<Page>
CASE EQUIPMENT LOAN TRUST 1998-B
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
Prepared by Karen Kudla (262) 636-7381
<Table>
<Caption>
198080 198083 198084
---------------------------------------------------------------------
31-Aug-98 05-Mar-02 05-Mar-02 05-Mar-02
NPV Data Input Section ---------------------------------------------------------------------
Scheduled cash flows as of the Pool3(Retail) Pool 1 Pool 2 Pool 3
indicated cutoff date Row 0 is Cutoff
total delinquent amount valued 227,513.66 5,396,980.99 1,249,535.94 1,203,836.57
without discounting 2,550,465.05 5,313,815.56 265,074.42 504,450.37
1,992,727.52 4,603,678.58 255,483.28 502,589.91
1,993,691.84 4,668,809.71 219,170.28 608,983.07
2,155,489.86 2,900,119.16 253,303.35 1,389,032.26
2,312,038.62 960,399.14 202,720.81 1,458,209.63
1,787,823.30 1,046,936.93 175,803.46 567,709.61
1,788,562.35 1,069,303.22 154,330.05 297,011.71
1,798,508.17 1,205,763.37 163,687.19 341,225.79
1,865,546.07 1,586,746.00 145,461.89 491,996.88
2,236,650.41 1,208,033.40 160,957.20 280,157.20
6,367,990.47 830,539.90 138,496.63 311,791.71
4,393,608.36 1,331,887.97 102,240.78 156,717.93
1,851,865.86 3,234,148.38 193,314.56 172,237.33
2,143,268.38 2,691,354.74 79,076.89 138,023.06
2,093,064.00 2,506,737.36 38,001.90 202,552.93
2,267,816.18 1,675,052.37 53,699.69 699,432.07
2,189,581.36 187,134.93 3,579.83 807,824.32
1,720,098.07 250,579.36 14,230.46 270,805.84
1,725,097.62 242,702.83 22,722.83 77,036.12
1,723,639.47 289,416.53 3,579.83 103,227.20
1,708,763.23 401,914.61 11,861.12 121,375.64
2,062,832.44 40,668.16 0.00 21,380.46
6,249,025.98 23,041.79 0.00 26,081.83
4,029,935.57 63,276.14 0.00 0.00
1,708,178.19 275,082.75 8,575.42 39,588.28
1,969,787.75 208,128.14 7,534.66 0.00
2,011,316.11 105,323.53 0.00 0.00
2,047,578.88 0.00 0.00 124,134.49
2,034,695.16 0.00 0.00 0.00
1,595,005.29 0.00 0.00 0.00
1,568,248.09 0.00 0.00 0.00
1,550,840.17 0.00 0.00 0.00
1,565,138.66 24,667.85 0.00 0.00
1,911,851.22 0.00 0.00 0.00
5,930,710.61 0.00 0.00 0.00
3,703,440.80 0.00 0.00 0.00
1,377,443.44 0.00 0.00 0.00
1,580,903.96 0.00 0.00 0.00
1,585,785.91 0.00 0.00 0.00
1,661,452.56 0.00 0.00 0.00
1,582,206.12 0.00 0.00 0.00
1,205,325.13 0.00 0.00 0.00
1,201,516.28 0.00 0.00 0.00
1,176,550.16 0.00 0.00 0.00
1,228,403.34 0.00 0.00 0.00
1,446,777.59 0.00 0.00 0.00
4,590,105.48 0.00 0.00 0.00
2,336,437.52 0.00 0.00 0.00
455,453.41 0.00 0.00 0.00
615,074.75 0.00 0.00 0.00
690,160.74 0.00 0.00 0.00
781,567.09 0.00 0.00 0.00
677,424.20 0.00 0.00 0.00
424,618.93 0.00 0.00 0.00
294,399.44 0.00 0.00 0.00
310,690.14 0.00 0.00 0.00
313,886.41 0.00 0.00 0.00
609,968.32 0.00 0.00 0.00
2,664,290.64 0.00 0.00 0.00
1,347,398.15 0.00 0.00 0.00
89,447.45 0.00 0.00 0.00
193,827.50 0.00 0.00 0.00
156,510.52 0.00 0.00 0.00
139,820.39 0.00 0.00 0.00
25,908.95 0.00 0.00 0.00
7,965.05 0.00 0.00 0.00
5,002.91 0.00 0.00 0.00
5,002.91 0.00 0.00 0.00
5,002.91 0.00 0.00 0.00
89,387.07 0.00 0.00 0.00
80,572.23 0.00 0.00 0.00
- 0.00 0.00 0.00
- 0.00 0.00 0.00
- 0.00 0.00 0.00
Total Time Balance of Scheduled 119,788,682.38 44,342,243.40 3,922,442.47 10,917,412.21
Cash Flows
</Table>
Page 1 of 16
<Page>
Page 2 of 16
<Page>
CASE EQUIPMENT LOAN TRUST 1998-B
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
<Table>
<Caption>
Settle Date
Prepared by Karen Kudla (262) 636-7381
Scheduled Payment Date 15-Mar-02
Actual Payment Date 15-Mar-02
Collection Period Begin Date 06-Feb-02
Collection Period End Date 31-Aug-98 05-Mar-02
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 28
PART I -- MONTHLY DATA INPUT
Receipts During the Period $ 4,348,549.38
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 $ 4,348,549.38
Pool Balance (Beg. of Collection Period) $ 60,488,400.03
Pool Balance (End of Collection Period) $ 56,359,942.01
Total Receivables Collection $ 4,348,549.38
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Spread Account Withdrawals to Pay NoteHolders $0.00
Release from Pre-Funding Amount to Paydown A1 Principal $0.00
Reinvestment Income (including Pre-Funding Account, Spread Account and YSA) $ 20,695.75
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $ 4,369,245.13
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $ 2,081,715.55
Scheduled Amounts 60 days or more past due $ 2,916,338.72
Net Losses on Liquidated Receivables $ 234,172.20
Number of Loans at Beginning of Period 5,368
Number of Loans at End of Period 5,186
Repossessed Equipment not Sold or Reassigned (Beginning) $ 1,014,670.53
Repossessed Equipment not Sold or Reassigned (End) $ 1,049,748.45
Pre-Funding Account Reinvestment Income $ 0.00
</Table>
Page 3 of 16
<Page>
CASE EQUIPMENT LOAN TRUST 1998-B
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
<Table>
Actual Payment Date 15-Mar-02
Collection Period Begin Date 06-Feb-02
