Cabelas 8-K Regulation FD Disclosure

Exhibit 99

June 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			20.62	%		20.62	%		20.62	%		20.62	%		20.62	%
LESS: Base Rate			5.13	%		8.48	%		5.68	%		3.71	%		3.79	%
Gross Charge-offs			2.61	%		2.61	%		2.61	%		2.61	%		2.61	%
Excess Spread:	Jun-11		12.88	%		9.53	%		12.33	%		14.30	%		14.22	%
	May-11		12.73	%		9.38	%		12.18	%		14.15	%		14.08	%
	Apr-11		13.00	%		9.59	%		12.38	%		14.36	%		14.34	%
3 Month Average Excess Spread			12.87	%		9.50	%		12.30	%		14.27	%		14.21	%
Delinquencies	30 to 59 days		0.33	%		0.33	%		0.33	%		0.33	%		0.33	%
	60 to 89 days		0.27	%		0.27	%		0.27	%		0.27	%		0.27	%
	90+ days		0.26	%		0.26	%		0.26	%		0.26	%		0.26	%
	Total		0.86	%		0.86	%		0.86	%		0.86	%		0.86	%
Principal Payment Rate			42.90	%		42.90	%		42.90	%		42.90	%		42.90	%
Total Payment Rate			44.61	%		44.61	%		44.61	%		44.61	%		44.61	%
Month End Principal Receivables		$	2,685,110,418		$	2,685,110,418		$	2,685,110,418		$	2,685,110,418		$	2,685,110,418

Return to Form 8-K