CNH Equipment Trust 2002-a 8-K Other events

Exhibit 20.1

CNH Equipment Trust 2002-A

$162,400,000 Class A-1  2.0825% Asset Backed Notes due April 15, 2003

$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004

$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006

$183,625,000 Class A-4  Floating-Rate Asset Backed Notes due August 15, 2008

$30,000,000 Class B  Floating-Rate Asset Backed Notes due August 15, 2008

$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010

Please contact Kim Zier at (262) 636-6644 with any questions regarding this report or email abs@cnh.com.  For additional information consult http://investors.cnh.com.

		502030		502031		502033		502051		5502030		5502031		5502033		5502051		502034
Cutoff DateDate AddedPool		6/30/2004
		2/28/2002		2/28/2002		2/28/2002		2/28/2002		2/28/2002		2/28/2002		2/28/2002		2/28/2002		3/31/2002
	Period	Pool 1		Pool 2		Pool 3		Pool 4		Pool 5		Pool 6		Pool 7		Pool 8		Pool 9
Scheduled Cashflows	0	132,244.97		756,862.84		6,950.43		104,281.77		346,549.72		1,094,452.07		7,958.18		93,685.47		219,284.19
	1	352,513.10		1,536,828.16		98,153.63		663,351.66		460,306.39		1,710,903.80		68,172.38		291,371.66		369,486.44
	2	466,179.85		1,412,591.16		118,627.74		831,844.63		506,000.11		1,718,363.30		76,984.46		292,105.04		504,544.74
	3	385,146.48		1,666,911.85		117,022.62		859,960.28		408,450.43		1,701,273.87		79,798.99		285,186.39		716,819.29
	4	376,377.44		2,975,036.47		129,583.54		900,999.71		422,838.31		2,748,642.93		85,706.56		971,081.65		448,019.75
	5	526,140.57		7,392,802.08		118,212.63		963,563.81		495,153.25		5,228,136.34		81,220.20		3,532,980.35		454,693.27
	6	777,015.60		9,387,291.64		135,109.20		861,102.35		448,318.03		4,005,314.98		97,916.05		921,519.15		711,746.37
	7	1,626,733.50		6,838,091.11		169,692.51		247,194.93		1,467,316.18		2,793,013.26		231,447.23		290,978.11		630,151.64
	8	4,237,231.41		1,409,691.23		215,998.90		37,616.01		2,199,596.66		1,199,624.06		205,283.41		4,066.24		2,339,677.51
	9	574,538.17		1,328,187.93		20,610.81		18,005.39		356,102.84		1,213,631.23		4,979.80		3,365.46		4,864,503.34
	10	333,917.95		1,260,464.03		14,578.62		15,434.99		373,389.44		1,265,577.41		6,125.28		3,025.51		557,708.48
	11	334,135.86		1,267,487.92		14,578.62		15,434.99		328,800.63		1,353,965.36		1,102.23		4,666.83		347,914.83
	12	242,604.58		1,214,032.35		14,578.62		26,144.27		325,229.16		1,383,568.02		2,630.40		14,241.28		372,420.13
	13	325,777.63		1,390,021.84		14,578.62		15,434.99		383,840.29		1,428,581.53		5,116.13		4,666.83		310,281.02
	14	345,800.03		1,132,939.08		14,578.62		15,434.99		417,729.22		1,269,829.16		2,630.40		4,666.83		391,698.14
	15	265,903.28		1,256,682.77		14,578.62		15,434.99		337,720.66		1,267,703.47		2,630.40		4,666.83		572,932.39
	16	278,790.65		2,202,197.33		24,597.37		15,434.99		345,122.82		2,091,590.65		5,116.13		4,666.83		349,408.13
	17	396,567.69		5,543,550.03		14,578.62		36,576.18		408,138.37		4,374,907.90		2,630.40		10,249.30		341,417.16
	18	604,283.09		7,042,332.00		14,578.62		41,587.09		353,800.08		3,086,933.09		11,124.73		126,070.08		539,571.00
	19	1,300,688.75		4,876,436.46		14,578.52		6,649.83		1,196,124.58		2,050,945.07		31,461.26		44,231.37		466,764.71
	20	2,908,093.94		889,520.25		28,314.89		6,649.83		1,773,936.98		810,559.30		10,558.73		249.90		1,648,374.42
	21	360,510.00		835,384.35		10,208.28		6,649.83		249,366.16		807,907.80		1,102.23		249.90		3,704,938.92
	22	229,655.09		789,212.84		10,208.28		6,649.83		247,363.90		847,307.99		3,587.96		103.97		378,074.58
	23	222,868.93		751,580.20		10,208.28		6,649.83		225,225.66		920,634.22		1,102.23		1,641.32		205,167.96
	24	140,062.46		664,512.84		10,208.28		17,359.11		217,361.91		921,368.60		2,630.40		11,215.77		193,131.57
	25	211,963.07		821,245.41		10,208.28		6,649.83		256,976.56		932,816.54		5,116.13		1,641.32		166,730.45
	26	215,401.75		631,195.61		10,208.28		6,649.83		284,589.36		816,527.69		2,630.40		1,641.32		250,865.53
	27	164,308.75		681,663.51		10,208.28		6,649.83		225,801.79		823,286.78		2,630.40		1,641.32		361,028.57
	28	170,444.78		1,525,143.74		10,208.28		6,649.53		227,938.73		1,497,031.50		5,116.13		1,641.31		199,207.65
	29	388,175.70		4,413,714.14		10,208.28		26,717.35		270,628.67		3,369,587.39		2,630.30		7,223.60		157,907.45