Collection Period End Date 05-Mar-02
PART II -- SUMMARY
Total Principal Balance of Notes, Deferred Purchase Price and Certificates (Beginning of Period) $ 60,488,400.03
A-1 Note Beginning Principal Balance $ 0.00
A-2 Note Beginning Principal Balance $ 0.00
A-3 Note Beginning Principal Balance $0.00
A-4 Note Beginning Principal Balance $ 45,568,864.03
B Note Beginning Principal Balance $ 2,419,536.00
Deferred Purchase Price Beginning Principal Balance $ 12,400,000.00
Certificate Beginning Principal Balance $ 100,000.00
Total Principal Balance of Notes, Deferred Purchase Price and Certificates (End of Period) $ 56,359,942.01
A-1 Note Principal Balance (End of Period) $ 0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $ 0.00
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Principal Balance (End of Period) $ 0.00
A-3 Note Pool Factor (End of Period) 0.0000000
A-4 Note Principal Balance (End of Period) $ 41,605,544.33
A-4 Note Pool Factor (End of Period) 0.3086602
B Note Principal Balance (End of Period) $ 2,254,397.68
B Note Pool Factor (End of Period) 0.0901759
Deferred Purchase Price Principal Balance (End of Period) $ 12,400,000.00
Deferred Purchase Price Pool Factor (End of Period) 1.0000000
Certificate Principal Balance (end of Period) $ 100,000.00
Certificate Pool Factor (endof Period) 1.0000000
COLLATERAL VALUE DECLINE $ 4,128,458.02
Pool Balance (Beg. of Collection Period) $ 60,488,400.03
Pool Balance (End of Collection Period) $ 56,359,942.01
Total Distribution Amount (TDA) $ 4,369,245.13
Total Collections and Investment Income for the Period $ 4,369,245.13
Negative Carry Withdrawls $ 0.00
Yield Supplement Withdrawals $ 0.00
Principal Distribution Amount (PDA) $ 4,128,458.02
Principal Allocation to Notes, Deferred Purchase Price and Certificates $ 4,128,458.02
A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 0.00
A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 0.00
A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 0.00
A-4 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 3,963,319.70
B Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 165,138.32
Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall) $ (0.00)
Certificateholders' Principal Distribuatable Amount (including Carryover Shortfall) $ (0.00)
Interest Distributable Amount $ 1,142,311.56
Noteholders' Interest Distributable Amount applicable to A-1 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $ 224,806.40
Noteholders' Interest Distributable Amount applicable to B Notes $ 12,077.52
Deferred Purchase Price Interest Distributable Amount $ 898,184.18
Certificateholders' Interest Distributable Amount $ 7,243.46
Spread Account
Beginning Spread Account Balance $ 12,118,524.63
Deposit to Spread Account from Pre-Funding Account $ 0.00
Deposit to Spread Account from Excess Collections over Distributions $ 3,736.52
Distribution from Spread Account for Interest/Principal Shortfall $ 0.00
Specified Spread Account Balance $ 12,499,916.99
Ending Spread Account Balance (after distributions) $ 12,122,261.15
Credit Enhancement 21.51%
Spread account % of Ending Pool Balance 21.51%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $ 2,081,715.55
as % of Ending Pool Balance 3.69%
Scheduled Amounts 60 days or more past due $ 2,916,338.72
as % of Ending Pool Balance 5.17%
Net Losses on Liquidated Receivables $ 234,172.20
as % of Ending Pool Balance 0.42%
</Table>
Page 4 of 16
<Page>
PART III -- SERVICING CALCULATIONS 15-Mar-02
<Table>
<Caption>
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 3 Pool 1 Pool 2 Pool 3
(Retail) Cutoff
Wtd. Avg. APR 8.668% 8.559% 8.559% 8.668%
Contract Value (Beg. of Collection Period), by origination pool $ 45,257,295.06 $ 4,187,209.15 $ 11,043,895.82
Contract Value (End of Collection Period), by origination pool $ 99,766,610.37 $ 42,238,842.31 $ 3,791,515.69 $ 10,329,584.01
--------------- --------------- -------------- ---------------
Contract Value Decline $ 3,018,452.75 $ 395,693.46 $ 714,311.81
6.67% 9.45% 6.47%
Initial Pool Balance $624,995,849.39
Pool Balance (End of Collection Period) $ 56,359,942.01
Collections and Investment Income for the period $ 4,369,245.13
Negative Carry Withdrawls $ 0.00
Yield Supplement Withdrawals $ 0.00
Total Distribution Amount (TDA) $ 4,369,245.13
Principal Distribution Amount (PDA) $ 4,128,458.02
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $ 0.00 $ 0.00 $ 0.00
Total Unscheduled Principal $ 0.00
</Table>
Page 5 of 16
<Page>
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
<Table>
Principal Distributable Amount 4,128,458.02
A-1 Note Beginning Principal Balance $ 0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
Preliminary A-1 Noteholders' Principal Distributable Amount (including One-Time Excess
Prefund Acct. Pmt.) $ 0.00
