Cabelas 8-K Regulation FD Disclosure

Exhibit 99

December 2010
Cabela's Credit Card Master Note Trust		CABMT 06-3			CABMT 08-4			CABMT 09-1			CABMT 10-1			CABMT 10-2
Deal Size		$500M			$200M			$500M			$300M			$250M
Expected Maturity		10/17/2011			9/15/2011			3/15/2012			1/15/2015			9/15/2015
Portfolio Yield			21.72	%		21.72	%		21.72	%		21.72	%		21.72	%
LESS: Base Rate			4.81	%		8.36	%		5.62	%		3.58	%		3.47	%
Gross Charge-offs			3.36	%		3.36	%		3.36	%		3.36	%		3.36	%
Excess Spread:	Dec-10		13.55	%		10.00	%		12.74	%		14.78	%		14.88	%
	Nov-10		12.28	%		8.93	%		11.70	%		13.68	%		13.63	%
	Oct-10		12.00	%		8.60	%		11.37	%		13.36	%		12.20	%
3 Month Average Excess Spread			12.61	%		9.18	%		11.94	%		13.94	%		13.57	%
Delinquencies	30 to 59 days		0.40	%		0.40	%		0.40	%		0.40	%		0.40	%
	60 to 89 days		0.32	%		0.32	%		0.32	%		0.32	%		0.32	%
	90+ days		0.34	%		0.34	%		0.34	%		0.34	%		0.34	%
	Total		1.06	%		1.06	%		1.06	%		1.06	%		1.06	%
Principal Payment Rate			42.27	%		42.27	%		42.27	%		42.27	%		42.27	%
Total Payment Rate			44.16	%		44.16	%		44.16	%		44.16	%		44.16	%
Month End Principal Receivables		$	2,775,768,112		$	2,775,768,112		$	2,775,768,112		$	2,775,768,112		$	2,775,768,112

Back to Form 8-K