	30	380,439.05		4,979,090.64		10,208.28		32,810.88		228,170.70		1,966,673.88		11,124.73		125,820.09		348,127.78
	31	971,164.17		3,134,180.71		10,208.28		4,829.12		894,733.27		1,043,401.52		31,460.77		43,981.47		292,205.43
	32	2,139,076.96		192,354.61		50,809.64		0.00		1,276,079.10		87,013.58		9,456.50		0.00		1,277,818.74
	33	149,704.67		101,856.82		944.75		0.00		66,666.26		74,719.86		0.00		0.00		2,753,553.73
	34	7,617.75		33,881.11		944.75		0.00		37,746.60		72,711.81		0.00		0.00		161,099.92
	35	1,078.22		82,911.41		0.00		0.00		18,500.13		50,907.03		0.00		0.00		10,266.56
	36	1,078.22		10,976.27		0.00		0.00		15,076.18		75,530.79		0.00		0.00		20,764.52
	37	18,894.32		14,179.35		0.00		0.00		15,076.18		61,218.99		0.00		0.00		7,564.37
	38	18,045.40		4,466.59		0.00		0.00		15,076.18		57,505.07		0.00		0.00		2,973.45
	39	1,078.22		4,466.59		0.00		0.00		15,003.48		55,723.69		0.00		0.00		21,860.72
	40	6,705.46		43,687.76		0.00		0.00		14,796.44		87,751.41		0.00		0.00		21,859.85
	41	1,078.22		150,001.06		0.00		0.00		33,741.02		225,738.36		0.00		0.00		2,973.45
	42	48,430.06		130,214.00		0.00		0.00		14,573.05		126,068.85		0.00		0.00		23,512.43
	43	35,852.57		116,051.92		0.00		0.00		53,832.71		81,632.25		0.00		0.00		2,973.45
	44	46,562.38		370.79		0.00		0.00		72,617.96		1,585.10		0.00		0.00		2,973.45
	45	0.00		370.79		0.00		0.00		346.08		0.00		0.00		0.00		60,324.39
	46	0.00		370.79		0.00		0.00		585.82		0.00		0.00		0.00		0.00
	47	0.00		370.79		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	48	0.00		6,353.92		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	49	0.00		370.79		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	50	0.00		370.28		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	51	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	52	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	53	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	54	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	55	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	56	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	57	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	58	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	59	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	60	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	61	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	62	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	63	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	64	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	65	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	66	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	67	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	68	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	69	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	70	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	71	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	72	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	73	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	74	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	75	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	76	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	77	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	78	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total Amount of Scheduled Cashflow	Total	22,720,880.74		82,900,508.16		1,479,071.97		5,826,402.65		18,332,338.05		58,802,167.50		1,099,181.53		7,104,542.50		27,785,321.87
Discount Rate		6.750	%	6.750	%	6.750	%	6.750	%	6.750	%	6.750	%	6.750	%	6.750	%	6.750	%
Beginning Contract Value		21,219,690.47		78,836,500.28		1,519,689.29		6,621,774.40		17,549,255.47		56,987,834.07		1,154,229.44		7,338,023.07		25,896,395.18
Scheduled Contract Value Decline		285,842.72		1,813,019.60		95,759.54		801,989.76		864,352.64		2,744,022.58		78,265.72		383,759.75		601,035.75
Unscheduled Contract Value Decline		138,327.55		585,511.39		15,456.36		142,942.24		(117,280.03	)	(74,140.90	)	24,133.59		71,185.50		(45,338.11	)
Additional Contract Value Added		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Ending Contract Value		20,795,520.20		76,437,969.29		1,408,473.39		5,676,842.40		16,802,182.86		54,317,952.38		1,051,830.13		6,883,077.82		25,340,697.53