One-Time Excess Prefunding Account Payment $ 0.00
A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 0.00
Principal Distributable Amount Remaining $ 4,128,458.02
A-2 Note Beginning Principal Balance $ 0.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 0.00
Principal Distributable Amount Remaining $ 4,128,458.02
A-3 Note Beginning Principal Balance $ 0.00
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-3 Noteholders' Share of the Principal Distribution Amount 0.00%
A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 0.00
Principal Distributable Amount Remaining $ 4,128,458.02
A-4 Note Beginning Principal Balance $ 45,568,864.03
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-4 Noteholders' Share of the Principal Distribution Amount 96.00%
A-4 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 3,963,319.70
Principal Distributable Amount Remaining $ 165,138.32
B Note Beginning Principal Balance $ 2,419,536.00
B Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
B Noteholders' Share of the Principal Distribution Amount 4.00%
B Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 165,138.32
Principal Distributable Amount Remaining $ 0.00
Deferred Purchase Price Beginning Principal Balance $ 12,400,000.00
Deferred Purchase Price Principal Carryover Shortfall (Previous Period) $ (0.00)
Deferred Purchase Price Share of the Principal Distribution Amount 0.00%
Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall) $ (0.00)
Certificate Purchase Price Beginning Principal Balance $ 100,000.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $ (0.00)
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount (including Carryover Shortfall) $ (0.00)
Interest Accrued on Class A-1 Notes this period $ 0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $ 0.00
Interest Accrued on Class A-2 Notes this period $ 0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $ 0.00
Interest Accrued on Class A-3 Notes this period $ 0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $ 0.00
Interest Accrued on Class A-4 Notes this period $ 224,806.40
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-4 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $ 224,806.40
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $ 224,806.40
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Offered Noteholders' Interest Distributable Amount $ 224,806.40
Interest Accrued on Class B Notes this period $ 12,077.52
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to B Notes $ 12,077.52
Interest Accrued on Deferred Purchase Price this period $ 61,896.67
Deferred Purchase Price Interest Carryover Shortfall (Previous Period) $ 832,133.78
Interest Due (in Arrears) on Above Shortfall $ 4,153.73
Deferred Purchase Price Interest Distributable Amount $ 898,184.18
Interest Accrued on Certificates this period $ 499.17
Certificateholders' Interest Carryover Shortfall (Previous Period) $ 6,710.79
Interest Due (in Arrears) on Above Shortfall $ 33.50
Certificateholders' Interest Distributable Amount $ 7,243.46
</Table>
Page 6 of 16
<Page>
3. ALLOCATION OF DISTRIBUTION AMOUNTS
<Table>
a. Total Distribution Amount (TDA) $ 4,369,245.13
Administration Fee Shortfall (Previous Period) $ 0.00
Administration Fee Accrued during this Period $ 166.67
Administration Fee Paid this Period from TDA $ 166.67
Administration Fee Shortfall $ 0.00
Total Distribution Amount Remaining $ 4,369,078.46
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-1 Notes this period $ 0.00
Noteholders' Interest applicable to A-1 Notes Paid this Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to
A-1 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-2 Notes this period $ 0.00
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to
A-2 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-3 Notes this period $ 0.00
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to
A-3 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-4 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-4 Notes this period $ 224,806.40
Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA $ 224,806.40
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to
A-4 Notes $ 0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $ 224,806.40
Offered Noteholders' Interest Paid this Period from TDA $ 224,806.40
Preliminary A Noteholders' Interest Carryover Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 4,144,272.06
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on B Notes this period $ 12,077.52
Noteholders' Interest applicable to B Notes Paid this Period from TDA $ 12,077.52
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to
B Notes $ 0.00
Total Distribution Amount Remaining $ 4,132,194.54
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-1 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $ 0.00
