MONTHLY SERVICER REPORT Page: 1
Issuer: GREATAMERICA LEASING RECEIVABLES 2000-1, L.L.C.
Seller and Servicer: GreatAmerica Leasing Corporation
Distribution Date: 2/20/2002 Run Date: Thu Feb 14, 2002
PAYMENT SUMMARY
- ---------------
Class Beginning Pass Through Interest Principal Total Ending
Name CUSIP Balance Rate Paid Paid Distribution Balance
- ----- --------- ------------- ------------ ---------- ------------ ------------ -------------
A-1 391533AA4 0.00 6.96088000% 0.00 0.00 0.00 0.00
A-2 391533AB2 15,851,816.56 7.36000000% 97,224.47 4,671,584.33 4,768,808.81 11,180,232.23
A-3 391533AC0 23,157,735.76 7.47000000% 144,156.91 0.00 144,156.91 23,157,735.76
A-4 391533AD8 44,023,820.59 7.51000000% 275,515.74 0.00 275,515.74 44,023,820.59
B 391533AE6 5,472,541.05 7.60000000% 34,659.43 307,893.52 342,552.94 5,164,647.54
C 391533AF3 5,721,292.92 7.75000000% 36,950.02 321,888.67 358,838.69 5,399,404.25
D 391533AG1 2,786,020.90 8.14000000% 18,898.51 156,745.79 175,644.30 2,629,275.11
Totals 97,013,227.79 607,405.08 5,458,112.31 6,065,517.39 91,555,115.48
Target
(defined) Investor
Class Principal
Class Percentage Amount
- ----- ---------- -------------
AGGSNR 83.4500 78,361,788.58
B 5.5000 5,164,647.54
C 5.7500 5,399,404.25
D 2.8000 2,629,275.11
(Retained) Certificate Balance 2,347,567.06
% of Agg. Collateral Value, beginning 2.3593%
% of Agg. Collateral Value, ending 2.5000%
Monthly Principal Amount 5,598,063.91
Additional Principal 0.00
Overcollateralization Balance, beginning 2,487,518.66
Overcollateralization Balance, ending 2,347,567.06
Cumulative Loss Amount 0.00
MONTHLY SERVICER REPORT Page: 2
Issuer: GREATAMERICA LEASING RECEIVABLES 2000-1, L.L.C.
Seller and Servicer: GreatAmerica Leasing Corporation
Distribution Date: 2/20/2002 Run Date: Thu Feb 14, 2002
OTHER INFORMATION
- -----------------
AGGREGATE COLLATERAL VALUE (Discount Rate = 8.207%)
Initial Aggregate Discounted Contract Balance 241,226,414.17
Aggregate Discounted Contract Balance, beginning 99,500,746.45
Aggregate Discounted Contract Balance, ending 93,902,682.54
Contract Count 20,645
RESIDUAL ACCOUNT
Residual Account Balance, beginning 0.00
Residual Account Balance, ending 0.00
SERVICER ADVANCES
Cumulative un-reimbursed Servicer Advances, beginning 1,590,273.19
Unreimbursed Servicer Advances collected 696,547.58
Servicer Advances for the current Due Period 782,511.58
Non-recoverable Unreimbursed Servicer Advances 118,558.96
Cumulative un-reimbursed Servicer Advances, ending 1,557,678.23
PAYAHEAD ACCOUNT
Advance Payment Balance, beginning 1,602,560.24
Pymts rec'd in prior periods attributable to Current Due Period 1,461,352.06
Pymts attributable to Future Due Periods 1,853,134.13
Advance Payment Balance, ending 1,994,342.31
SUBSTITUTIONS
Defaulted Leases and Adj. Contracts Substituted to date, beginning 7,591,388.29
Defaulted Leases and Adj. Contracts Substituted this month 258,589.29
Defaulted Leases and Adj. Contracts Substituted to date, ending 7,849,977.58
% of Agg. Collateral Value at Cut-Off Date (not to exceed 10%) 3.25%
Non-Defaulted Leases or Adj. Contracts Substituted to date, beginning 0.00
Non-Defaulted Leases or Adj. Contracts Substituted this month 0.00
Non-Defaulted Leases or Adj. Contracts Substituted to date, ending 0.00
RESERVE FUND
Reserve Account Balance, beginning 2,412,264.14
Required Reserve Amount 2,412,264.14
Required Draw to Increase Available Funds 0.00
Reserve Fund Deficiency covered by Excess Available Funds 0.00
Excess Reserve Funds released to Waterfall 0.00
Reserve Account Balance, ending 2,412,264.14
MONTHLY SERVICER REPORT Page: 3
Issuer: GREATAMERICA LEASING RECEIVABLES 2000-1, L.L.C.
Seller and Servicer: GreatAmerica Leasing Corporation
Distribution Date: 2/20/2002 Run Date: Thu Feb 14, 2002
OTHER INFORMATION (continued)
- -----------------------------
AVAILABLE FUNDS (COLLECTION ACCOUNT)
Scheduled Payments Received 5,633,150.01
Reinv. from Collection, Payahead, Residual, and Reserve Account 13,014.62
Past due payments received 696,547.58
Past due payments due on Early Termination (from Seller) 0.00
Proceeds from Prepayments not Replaced 675,759.01
Recoveries on Non-Performing Leases not Substituted 0.00
Servicer Advances 782,511.58
Casualty and Termination Payments 0.00
Expired Contract Proceeds 131,815.08
Repurchase of Ineligible Contracts 0.00
Defaulted Contract Recoveries 12,018.04
Net decrease (increase) in Advance Lease Payments Balance -391,782.07
Excess Reserve Funds 0.00
Total Available Funds 7,553,033.85
DISTRIBUTION OF FUNDS
Pursuant to Section 7.05(a) of the Sale and Servicing Agreement
Available Funds 7,553,033.85
Reserve Fund Draw to Increase Available Funds 0.00
(i) To the Servicer, unreimbursed Servicer Advances 815,106.54
(iii) To the Servicer, Servicing Fee (75 bp) 62,187.97
(v) - (viii) Note Interest Paid 607,405.08
(ix) - (xvi) Note Principal Paid 5,458,112.31
(xvii) Reserve Fund Deposit 0.00
(xx) Remainder to the Issuer 610,221.96
DELINQUENCY AND LOSS INFORMATION
Number of Ending Contract
Contracts Balance Remain. Percentage
--------- --------------- ----------
Current 18,230 98,036,157.77 98.50%
31-60 days 230 849,678.27 0.85
61-90 days 102 458,976.86 0.46
91-120 days 49 181,994.09 0.18
Current Current Current Cumulative
Losses Recoveries Net Loss Net Loss Amount
- ------------ ------------ ------------ ---------------
269,903.98 43,925.08 225,978.90 5,998,519.51
RESIDUAL EVENT TRIGGERS
Average of Current Prior 2nd Prior
Last 3 Months Due Period Due Period Due Period
------------- ---------- ---------- ----------
Residual Realization Percentage 144.84% 151.48% 140.71% 142.33%
Delinquency Percentage 1.60 1.50 1.63 1.68
Cumulative Net Loss Percentage 2.49 2.39 2.23
Residual Event? No
The undersigned officer of the Servicer hereby certifies that the information
contained in this Monthly Servicer Report is true and accurate in all respects;
and that no Servicer Default or event that with notice or lapse of time or both
would become a Servicer default, has occurred.
GreatAmerica Leasing Corporation, as Servicer
By:/s/Marcene Tolley
------------------------
Marcene Tolley
Controller