		502035		5502034		5502035		502036		502037		502038		5502036		5502037
Cutoff DateDate AddedPool		6/30/2004
		3/31/2002		3/31/2002		3/31/2002		4/30/2002		4/30/2002		4/30/2002		4/30/2002		4/30/2002
	Period	Pool 10		Pool 11		Pool 12		Pool 13		Pool 14		Pool 15		Pool 16		Pool 17
Scheduled Cashflows	0	16,519.25		226,177.89		24,858.57		444,144.38		41,548.41		162,131.59		497,824.81		58,158.64
	1	122,271.23		476,939.65		132,130.47		554,768.75		171,620.13		5,000.95		641,543.38		212,004.36
	2	143,818.51		576,047.79		166,585.61		747,738.09		217,390.85		0.00		681,249.21		237,771.89
	3	145,452.73		739,632.80		188,959.65		815,062.75		234,082.57		0.00		851,179.68		248,484.89
	4	153,821.71		557,785.09		163,058.80		808,099.13		227,829.77		0.00		830,605.85		238,442.12
	5	146,967.94		585,730.81		170,180.08		752,152.74		224,408.44		0.00		738,609.68		239,733.38
	6	158,563.06		658,109.57		169,973.34		986,244.04		232,904.79		0.00		825,916.01		233,111.18
	7	145,890.36		563,580.79		173,710.83		747,611.68		232,027.57		0.00		724,271.06		229,866.59
	8	209,554.06		2,024,740.21		363,672.99		784,023.79		242,750.28		0.00		671,993.46		233,802.86
	9	208,563.87		2,042,200.56		247,964.68		3,990,676.12		472,567.49		0.00		2,464,613.00		456,539.63
	10	34,034.60		445,609.64		6,193.02		5,885,861.72		315,926.35		0.00		2,403,077.69		234,129.85
	11	17,929.58		469,564.78		2,050.00		573,119.01		31,845.19		0.00		594,011.37		6,240.87
	12	17,929.58		469,361.97		1,262.44		521,506.49		23,917.85		0.00		613,884.71		7,103.06
	13	19,368.69		457,603.96		1,262.44		498,475.72		23,775.85		0.00		611,652.44		7,103.06
	14	19,368.69		496,751.04		6,789.69		520,325.97		20,490.18		0.00		575,668.91		7,103.06
	15	19,368.69		624,309.88		1,262.44		655,284.50		12,407.22		0.00		697,467.83		12,001.33
	16	27,730.79		476,041.17		1,262.44		621,036.53		14,996.58		0.00		699,863.83		7,103.06
	17	19,368.69		474,962.47		1,262.44		600,522.73		12,407.22		0.00		620,797.73		7,103.06
	18	30,635.84		530,391.45		1,262.44		715,239.01		12,407.22		0.00		701,904.02		5,328.37
	19	17,929.58		482,727.22		1,262.44		594,139.62		14,996.58		0.00		586,480.05		5,328.37
	20	17,929.58		1,659,067.12		12,399.39		619,784.69		32,407.22		0.00		550,755.78		5,328.37
	21	51,077.13		1,504,942.93		28,912.77		2,878,234.36		32,638.81		0.00		2,059,816.33		74,765.63
	22	16,931.48		355,038.95		165.03		4,073,414.01		52,171.67		0.00		1,925,035.00		37,984.50
	23	16,931.48		361,333.03		165.03		357,135.63		8,645.81		0.00		422,162.25		1,570.38
	24	16,931.48		358,503.31		165.03		342,846.51		8,645.81		0.00		447,303.50		3,345.07
	25	18,370.59		344,723.84		165.03		283,111.16		8,645.81		0.00		441,669.37		3,345.07
	26	18,370.59		374,325.56		5,692.28		325,902.17		8,645.81		0.00		407,920.89		3,345.07
	27	18,370.59		474,893.18		165.03		423,907.27		8,645.81		0.00		513,181.00		8,243.34
	28	26,732.69		346,945.78		165.03		373,870.34		8,645.81		0.00		498,640.66		3,345.07
	29	18,370.59		356,711.80		165.03		404,586.59		8,645.81		0.00		464,209.03		3,344.87
	30	29,637.86		405,562.36		165.03		428,547.94		8,645.81		0.00		519,341.41		1,570.38
	31	16,229.78		345,818.14		165.03		378,270.12		8,645.81		0.00		426,507.63		1,570.38
	32	15,885.22		1,411,465.52		11,302.28		386,924.31		28,645.81		0.00		383,772.33		1,570.38
	33	43,008.99		1,090,726.29		14,120.00		2,191,020.69		19,205.45		0.00		1,536,763.77		43,216.78
	34	1,306.27		45,962.40		0.00		2,908,454.88		33,537.56		0.00		1,261,757.30		26,907.87
	35	1,306.07		30,295.58		0.00		167,173.18		1,409.99		0.00		47,539.78		0.00