A-1 Noteholders' Principal Distributable Amount Paid from TDA $ 0.00
Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 4,132,194.54
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-2 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $ 0.00
A-2 Noteholders' Principal Distributable Amount Paid from TDA $ 0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 4,132,194.54
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-3 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $ 0.00
A-3 Noteholders' Principal Distributable Amount Paid from TDA $ 0.00
Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 4,132,194.54
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-4 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $ 3,963,319.70
A-4 Noteholders' Principal Distributable Amount Paid from TDA $ 3,963,319.70
Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 168,874.84
B Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
B Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $ 165,138.32
B Noteholders' Principal Distributable Amount Paid from TDA $ 165,138.32
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Total Excess Distribution Amount Remaining $ 3,736.52
</Table>
Page 7 of 16
<Page>
<Table>
4. RECONCILIATION OF PRE-FUNDING ACCOUNT
Beginning Pre-Funding Account Balance $ 0.00
New Collateral Purchased $ 0.00
Deposit to Spread Account $ 0.00
Deposit to Yield Supplement Account $ 0.00
---------------
Payment to Seller $ 0.00
Payment to Class A-1 after Funding is Complete $ 0.00
Ending Pre-Funding Account Balance $ 0.00
Excess Pre-Funded Amount/(Payment to Sellers) $ 0.00
Adjusted Ending Pre-Funding Account Balance $ 0.00
5. RECONCILIATION OF NEGATIVE CARRY ACCOUNT
Beginning Negative Carry Account Balance $ 0.00
Negative Carry 3.268374%
Number of Days Remaining 0 days
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $ 0.00
Cumulative Negative Carry Withdrawls $ 300,471.65
Maximum Negative Carry Amount $ 0.00
Required Negative Carry Account Balance $ 0.00
Interim Ending Negative Carry Account Balance $ 0.00
Negative Carry Amount Released to Seller $ 0.00
Ending Negative Carry Account Balance $ 0.00
6. RECONCILATION OF YIELD SUPPLEMENT ACCOUNT
Beginning Yield Supplement Account Balance $ 0.00
Deposit to Yield Supplement Account from Pre-Funding Account $ 0.00
Receivables Percentage 100.00%
Withdrawal of Yield Supplement Amount $ 0.00
Maximum Yield Supplement Amount $ 0.00
Required Yield Supplement Amount $ 0.00
Interim Yield Supplement Account Balance $ 0.00
Yield Supplement Amount Released to Seller $ 0.00
Ending Yield Supplement Account Balance $ 0.00
7. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $ 12,118,524.63
Deposit to Spread Account from Pre-Funding Account $ 0.00
Deposit to Spread Account from Excess Collections over Distributions $ 3,736.52
Distribution from Spread Account to Noteholders' Distr. Account $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-4 Notes $ 0.00
Remaining Distributed Spread Account Amount to Noteholders' Distr. Account $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to B Notes $ 0.00
Remaining Distributed Spread Account Amount to Noteholders' Distr. Account $ 0.00
Adj to Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Adj to Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Adj to Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Adj to Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Remaining Distributed Spread Account Amount to Noteholders' Distr. Account $ 0.00
Adj to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Preliminary Spread Account Balance Remaining $ 12,122,261.15
</Table>
Page 8 of 16
<Page>
<Table>
Cumulative Realized Losses since 31-July-98 (Cut-off Date) $ 17,380,316.58
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? YES
12 X (Realized Losses during Collection Period + Repos at end of Collection Period) $ 3,859,814.85
Is 12 X Realized Losses + Unliq. Repos GREATER THAN 1.65% of Beg.Pool Balance? YES
60 day or GREATER THAN Delinquent Scheduled Amounts $ 2,916,338.72
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25% of Ending Pool Balance? YES
Are any of the three conditions "YES"? YES
Case Credit has discovered a systems error in the report used to identify losses
for the trust. The report only identified losses that had been applied against
dealer reserves. It failed to include in the loss figure any losses that were
not covered by dealer reserves. This resulted in an inadvertent and immaterial
understatement of losses in the monthly servicer reports for years prior to
1999. The systems error had no impact on historical loss figures reflected in
the prospectuses for the ABS transactions, which were generated separately and
were accurate.
