Cabelas 8-K Regulation FD Disclosure

Exhibit 99

January 2011
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			18.85	%		18.85	%		18.85	%		18.85	%		18.85	%
LESS: Base Rate			4.77	%		8.01	%		5.23	%		3.29	%		3.41	%
Gross Charge-offs			3.53	%		3.53	%		3.53	%		3.53	%		3.53	%
Excess Spread:	Jan-11		10.55	%		7.31	%		10.09	%		12.03	%		11.91	%
	Dec-10		13.55	%		10.00	%		12.74	%		14.78	%		14.88	%
	Nov-10		12.28	%		8.93	%		11.70	%		13.68	%		13.63	%
3 Month Average Excess Spread			12.13	%		8.75	%		11.51	%		13.50	%		13.47	%
Delinquencies	30 to 59 days		0.38	%		0.38	%		0.38	%		0.38	%		0.38	%
	60 to 89 days		0.32	%		0.32	%		0.32	%		0.32	%		0.32	%
	90+ days		0.35	%		0.35	%		0.35	%		0.35	%		0.35	%
	Total		1.05	%		1.05	%		1.05	%		1.05	%		1.05	%
Principal Payment Rate			40.61	%		40.61	%		40.61	%		40.61	%		40.61	%
Total Payment Rate			42.13	%		42.13	%		42.13	%		42.13	%		42.13	%
Month End Principal Receivables		$	2,609,473,262		$	2,609,473,262		$	2,609,473,262		$	2,609,473,262		$	2,609,473,262

Return to Form 8-K