Cabelas 8-K Regulation FD Disclosure

Exhibit 99

August 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			21.87	%		21.87	%		21.87	%		21.87	%		21.87	%		21.87	%
LESS: Base Rate			5.02	%		4.85	%		6.33	%		8.20	%		5.44	%		3.47	%
Gross Charge-offs			3.99	%		3.99	%		3.99	%		3.99	%		3.99	%		3.99	%
Excess Spread:	Aug-10		12.86	%		13.03	%		11.55	%		9.68	%		12.44	%		14.41	%
	Jul-10		12.31	%		12.48	%		10.99	%		9.03	%		11.75	%		13.75	%
	Jun-10		11.76	%		11.92	%		10.47	%		8.58	%		11.31	%		13.28	%
3 Month Average Excess Spread			12.31	%		12.48	%		11.00	%		9.10	%		11.83	%		13.81	%
Delinquencies	30 to 59 days		0.48	%		0.48	%		0.48	%		0.48	%		0.48	%		0.48	%
	60 to 89 days		0.37	%		0.37	%		0.37	%		0.37	%		0.37	%		0.37	%
	90+ days		0.39	%		0.39	%		0.39	%		0.39	%		0.39	%		0.39	%
	Total		1.24	%		1.24	%		1.24	%		1.24	%		1.24	%		1.24	%
Principal Payment Rate			40.44	%		40.44	%		40.44	%		40.44	%		40.44	%		40.44	%
Total Payment Rate			42.26	%		42.26	%		42.26	%		42.26	%		42.26	%		42.26	%
Month End Principal Receivables		$	2,469,575,564		$	2,469,575,564		$	2,469,575,564		$	2,469,575,564		$	2,469,575,564		$	2,469,575,564

Back to Form 8-K