As a result of the systems error, Case Credit incorrectly absorbed the losses
that were not included in the monthly servicer reports through its on-book
reserves. Case Credit will not charge these losses back to the trust. The
cumulative amount of losses that were inadvertently absorbed by Case Credit that
should have been charged to the trust was $ 47,514.04
</Table>
If the monthly servicer reports for the trust were restated, the cumulative loss
test would still have been met as indicated below:
<Table>
Restated Cumulative Realized Losses: 17,427,830.62
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? YES
Preliminary A-1 Note Principal Balance (End of Period) $ 0.00
Preliminary A-2 Note Principal Balance (End of Period) $ 0.00
Preliminary A-3 Note Principal Balance (End of Period) $ 0.00
Preliminary A-4 Note Principal Balance (End of Period) $ 41,605,544.33
Preliminary B Note Principal Balance (End of Period) $ 2,254,397.68
Preliminary Total Principal Balance of Notes (End of Period) $ 43,859,942.01
Specified Spread Account Balance $ 12,499,916.99
Lesser of:
(a) 2.00% of the Initial Pool Balance $ 12,499,916.99
(b) the Note Balance 43,859,942.01
Preliminary Spread Account Balance Remaining $ 12,122,261.15
Preliminary Excess Amount in Spread Account $ 0.00
Preliminary Shortfall Amount in Spread Account $ 377,655.84
Deposit to Spread Account from Remaing Excess Distribution $ 3,736.52
Spread Account Excess $ 0.00
Ending Spread Account Balance (after distributions) $ 12,122,261.15
Net Change in Spread Account Balance $ 3,736.52
Total Excess Distribution Amount Remaining $ 0.00
Deferred Purchase Price Interest Carryover Shortfall (Previous Period) $ 832,133.78
Interest Due (in Arrears) on Above Shortfall $ 4,153.73
Interest Accrued on Deferred Purchase Price this period $ 61,896.67
Deferred Purchase Price Interest Paid from Excess Distribution $ 0.00
Preliminary Deferred Purchase Price Interest Carryover Shortfall (Current Period) $ 898,184.18
Certificateholders' Interest Carryover Shortfall (Previous Period) $ 6,710.79
Interest Due (in Arrears) on Above Shortfall $ 33.50
Interest Accrued on Certificates this period $ 499.17
Certificateholders' Interest Paid from Excess Distribution $ 0.00
Certificateholders' Interest Carryover Shortfall (Current Period) $ 7,243.46
Total Excess Distribution Amount Remaining $ 0.00
Deferred Purchase Price Principal Carryover Shortfall (Previous Period) $ (0.00)
Deferred Purchase Price Principal Distributable Amount current period (including
Carryover Shortfall) $ (0.00)
Deferred Purchase Price Principal Distributable Amount Paid from Fixed and
Floating Rate Excess Distrbution $ 0.00
Preliminary Deferred Purchase Price Principal Carryover Shortfall (Current Period) $ (0.00)
Certificateholders' Principal Carryover Shortfall (Previous Period) $ (0.00)
Certificateholders' Principal Distributable Amount current period (including
Carryover Shortfall) $ (0.00)
Certificateholders' Principal Distributable Amount Paid from Fixed and Floating
Rate Excess Distrbution $ 0.00
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $ (0.00)
Total Excess Distribution Amount Remaining $ 0.00
Servicing Fee Shortfall (Previous Period) $ 3,103,300.72
Servicing Fees Accrued during this Period $ 50,407.00
Adjustment to Servicing Fee $ 0.00
Adjustment to Excess Distribution Amount Remaining $ 0.00
Servicing Fees Paid this Period from Excess Distribution $ 0.00
Servicing Fee Shortfall $ 3,153,707.72
Total Excess Distribution Amount Remaining $ 0.00
</Table>
Page 9 of 16
<Page>
8. ENDING BALANCES
<Table>
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-4 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $ 0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
A-4 Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
B Noteholders' Principal Carryover Shortfall (Current Period) $ 0.00
Deferred Purchase Price Interest Carryover Shortfall (Current Period) $ 898,184.18
Deferred Purchase Price Principal Carryover Shortfall (Current Period) $ (0.00)
Certificateholders' Interest Carryover Shortfall (Current Period) $ 7,243.46
Certificateholders' Principal Carryover Shortfall (Current Period) $ (0.00)
A-1 Note Principal Balance (End of Period) $ 0.00
A-2 Note Principal Balance (End of Period) $ 0.00
A-3 Note Principal Balance (End of Period) $ 0.00
A-4 Note Principal Balance (End of Period) $ 41,605,544.33
B Note Principal Balance (End of Period) $ 2,254,397.68
Deferred Purchase Price Principal Balance (End of Period) $ 12,400,000.00
Certificate Principal Balance (end of Period) $ 100,000.00
Total Principal Balance of Notes, Deferred Purchase Price and Certificates
(End of Period) $ 56,359,942.01
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Pool Factor (End of Period) 0.0000000
A-4 Note Pool Factor (End of Period) 0.3086602
B Note Pool Factor (End of Period) 0.0901759
Deferred Purchase Price Pool Factor (End of Period) 1.0000000
Certificate Pool Factor (endof Period) 1.0000000
Total Notes, Deferred Purchase Price & Certificates Pool Factor (End of Period) 0.0901759
