Cabelas 8-K Regulation FD Disclosure

Exhibit 99

April 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			21.95	%		21.95	%		21.95	%		21.95	%		21.95	%		21.95	%
LESS: Base Rate			5.02	%		4.86	%		6.38	%		8.31	%		5.55	%		3.55	%
Gross Charge-offs			5.11	%		5.11	%		5.11	%		5.11	%		5.11	%		5.11	%
Excess Spread:	Apr-10		11.81	%		11.98	%		10.46	%		8.53	%		11.29	%		13.29	%
	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	%
3 Month Average Excess Spread			11.77	%		11.94	%		10.45	%		8.59	%		11.37	%		13.02	%
Delinquencies	30 to 59 days		0.52	%		0.52	%		0.52	%		0.52	%		0.52	%		0.52	%
	60 to 89 days		0.48	%		0.48	%		0.48	%		0.48	%		0.48	%		0.48	%
	90+ days		0.48	%		0.48	%		0.48	%		0.48	%		0.48	%		0.48	%
	Total		1.48	%		1.48	%		1.48	%		1.48	%		1.48	%		1.48	%
Principal Payment Rate			40.64	%		40.64	%		40.64	%		40.64	%		40.64	%		40.64	%
Total Payment Rate			42.47	%		42.47	%		42.47	%		42.47	%		42.47	%		42.47	%
Month End Principal Receivables		$	2,368,741,455		$	2,368,741,455		$	2,368,741,455		$	2,368,741,455		$	2,368,741,455		$	2,368,741,455

Back to Form 8-K