8.15	%		10.92	%
Delinquencies	30 to 59 days		0.63	%		0.63	%		0.63	%		0.63	%		0.63	%
	60 to 89 days		0.53	%		0.53	%		0.53	%		0.53	%		0.53	%
	90+ days		0.53	%		0.53	%		0.53	%		0.53	%		0.53	%
	Total		1.69	%		1.69	%		1.69	%		1.69	%		1.69	%
Principal Payment Rate			38.14	%		38.14	%		38.14	%		38.14	%		38.14	%

 

Back to Form 8-K