Specified Spread Account Balance (after all distributions and adjustments) $ 12,122,261.15
Yield Supplement Account Balance (after alldistributions and adjustment): $ 0.00
</Table>
Page 10 of 16
<Page>
CASE EQUIPMENT LOAN TRUST 1998-B
STATEMENT TO NOTEHOLDERS
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 3,963,319.70
per $1,000 original principal amount: $ 29.40
(e) B Notes: $ 165,138.32
per $1,000 original principal amount: $ 6.61
(f) Total $ 4,128,458.02
(2) Interest Paid on the Notes
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 224,806.40
per $1,000 original principal amount: $ 1.67
(e) B Notes: $ 12,077.52
per $1,000 original principal amount: $ 0.48
(f) Total $ 236,883.92
(3) Pool Balance at the end of the related Collection Period $ 56,359,942.01
(4) After giving effect to distributions on current Payment Date:
(a)(i) outstanding principal amount of A-1 Notes: $ 0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b)(i) outstanding principal amount of A-2 Notes: $ 0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c)(i) outstanding principal amount of A-3 Notes: $ 0.00
(ii) A-3 Note Pool Factor: 0.0000000
(d)(i) outstanding principal amount of A-4 Notes: $ 41,605,544.33
(ii) A-4 Note Pool Factor: 0.3086602
(e)(i) outstanding principal amount of B Notes: $ 2,254,397.68
(ii) B Note Pool Factor: 0.0901759
(f)(i) Deferred Purchase Price Balance $ 12,400,000.00
(ii) Deferred Purchase Price Pool Factor: 1.0000000
(g)(i) Certificate Balance $ 100,000.00
(ii) Certificate Pool Factor: 1.00000000
(5) Amount of Servicing Fee: $ 0.00
per $1,000 Beginning of Collection Period: 0.00000000
(6) Amount of Administration Fee: $ 166.67
per $1,000 Beginning of Collection Period: 0.00368272
(7) Aggregate Purchase Amounts for Collection Period: $ 0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $ 234,172.20
(9) Amount in Spread Account: $ 12,122,261.15
(10) Amount in Pre-Funding Account: $ 0.00
</Table>
Page 11 of 16
<Page>
<Table>
(11) For the Final payment date with respect to the Funding Period, the
Remaining Pre-Funded Amount NA
(12) Amount in Negative Carry Account: $ 0.00
(13) Amount in Yield Supplement Account: $ 0.00
========================================================================== ========================
</Table>
CASE EQUIPMENT LOAN TRUST 1998-B
STATEMENT TO CERTIFICATEHOLDERS
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 3,963,319.70
per $1,000 original principal amount: $ 29.40
(e) B Notes: $ 165,138.32
per $1,000 original principal amount: $ 6.61
(f) Deferred Purchase Price: $ 0.00
per $1,000 original principal amount: $ 0.00
(g) Certificates: 0.00
per $1,000 original principal amount: $ 0.00
(h) Total: $ 165,138.32
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 224,806.40
per $1,000 original principal amount: $ 1.67
(e) B Notes: $ 12,077.52
per $1,000 original principal amount: $ 0.48
(f) Deferred Purchase Price: $ 0.00
per $1,000 original principal amount: $ 0.00
(g) Certificates: $ 0.00
per $1,000 original principal amount: $ 0.00
(h) Total: $ 236,883.92
(3) Pool Balance at end of related Collection Period: $ 56,359,942.01
(4) After giving effect to distributions on this Payment Date:
(a)(i) outstanding principal amount of A-1 Notes: $ 0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b)(i) outstanding principal amount of A-2 Notes: $ 0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c)(i) outstanding principal amount of A-3 Notes: $ 0.00
(ii) A-3 Note Pool Factor: 0.0000000
(d)(i) outstanding principal amount of A-4 Notes: $ 41,605,544.33
(ii) A-4 Note Pool Factor: 0.3086602
(e)(i) outstanding principal amount of B Notes: $ 2,254,397.68
(ii) C Note Pool Factor: 0.0901759
(f)(i) Deferred Purchase Price Balance $ 12,400,000.00
</Table>
Page 12 of 16
<Page>
<Table>
(ii) Certificate Pool Factor: 1.0000000
(g)(i) Certificate Balance 100,000.00
(ii) Certificate Pool Factor: 1.0000000
</Table>
Page 13 of 16
<Page>
<Table>
(5) Amount of Servicing Fee: $ 0.00
per $1,000 Beginning of Collection Period: 0.0000000
(6) Amount of Administration Fee: $ 166.67
per $1,000 Beginning of Collection Period: 0.0036827
(7) Aggregate Purchase Amounts for Collection Period: $ 0.00
(8) Aggregate amount of Realized Losses for the Collection Period: $ 234,172.20
(9) Amount in Spread Account: $ 12,122,261.15
(10) Amount in Pre-Funding Account: $ 0.00
(11) For the Final payment date with respect to the Funding Period, the
Remaining Pre-Funded Amount NA
(12) Amount in Negative Carry Account: $ 0.00
(13) Amount in Yield Supplement Account: $ 0.00
=============================================================================== ============================
</Table>
CASE EQUIPMENT LOAN TRUST 1998-B
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Payment of Administration Fee to Administrator: $ 166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $ 236,883.92
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $ 4,128,458.02
(4) Deferred Purchase Price Interest Distributable Amount to be
deposited into Deferred Purchase Price Distribution Account: $ 0.00
