Cabelas 8-K Regulation FD Disclosure

Exhibit 99

May 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			21.09	%		21.09	%		21.09	%		21.09	%		21.09	%		21.09	%
LESS: Base Rate			5.04	%		4.88	%		6.31	%		8.17	%		5.43	%		3.47	%
Gross Charge-offs			4.71	%		4.71	%		4.71	%		4.71	%		4.71	%		4.71	%
Excess Spread:	May-10		11.34	%		11.50	%		10.06	%		8.21	%		10.95	%		12.91	%
	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	%
3 Month Average Excess Spread			11.82	%		11.98	%		10.49	%		8.60	%		11.36	%		12.98	%
Delinquencies	30 to 59 days		0.53	%		0.53	%		0.53	%		0.53	%		0.53	%		0.53	%
	60 to 89 days		0.38	%		0.38	%		0.38	%		0.38	%		0.38	%		0.38	%
	90+ days		0.49	%		0.49	%		0.49	%		0.49	%		0.49	%		0.49	%
	Total		1.41	%		1.41	%		1.41	%		1.41	%		1.41	%		1.41	%
Principal Payment Rate			38.69	%		38.69	%		38.69	%		38.69	%		38.69	%		38.69	%
Total Payment Rate			40.45	%		40.45	%		40.45	%		40.45	%		40.45	%		40.45	%
Month End Principal Receivables		$	2,435,909,035		$	2,435,909,035		$	2,435,909,035		$	2,435,909,035		$	2,435,909,035		$	2,435,909,035

Back to Form 8-K