Cabelas 8-K Regulation FD Disclosure

Exhibit 99

February 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			19.73	%		19.73	%		19.73	%		19.73	%		19.73	%
LESS: Base Rate			4.76	%		8.01	%		5.23	%		3.29	%		3.40	%
Gross Charge-offs			3.30	%		3.30	%		3.30	%		3.30	%		3.30	%
Excess Spread:	Feb-11		11.67	%		8.42	%		11.20	%		13.14	%		13.03	%
	Jan-11		10.55	%		7.31	%		10.09	%		12.03	%		11.91	%
	Dec-10		13.55	%		10.00	%		12.74	%		14.78	%		14.88	%
3 Month Average Excess Spread			11.92	%		8.58	%		11.34	%		13.32	%		13.27	%
Delinquencies	30 to 59 days		0.41	%		0.41	%		0.41	%		0.41	%		0.41	%
	60 to 89 days		0.29	%		0.29	%		0.29	%		0.29	%		0.29	%
	90+ days		0.33	%		0.33	%		0.33	%		0.33	%		0.33	%
	Total		1.04	%		1.04	%		1.04	%		1.04	%		1.04	%
Principal Payment Rate			37.60	%		37.60	%		37.60	%		37.60	%		37.60	%
Total Payment Rate			39.21	%		39.21	%		39.21	%		39.21	%		39.21	%
Month End Principal Receivables		$	2,535,237,531		$	2,535,237,531		$	2,535,237,531		$	2,535,237,531		$	2,535,237,531

Return to Form 8-K