(5) Deferred Purchase Price Principal Distributable Amount to be
deposited into Deferred Purchase Price Distribution Account: $ 0.00
(6) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $ 0.00
(7) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $ 0.00
(8) Payment of Servicing Fee to Servicer: $ 0.00
(9) Release to Seller from Excess Collections over Distributions $ 0.00
Check for Error NO ERROR
Sum of Above Distributions $ 4,369,245.13
Total Distribution Amount plus Releases to Seller $ 4,369,245.13
=============================================================================== ============================
</Table>
Page 14 of 16
<Page>
CASE EQUIPMENT LOAN TRUST 1998-B
SERVICER'S CERTIFICATE
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Total Distribution Amount: $ 4,369,245.13
(2) Administration Fee: $ 166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $ 0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $ 0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $ 0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $ 0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $ 0.00
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $ 0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $ 224,806.40
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $ 0.00
(11) Noteholders' Interest Distributable Amount applicable to b Notes: $ 12,077.52
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $ 0.00
(13) Offered Noteholders' Interest Distributable Amount' deposited into Note
Distribution Account: $ 236,883.92
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $ 0.00
(15) % of Fixed Rate Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(16) A-1 Noteholders' Principal Carryover Shortfall: $ 0.00
(17) A-1 Noteholders' Principal Distributable Amount: $ 0.00
(18) A-2 Noteholders' Monthly Principal Distributable Amount: $ 0.00
(19) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(20) A-2 Noteholders' Principal Carryover Shortfall: $ 0.00
(21) A-2 Noteholders' Principal Distributable Amount: $ 0.00
(22) A-3 Noteholders' Monthly Principal Distributable Amount: $ 0.00
(23) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 0.00%
(24) A-3 Noteholders' Principal Carryover Shortfall: $ 0.00
(25) A-3 Noteholders' Principal Distributable Amount: $ 0.00
(26) A-4 Noteholders' Monthly Principal Distributable Amount: $ 3,963,319.70
(27) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 96.00%
(28) A-4 Noteholders' Principal Carryover Shortfall: $ 0.00
(29) A-4 Noteholders' Principal Distributable Amount: $ 3,963,319.70
(30) B Noteholders' Monthly Principal Distributable Amount: $ 165,138.32
(31) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to
B Noteholders 4.00%
(32) B Noteholders' Principal Carryover Shortfall: $ 0.00
(33) B Noteholders' Principal Distributable Amount: $ 165,138.32
(34) Noteholders' Principal Distribution Amount: $ 4,128,458.02
(35) Noteholders' Distributable Amount: $ 4,365,341.94
(36) Deposit to Spread Account (from excess collections): $ 3,736.52
(37) Specified Spread Account Balance (after all distributions and adjustments) : s $ 12,499,916.99
The Lesser of:
</Table>
Page 15 of 16
<Page>
<Table>
(a) 2.00% of the Initial Pool Balance $ 12,499,916.99
(b) the Note Balance $ 43,859,942.01
(38) Spread Account Balance over the Specified Spread Account Balance: $ 0.00
(39) Deffered Purchase Price Interest Distribution Amount: $ 0.00
(40) Deffered Purchase Price Interest Carryover Shortfall: $ 898,184.18
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to
Deffered Purchase Price 0.00%
(42) Deffered Purchase Price Principal Distributable Amount applicable to
current period $ (0.00)
(43) Deffered Purchase Price Principal Carryover Shortfall: $ (0.00)
(44) Deffered Purchase Price Principal Distribution Amount: $ 0.00
(45) Deffered Purchase Price Distribution Amount: $ 0.00
(39) Certificateholders' Interest Distribution Amount: $ 0.00
(40) Certificateholders' Interest Carryover Shortfall: $ 7,243.46
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable
to Certificates 0.00%
(42) Certificates Principal Distributable Amount applicable to current period $ (0.00)
(43) Certificates Principal Carryover Shortfall: $ (0.00)
(44) Certificates Principal Distribution Amount: $ 0.00
(45) Certificates Distribution Amount: $ 0.00
(46) Servicing Fee: $ 0.00
=============================================================================== ============================
</Table>
CASE EQUIPMENT LOAN TRUST 1998-B
SERVICER'S CERTIFICATE
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
<Table>
<Caption>
Payment Date: 00-Jan-00
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $ 0.00
(b) Release of Excess Amount in Negative Carry Account $ 0.00
(b) Release of Excess Amount in Yield Supplement Account $ 0.00
(48) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $ 0.00
(49) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $ 60,488,400.03
(50) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $ 0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $ 0.00
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: $ 0.00