	36	0.00		39,330.66		0.00		70,160.18		1,409.99		0.00		59,283.88		0.00
	37	0.00		28,995.37		0.00		1,197.73		1,409.99		0.00		58,255.23		0.00
	38	0.00		28,476.81		0.00		33,558.70		1,409.99		0.00		39,635.45		0.00
	39	0.00		78,583.29		0.00		88,864.82		1,409.99		0.00		41,977.70		0.00
	40	0.00		28,311.19		0.00		0.00		1,409.99		0.00		44,415.02		0.00
	41	0.00		28,311.19		0.00		73,818.75		1,409.99		0.00		53,668.61		0.00
	42	0.00		37,113.07		0.00		14,389.47		1,409.99		0.00		66,882.04		0.00
	43	0.00		27,995.13		0.00		0.00		1,409.99		0.00		36,855.74		0.00
	44	0.00		86,140.08		0.00		0.00		1,409.99		0.00		36,488.58		0.00
	45	0.00		83,897.88		0.00		40,266.47		1,409.99		0.00		147,999.38		0.00
	46	0.00		549.17		0.00		43,975.82		1,410.21		0.00		106,980.26		0.00
	47	0.00		0.00		0.00		0.00		0.00		0.00		267.96		0.00
	48	0.00		0.00		0.00		2,010.08		0.00		0.00		650.47		0.00
	49	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	50	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	51	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	52	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	53	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	54	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	55	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	56	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	57	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	58	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	59	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	60	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	61	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	62	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	63	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	64	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	65	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	66	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	67	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	68	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	69	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	70	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	71	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	72	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	73	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	74	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	75	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	76	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	77	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
	78	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total Amount of Scheduled Cashflow	Total	2,002,477.84		23,312,288.37		1,898,876.80		38,727,458.64		3,073,639.45		167,132.54		29,632,351.07		2,905,912.79
Discount Rate		6.750	%	6.750	%	6.750	%	6.750	%	6.750	%	6.750	%	6.750	%	6.750	%
Beginning Contract Value		2,053,128.68		22,108,161.45		2,044,210.76		36,185,975.29		3,218,201.04		187,952.66		28,355,198.87		3,038,169.03
Scheduled Contract Value Decline		144,548.98		646,951.25		177,032.61		1,048,254.75		217,110.63		174,111.88		1,157,033.05		260,049.96
Unscheduled Contract Value Decline		11,370.22		202,784.32		34,323.98		(109,654.74	)	67,864.70	)	(153,263.79	)	218,245.50	)	(11,009.85	)
Additional Contract Value Added		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Ending Contract Value		1,897,209.48		21,258,425.88		1,832,854.18		35,247,375.28		2,933,225.71		167,104.57		26,979,920.32		2,789,128.92

