Cabelas 8-K Regulation FD Disclosure

Exhibit 99

July 2011
Cabela's Credit Card Master Note Trust		CABMT 06-3			CABMT 08-4			CABMT 09-1			CABMT 10-1			CABMT 10-2			CABMT 11-2
Deal Size		$500M			$200M			$500M			$300M			$250M			$300M
Expected Maturity		10/17/2011			9/15/2011			3/15/2012			1/15/2015			9/15/2015			6/15/2016
Portfolio Yield			20.24	%		20.24	%		20.23	%		20.23	%		20.23	%		20.23	%
LESS: Base Rate			4.82	%		8.22	%		5.43	%		3.44	%		3.48	%		3.95	%
Gross Charge-offs			2.61	%		2.61	%		2.61	%		2.61	%		2.61	%		2.61	%
Excess Spread:	Jul-11		12.81	%		9.41	%		12.19	%		14.18	%		14.14	%		13.67	%
	Jun-11		12.88	%		9.53	%		12.33	%		14.30	%		14.22	%		0.00	%
	May-11		12.73	%		9.38	%		12.18	%		14.15	%		14.08	%		0.00	%
3 Month Average Excess Spread			12.81	%		9.44	%		12.23	%		14.21	%		14.15	%		13.67	%
Delinquencies	30 to 59 days		0.34	%		0.34	%		0.34	%		0.34	%		0.34	%		0.34	%
	60 to 89 days		0.24	%		0.24	%		0.24	%		0.24	%		0.24	%		0.24	%
	90+ days		0.27	%		0.27	%		0.27	%		0.27	%		0.27	%		0.27	%
	Total		0.85	%		0.85	%		0.85	%		0.85	%		0.85	%		0.85	%
Principal Payment Rate			40.57	%		40.57	%		40.57	%		40.57	%		40.57	%		40.57	%
Total Payment Rate			42.26	%		42.26	%		42.26	%		42.26	%		42.26	%		42.26	%
Month End Principal Receivables		$	2,755,995,848		$	2,755,995,848		$	2,755,995,848		$	2,755,995,848		$	2,755,995,848		$	2,755,995,848

Return to Form 8-K