1
EXHIBIT 99.1
LEASE BALANCE STRATIFICATION
DISTRIBUTION OF LEASES BY
REMAINING CONTRACT TERM
Percentage of
Statistical Statistical Percentage
Percentage Discounted Discounted of Original
Number of of Number Present Value of Present Value of Aggregate Equipment
Remaining Term Leases of leases Leases Leases Equipment Cost Cost
- ---------------------------------- ----------- ------------ ------------------ ------------------ ---------------- -------------
1 - 12 6,873 35.07% 13,228,563 11.97% 65,639,386 29.24%
13 - 24 6,809 34.74% 35,958,480 32.55% 77,225,023 34.40%
25 - 36 3,272 16.70% 28,066,291 25.40% 43,191,078 19.24%
37 - 48 2,042 10.42% 24,444,749 22.13% 28,948,497 12.90%
49 - 60 595 3.04% 8,669,624 7.85% 9,353,987 4.17%
61 - 72 7 0.04% 108,412 0.10% 107,077 0.05%
- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL 19,598 100.00% 110,476,118 100.00% 224,465,047 100.00%
====================================================================================================================================
DISTRIBUTION OF LEASES BY
ORIGINAL CONTRACT TERM
Percentage of
Statistical Statistical Percentage
Percentage Discounted Discounted of Original
Number of of Number Present Value of Present Value of Aggregate Equipment
Original Term Leases of leases Leases Leases Equipment Cost Cost
- ---------------------------------- ----------- ------------ ------------------ ------------------ ---------------- -------------
1 - 12 82 0.42% 66,257 0.06% 421,011 0.19%
13 - 24 910 4.64% 2,144,812 1.94% 4,971,813 2.22%
25 - 36 7,718 39.38% 26,263,613 23.77% 60,175,094 26.81%
37 - 48 2,143 10.93% 11,788,397 10.67% 26,077,912 11.62%
49 - 60 7,801 39.81% 61,635,279 55.79% 120,286,313 53.59%
61 - 72 944 4.82% 8,577,761 7.76% 12,532,906 5.58%
- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL 19,598 100.00% 110,476,118 100.00% 224,465,047 100.00%
====================================================================================================================================