1

CNH Equipment Trust 2002-A

$162,400,000 Class A-1  2.0825% Asset Backed Notes due April 15, 2003

$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004

$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006

$183,625,000 Class A-4  Floating-Rate Asset Backed Notes due August 15, 2008

$30,000,000 Class B  Floating-Rate Asset Backed Notes due August 15, 2008

$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010

Settlement Date
Scheduled Payment Date	7/15/2004
Actual Payment Date	7/15/2004
Collection Period Begin Date	6/1/2004
Collection Period End Date	6/30/2004
Days in accrual period (30/360)	30
Days in accrual period (act/360)	30
1 month LIBOR Rate	1.2388		%
Collateral Summary
Wtd. Average Discount Rate	6.750		%
Beginning Contract Value	314,314,389.46
Scheduled Contract Value Decline	11,493,141.18
Unscheduled Contract Value Decline	1,001,457.94
Additional Contract Value Purchased	0.00
Ending Contract Value	301,819,790.35
Beginning Pre-funding Account Balance	0.00
Ending Pre-funding Account Balance	0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance)	314,314,389.46
Total Ending Balance (Pool Balance + Pre-funding Account Balance)	301,819,790.35
Total Original Contract Value (including Additional Contracts)	999,794,417.00
Collateral Performance
Scheduled Amounts 30 - 59 days past due	$	371,425.68		0.12	%
Scheduled Amounts 60 days or more past due	$	1,662,484.90		0.55	%
Net Losses on Liquidated Receivables	$	417.78		0.00	%
Cumulative Net Losses	$	3,703,982.24
Number of Loans at Beginning of Period	24,188
Number of Loans at End of Period	23,834
Repossessed Equipment not Sold or Reassigned (Beginning)	$	786,006.35
Repossessed Equipment not Sold or Reassigned (End)	$	450,378.35
Collections and Reinvestment Income
Receipts During the period	$	14,398,610.75
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date	$	0.00
Government obligors	$	0.00
Total Warranty Repurchases	$	0.00
Total Collections For The Period	$	14,398,610.75
Reinvestment Income (excluding Pre-funding Account)	$	39,608.38
Reinvestment Income on Pre-funding Account)	$	0.00
Net Swap Receipts	0.00
Net Swap Termination Payments due Trust from the Swap CounterParty	$	0.00
Total Collections + Reinvestment Income For The Period - Swap Receipt	$	14,438,219.13
Swap Termination Payments due to Swap CounterParty	$	0.00
Prior Swap Termination Payment Shortfall	$	0.00
Total Swap Termination Payment due to Swap CounterParty	$	0.00

