Cabelas 8-K Regulation FD Disclosure

Exhibit 99

March 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			21.68	%		21.68	%		21.68	%		21.68	%		21.68	%
LESS: Base Rate			4.85	%		8.25	%		5.49	%		3.50	%		3.50	%
Gross Charge-offs			2.92	%		2.92	%		2.92	%		2.92	%		2.92	%
Excess Spread:	Mar-11		13.91	%		10.51	%		13.27	%		15.26	%		15.26	%
	Feb-11		11.67	%		8.42	%		11.20	%		13.14	%		13.03	%
	Jan-11		10.55	%		7.31	%		10.09	%		12.03	%		11.91	%
3 Month Average Excess Spread			12.04	%		8.75	%		11.52	%		13.48	%		13.40	%
Delinquencies	30 to 59 days		0.34	%		0.34	%		0.34	%		0.34	%		0.34	%
	60 to 89 days		0.27	%		0.27	%		0.27	%		0.27	%		0.27	%
	90+ days		0.28	%		0.28	%		0.28	%		0.28	%		0.28	%
	Total		0.89	%		0.89	%		0.89	%		0.89	%		0.89	%
Principal Payment Rate			42.21	%		42.21	%		42.21	%		42.21	%		42.21	%
Total Payment Rate			44.02	%		44.02	%		44.02	%		44.02	%		44.02	%
Month End Principal Receivables		$	2,599,535,116		$	2,599,535,116		$	2,599,535,116		$	2,599,535,116		$	2,599,535,116

Return to Form 8-K