Cabelas 8-K Regulation FD Disclosure

Exhibit 99

March 2010
Cabela's Credit Card Master Note Trust		CABMT 05-1			CABMT 06-3			CABMT 08-1			CABMT 08-4			CABMT 09-1			CABMT 10-1
Deal Size		$250M			$500M			$500M			$200M			$500M			$300M
Expected Maturity		10/15/2010			10/17/2011			12/15/2010			9/15/2011			3/15/2012			1/15/2015
Portfolio Yield			22.14	%		22.14	%		22.14	%		22.14	%		22.14	%		22.14	%
LESS: Base Rate			5.01	%		4.84	%		6.35	%		8.24	%		5.46	%		4.56	%
Gross Charge-offs			4.83	%		4.83	%		4.83	%		4.83	%		4.83	%		4.83	%
Excess Spread:	Mar-10		12.31	%		12.48	%		10.96	%		9.07	%		11.85	%		12.75	%
	Feb-10		11.20	%		11.36	%		9.91	%		8.16	%		10.96	%		0.00	%
	Jan-10		10.08	%		10.25	%		8.72	%		6.80	%		9.57	%		0.00	%
3 Month Average Excess Spread			11.20	%		11.36	%		9.87	%		8.01	%		10.79	%		12.75	%
Delinquencies	30 to 59 days		0.62	%		0.62	%		0.62	%		0.62	%		0.62	%		0.62	%
	60 to 89 days		0.48	%		0.48	%		0.48	%		0.48	%		0.48	%		0.48	%
	90+ days		0.51	%		0.51	%		0.51	%		0.51	%		0.51	%		0.51	%
	Total		1.60	%		1.60	%		1.60	%		1.60	%		1.60	%		1.60	%
Principal Payment Rate			39.43	%		39.43	%		39.43	%		39.43	%		39.43	%		39.43	%

 

Back to Form 8-K