Cabelas 8-K Regulation FD Disclosure

Exhibit 99

May 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			20.37	%		20.37	%		20.37	%		20.37	%		20.37	%
LESS: Base Rate			4.82	%		8.17	%		5.37	%		3.40	%		3.47	%
Gross Charge-offs			2.82	%		2.82	%		2.82	%		2.82	%		2.82	%
Excess Spread:	May-11		12.73	%		9.38	%		12.18	%		14.15	%		14.08	%
	Apr-11		13.00	%		9.59	%		12.38	%		14.36	%		14.34	%
	Mar-11		13.91	%		10.51	%		13.27	%		15.26	%		15.26	%
3 Month Average Excess Spread			13.21	%		9.83	%		12.61	%		14.59	%		14.56	%
Delinquencies	30 to 59 days		0.37	%		0.37	%		0.37	%		0.37	%		0.37	%
	60 to 89 days		0.25	%		0.25	%		0.25	%		0.25	%		0.25	%
	90+ days		0.26	%		0.26	%		0.26	%		0.26	%		0.26	%
	Total		0.87	%		0.87	%		0.87	%		0.87	%		0.87	%
Principal Payment Rate			41.41	%		41.41	%		41.41	%		41.41	%		41.41	%
Total Payment Rate			43.11	%		43.11	%		43.11	%		43.11	%		43.11	%
Month End Principal Receivables		$	2,662,564,153		$	2,662,564,153		$	2,662,564,153		$	2,662,564,153		$	2,662,564,153

Return to Form 8-K