2

CNH Equipment Trust 2002-A

$162,400,000 Class A-1  2.0825% Asset Backed Notes due April 15, 2003

$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004

$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006

$183,625,000 Class A-4  Floating-Rate Asset Backed Notes due August 15, 2008

$30,000,000 Class B  Floating-Rate Asset Backed Notes due August 15, 2008

$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010

Actual Payment Date							7/15/2004
Calculation of Distributable Amounts
Current Servicing Fee Due				1.000		%	$	261,928.66
Past Due Servicing Fee							$	0.00
Total Servicing Fee Due							$	261,928.66
Current Administration Fee Due				$	500.00		$	166.67
Past Due Administration Fee							$	0.00
Total Administration Fee Due							$	166.67
Total Principal Balance of Notes and Certificates (Beginning of Period)							$	314,314,389.46
A-1 notes Beginning Principal balance							$	0.00
A-2 notes Beginning Principal balance							$	0.00
A-3 notes Beginning Principal balance							$	111,044,740.12
A-4 notes Beginning Principal balance							$	183,625,000.00
B notes Beginning Principal balance							$	9,429,431.68
C notes Beginning Principal balance							$	10,215,217.66
A-1 notes Current Interest Due	2.0825	%	act/360				$	0.00
A-2 notes Current Interest Due	3.1300	%	30/360				$	0.00
Class A-3 Current Interest Due
1 Month LIBOR Rate							1.23875		%
Spread for Note							0.25000		%
Floating Rate Yield							1.48875		%	ACT/360
Class A-3 Current Interest Due							$	137,764.88
Class A-3 Swap float Rate receipt due							$	114,630.56
Class A-3 Swap fixed Rate payment due	4.2130	%	30/360				$	389,859.58
Class A-3 Net Swap receipt							0.00
Class A-3 Past due Net Swap payment							0.00
Interest on Class A-3 Past due Net Swap payment							0.00
Class A-3 Net Swap payment							275,229.02
Class A-4 Current Interest Due
1 Month LIBOR Rate							1.23875		%
Spread for Note							0.30000		%
Floating Rate Yield							1.53875		%	ACT/360
Class A-4 Current Interest Due							$	235,460.81
Class A-4 Swap float Rate receipt due							$	189,554.56
Class A-4 Swap fixed Rate payment due	4.9950	%	30/360				$	764,339.06
Class A-4 Net Swap receipt							0.00
Class A-4 Past due Net Swap payment							0.00
Interest on Class A-4 Past due Net Swap payment							0.00
Class A-4 Net Swap payment							574,784.50
Class B Current Interest Due
1 Month LIBOR Rate							1.23875		%
Spread for Note							0.97000		%
Floating Rate Yield							2.20875		%	ACT/360
Class B Current Interest Due							$	17,356.05
Class B Swap float Rate receipt due							$	9,733.92
Class B Swap fixed Rate payment due	4.3230	%	30/360				$	33,969.53
Class B Net Swap receipt							0.00
Class B Past due Net Swap payment							0.00
Interest on Class B Past due Net Swap payment							0.00
Class B Net Swap payment							24,235.61
Class C Current Interest Due
1 Month LIBOR Rate							1.23875		%
Spread for Note							1.90000		%
Floating Rate Yield							3.13875		%	ACT/360
Class C Current Interest Due							$	26,719.18
Class C Swap float Rate receipt due							$	10,545.08
Class C Swap fixed Rate payment due	4.4675	%	30/360				$	38,030.40
Class C Net Swap receipt							0.00
Class C Past due Net Swap payment							0.00
Interest on Class C Past due Net Swap payment							0.00
Class C Net Swap payment							27,485.32
Net Swap Payments Due							901,734.45
A-1 notes Past Due Interest							$	0.00
A-2 notes Past Due Interest							$	0.00
A-3 notes Past Due Interest							$	0.00
A-4 notes Past Due Interest							$	0.00
B notes Past Due Interest							$	0.00
C notes Past Due Interest							$	0.00
A-1 notes Interest Due on Past Due Interest							$	0.00
A-2 notes Interest Due on Past Due Interest							$	0.00
A-3 notes Interest Due on Past Due Interest							$	0.00
A-4 notes Interest Due on Past Due Interest							$	0.00
B notes Interest Due on Past Due Interest							$	0.00
C notes Interest Due on Past Due Interest							$	0.00
A-1 notes Total Interest Due							$	0.00
A-2 notes Total Interest Due							$	0.00
A-3 notes Total Interest Due							$	137,764.88
A-4 notes Total Interest Due							$	235,460.81
B notes Total Interest Due							$	17,356.05
C notes Total Interest Due							$	26,719.18
Class A Noteholders’ Monthly Principal Distributable Amount							$	11,713,686.67
Class B Noteholders’ Monthly Principal Distributable Amount							$	374,837.97
Class C Noteholders’ Monthly Principal Distributable Amount							$	215,217.66
Reallocated Class C Principal Amount							$	190,856.81
A-1 notes Principal Due							$	0.00
A-2 notes Principal Due							$	0.00
A-3 notes Principal Due							$	11,904,543.48
A-4 notes Principal Due							$	0.00
Class B notes Principal Due							$	374,837.97
Class C notes Principal Due							$	215,217.66
Total notes Interest Due							$	417,300.92
Total notes Principal Due						��	$	12,494,599.11
Net Swap/Termination Payment Due							$	901,734.45
Total notes Distributable Amount							$	13,813,634.48

3

CNH Equipment Trust 2002-A

$162,400,000 Class A-1  2.0825% Asset Backed Notes due April 15, 2003

$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004

$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006

$183,625,000 Class A-4  Floating-Rate Asset Backed Notes due August 15, 2008

$30,000,000 Class B  Floating-Rate Asset Backed Notes due August 15, 2008

$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010

Actual Payment Date	7/15/2004
Cash Available for Distribution
Total Collections + Reinvestment Income For The Period	$	14,438,219.13
Beginning Negitive Carry Account	$	0.00
Deposits from Negitive Carry Account  to Distribution Account	$	0.00
Beginning Spread Account Balance	$	32,493,318.55
Additional Deposit to Spread Account from Pre-funding	$	0.00
Deposits from Spread Account to Distribution Account	$	0.00
Beginning Principal Supplement Account	$	0.00
Deposits from Principal Supplement Account to Distribution Account	$	0.00
Beginning Prefunding Account
Deposits from Prefunding Account
Total Cash Available	$	14,438,219.13
			Available Cash
Cash Allocation (Cashflow Waterfall)
Is CNH the servicier	Yes
Servicing Fee Paid (If CNH is not the servicer)	$	0.00
Servicing Fee Shortfall	$	0.00
			$	14,438,219.13
Administration Fee Paid	$	166.67
Administration Fee Shortfall	$	0.00
			$	14,438,052.46
Net Swap Payment Paid	$	901,734.45
Net Swap Payment Shortfall	$	0.00
Remaining Cash Available to Pay Class A Interest & Swap Termination Payment			$	13,536,318.01
Cash Available to Pay Class A Interest	$	13,536,318.01
Cash Available to Pay Class A Termination Payment	$	0.00
Class A-1 notes Interest Paid	$	0.00
Class A-2 notes Interest Paid	$	0.00
Class A-3 notes Interest Paid	$	137,764.88
Class A-4 notes Interest Paid	$	235,460.81
Class A-1 notes Interest Shortfall	$	0.00
Class A-2 notes Interest Shortfall	$	0.00
Class A-3 notes Interest Shortfall	$	0.00
Class A-4 notes Interest Shortfall	$	0.00
Cash Available to Pay Class A Termination Payment	$	13,163,092.32
Class A Swap Termination Payments due to Swap CounterParty	$	0.00
Prior Class A Swap Termination Payment Shortfall	$	0.00
Total Class A Swap Termination Payment due to Swap CounterParty	$	0.00
Class A Swap Termination Payment Paid	$	0.00
Class A Swap Termination Payment Shortfall	$	0.00
Remaining Cash Available to Pay Class B Interest & Swap Termination Payment			$	13,163,092.32
Cash Available to Pay Class B Interest	$	13,163,092.32
Cash Available to Pay Class B Termination Payment	$	0.00
Class B notes Interest Paid	$	17,356.05
Class B notes Interest Shortfall	$	0.00
Cash Available to Pay Class B Termination Payment	$	13,145,736.27
Class B Swap Termination Payments due to Swap CounterParty	$	0.00
Prior Class B Swap Termination Payment Shortfall	$	0.00
Total Class B Swap Termination Payment due to Swap CounterParty	$	0.00
Class B Swap Termination Payment Paid	$	0.00
Class B Swap Termination Payment Shortfall	$	0.00
Remaining Cash Available to Pay Class C Interest & Swap Termination Payment			$	13,145,736.27
Cash Available to Pay Class C Interest	$	13,145,736.27
Cash Available to Pay Class C Termination Payment	$	0.00
Class C notes Interest Paid	$	26,719.18
Class C notes Interest Shortfall	$	0.00
Cash Available to Pay Class C Termination Payment	$	13,119,017.09
Class C Swap Termination Payments due to Swap CounterParty	$	0.00
Prior Class C Swap Termination Payment Shortfall	$	0.00
Total Class C Swap Termination Payment due to Swap CounterParty	$	0.00
Class C Swap Termination Payment Paid	$	0.00
Class C Swap Termination Payment Shortfall	$	0.00
			$	13,119,017.09
Class A-1 notes Principal Paid	$	0.00
Class A-2 notes Principal Paid	$	0.00
Class A-3 notes Principal Paid	$	11,904,543.48
Class A-4 notes Principal Paid	$	0.00
Class B notes Principal Paid	$	374,837.97
Class C notes Principal Paid	$	215,217.66
			$	624,417.98
Deposits to Spread Account	$	0.00
			$	624,417.98
Total Principal Balance of Notes and Certificates (End of Period)	$	301,819,790.35
A-1 notes Ending Principal balance	$	0.00
A-2 notes Ending Principal balance	$	0.00
A-3 notes Ending Principal balance	$	99,140,196.64
A-4 notes Ending Principal balance	$	183,625,000.00
B notes Ending Principal balance	$	9,054,593.71
C notes Ending Principal balance	$	10,000,000.00
Servicing Fee Paid (If CNH is the servicer)	$	261,928.66
Servicing Fee Shortfall	$	0.00
Release to Seller as Excess	$	362,489.32	$	362,489.32

4

CNH Equipment Trust 2002-A

$162,400,000 Class A-1  2.0825% Asset Backed Notes due April 15, 2003

$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004

$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006

$183,625,000 Class A-4  Floating-Rate Asset Backed Notes due August 15, 2008

$30,000,000 Class B  Floating-Rate Asset Backed Notes due August 15, 2008

$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010

Actual Payment Date 7/15/2004

								Amount			Factor	Per/$1000
Summary and Factors
Total Principal Balance of Notes and Certificates (Beginning of Period)								$	314,314,389.46		0.3143144	$	314.31
A-1 notes Beginning Principal balance								$	0.00		0.0000000	$	0.00
A-2 notes Beginning Principal balance								$	0.00		0.0000000	$	0.00
A-3 notes Beginning Principal balance								$	111,044,740.12		0.3119068	$	311.91
A-4 notes Beginning Principal balance								$	183,625,000.00		1.0000000	$	1,000.00
B notes Beginning Principal balance								$	9,429,431.68		0.3143144	$	314.31
C notes Beginning Principal balance								$	10,215,217.66		0.3143144	$	314.31
Total Principal Balance of Notes and Certificates (End of Period)								$	301,819,790.35		0.3018198	$	301.82
A-1 notes Ending Principal balance	2.0825	%	$	162,400,000.00				$	0.00		0.0000000	$	0.00
A-2 notes Ending Principal balance	3.1300	%	$	235,456,000.00				$	0.00		0.0000000	$	0.00
A-3 notes Ending Principal balance	4.4630	%	$	356,019,000.00				$	99,140,196.64		0.2784688	$	278.47
A-4 notes Ending Principal balance	5.2950	%	$	183,625,000.00		93.75	%	$	183,625,000.00		1.0000000	$	1,000.00
B notes Ending Principal balance	5.2930	%	$	30,000,000.00		3.00	%	$	9,054,593.71		0.3018198	$	301.82
C notes Ending Principal balance	6.3675	%	$	32,500,000.00		3.25	%	$	10,000,000.00		0.3076923	$	307.69
Class A-1 notes Interest Paid								$	0.00		0.0000000	$	0.00
Class A-2 notes Interest Paid								$	0.00		0.0000000	$	0.00
Class A-3 notes Interest Paid								$	137,764.88		0.0003870	$	0.39
Class A-4 notes Interest Paid								$	235,460.81		0.0012823	$	1.28
Class B notes Interest Paid								$	17,356.05		0.0005785	$	0.58
Class C notes Interest Paid								$	26,719.18		0.0008221	$	0.82
Class A-1 notes Interest Shortfall								$	0.00		0.0000000	$	0.00
Class A-2 notes Interest Shortfall								$	0.00		0.0000000	$	0.00
Class A-3 notes Interest Shortfall								$	0.00		0.0000000	$	0.00
Class A-4 notes Interest Shortfall								$	0.00		0.0000000	$	0.00
Class B notes Interest Shortfall								$	0.00		0.0000000	$	0.00
Class C notes Interest Shortfall								$	0.00		0.0000000	$	0.00
Class A-1 notes Principal Paid								$	0.00		0.0000000	$	0.00
Class A-2 notes Principal Paid								$	0.00		0.0000000	$	0.00
Class A-3 notes Principal Paid								$	11,904,543.48		0.0334379	$	33.44
Class A-4 notes Principal Paid								$	0.00		0.0000000	$	0.00
Class B notes Principal Paid								$	374,837.97		0.0124946	$	12.49
Class C notes Principal Paid								$	215,217.66		0.0066221	$	6.62
Negative Carry Account
Negative Carry			3/27/2002					2.512		%
Negative Carry Days Remaining			9/16/2002					0
Required Negative Carry Account								$	0.00
Beginning Negative Carry Account								$	0.00
Negative Carry Account Withdrawals to Distribution Account								$	0.00
Negative Carry Released to Seller								$	0.00
Ending Negative Carry Account Balance								$	0.00
Spread Account
Required Spread Account Balance			3.25		%			$	32,493,318.55
Beginning Spread Account Balance			4.50		%			$	32,493,318.55
Additional Deposit to Spread Account from Pre-funding								$	0.00
Spread Account Withdrawals to Distribution Account								$	0.00
Spread Account Deposits from Excess Cash								$	0.00
Spread Account Released to Seller								$	0.00
Ending Spread Account Balance								$	32,493,318.55
Principal Supplement Account
Required Principal Supplement Account Balance								$	0.00
Beginning Principal Supplement Account  Balance								$	0.00
Additional Deposit to Principal Supplement Account from Pre-funding								$	0.00
Principal Supplement Account Withdrawals to Distribution Account								$	0.00
Principal Supplement Account Released to Seller								$	0.00
Ending Principal Supplement Account								$	0.00
Pre-funding Account
Beginning Pre-funding Account Balance								$	0.00
New Contract Value Purchased								$	0.00
Deposits to Spread Account								$	0.00
Deposits to Principal Supplement Account								$	0.00
Excess Release to Noteholders for Unpurchased Amount								$	0.00
Ending Pre-funding Account Balance								$	0.00
Release to seller								$	0.00
Total Release to Seller								$	624,584.65

5