A-3 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-4 Notes: $ 41,605,544.33
A-4 Note Pool Factor: 0.3086602
Outstanding Principal Balance of B Notes: $ 2,254,397.68
B Note Pool Factor: 0.0901759
Outstanding Principal Balance of the Deferred Purchase Price: $ 12,400,000.00
Deferred Purchase Price Pool Factor: 1.0000000
Outstanding Principal Balance of the Certificates: 100,000.00
Certificate Pool Factor: 1.0000000
(51) Aggregate Purchase Amounts for related Collection Period: $ 0.00
(52) Aggregate Amount of Realized Losses for the related Collection Period: $ 234,172.20
(53) Spread Account Balance after giving effect to all distributions: $ 12,122,261.15
</Table>
Page 16 of 16
<Page>
CASE EQUIPMENT LOAN TRUST 1998-C
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
23-Mar-02
12:25 PM
Prepared by Karen Kudla (262)636-7381 File: us98-c3.xls
<Table>
<Caption>
898110 898112
----------------------------------------------------------------------------------
NPV Data Input Section 31-Oct-98 30-Nov-98 05-Mar-02 05-Mar-02
----------------------------------------------------------------------------------
Scheduled cash flows as of the Pool 1 (Retail) Pool 3 (Retail) Pool 1 Pool 2
indicated cutoff date Cutoff Cutoff
Row 0 is total delinquent amount valued
without discounting 1,575,417.93 219,386.35 4,340,502.19 2,106,990.06
12,428,455.95 2,644,522.52 1,452,589.79 1,262,835.02
7,371,846.12 1,584,402.47 683,009.21 141,725.55
5,289,520.70 1,855,974.40 1,351,668.33 695,424.20
5,549,122.56 1,704,737.57 1,683,163.35 735,302.68
5,505,194.10 1,961,839.20 2,605,861.82 469,025.63
4,841,682.97 1,921,414.50 5,907,968.37 586,649.59
4,735,558.70 1,868,954.33 3,480,222.72 571,085.77
7,284,400.76 2,141,734.04 1,418,976.71 502,413.65
7,653,812.72 3,617,113.04 1,632,365.59 680,326.80
21,545,307.93 2,351,879.43 1,207,633.47 648,885.30
17,563,069.20 12,867,986.46 569,839.72 527,290.17
13,896,057.40 8,634,128.19 801,116.28 489,217.66
7,630,180.31 2,795,157.06 636,647.99 599,716.94
7,333,548.54 1,931,437.32 513,012.14 730,353.84
4,538,294.37 1,726,348.93 530,737.88 376,972.58
4,735,598.76 1,693,724.42 848,479.87 20,671.49
4,676,012.46 1,953,339.63 1,600,916.85 151,086.20
4,279,116.05 1,847,727.58 4,058,542.66 115,736.44
4,258,063.42 1,804,299.69 2,106,099.18 19,396.79
4,834,936.67 2,020,268.67 750,495.49 6,214.94
5,837,618.11 3,250,869.84 724,579.99 82,455.96
18,406,951.02 2,265,861.38 368,570.55 6,214.94
14,429,414.68 12,693,501.44 78,670.05 6,214.94
9,799,857.01 8,518,011.39 112,959.03 62,288.94
5,747,699.28 2,534,168.99 46,113.22 23,623.29
6,646,864.59 1,826,923.92 18,591.33 30,510.00
4,073,116.36 1,607,600.24 26,845.81 0.00
4,242,598.85 1,589,325.37 111,561.24 0.00
4,301,149.03 1,820,250.82 75,643.51 0.00
3,931,310.80 1,696,093.38 308,044.81 0.00
3,817,604.92 1,678,611.69 43,311.54 0.00
4,410,871.91 1,892,656.68 9,553.51 0.00
5,306,408.17 2,959,438.93 34,502.62 0.00
17,223,090.60 1,977,856.42 0.00 0.00
13,550,783.42 12,344,536.46 0.00 0.00
8,821,655.67 8,124,445.59 0.00 0.00
4,882,176.71 2,137,158.76 0.00 0.00
5,611,324.84 1,494,488.17 0.00 0.00
3,289,450.23 1,264,402.10 0.00 0.00
3,234,177.22 1,214,337.67 0.00 0.00
3,204,975.44 1,371,092.65 0.00 0.00
2,927,498.69 1,336,450.33 0.00 0.00
2,942,625.98 1,288,553.24 0.00 0.00
3,391,248.11 1,535,024.03 0.00 0.00
4,120,665.41 2,344,258.90 0.00 0.00
14,086,732.21 1,574,209.35 0.00 0.00
9,773,524.10 10,399,765.13 0.00 0.00
5,934,968.38 6,707,017.01 0.00 0.00
2,864,720.06 1,370,272.60 0.00 0.00
3,473,332.00 914,610.17 0.00 0.00
1,547,204.93 643,093.43 0.00 0.00
1,532,851.50 539,291.51 0.00 0.00
1,383,990.96 630,126.48 0.00 0.00
1,093,526.42 647,505.70 0.00 0.00
1,159,104.92 593,611.52 0.00 0.00
1,490,135.83 805,506.57 0.00 0.00
2,415,661.06 1,473,600.06 0.00 0.00
10,473,190.48 855,709.82 0.00 0.00
6,749,706.28 8,044,965.35 0.00 0.00
3,600,290.25 5,281,694.34 0.00 0.00
1,181,371.47 890,749.68 0.00 0.00
1,317,014.18 508,368.45 0.00 0.00
220,165.78 136,994.39 0.00 0.00
157,479.31 89,798.40 0.00 0.00
254,513.22 66,207.24 0.00 0.00
21,238.46 57,752.19 0.00 0.00
22,370.17 22,016.45 0.00 0.00
133,181.56 37,634.02 0.00 0.00
118,180.66 192,217.79 0.00 0.00
541,767.57 284,885.72 0.00 0.00
352,439.24 449,919.50 0.00 0.00
- - 0.00 0.00
- - 0.00 0.00
- - 0.00 0.00
</Table>
898113 898114
----------------------------------
NPV Data Input Section 05-Mar-02 05-Mar-02
----------------------------------
Scheduled cash flows as of the Pool 3 Pool 4
indicated cutoff date
Row 0 is total delinquent amount valued
without discounting 2,232,133.37 690,934.73
620,620.44 148,337.61
1,360,262.46 1,244,041.56
617,645.50 125,514.75
607,977.89 92,744.65
557,894.31 93,201.00
812,286.69 233,341.77
1,951,269.62 135,506.40
3,914,830.20 672,032.47
1,044,414.54 952,642.44
498,590.22 258,315.63
252,120.87 23,381.71
432,555.71 39,933.39
271,519.01 98,678.40
358,769.37 112,408.95
271,167.26 94,229.33
278,492.67 48,047.84
238,252.54 63,262.98
481,911.44 117,107.70
1,209,246.91 83,280.78
2,644,821.48 629,484.14
662,994.25 784,827.22
283,838.71 199,345.84
73,280.18 7,878.86
202,106.85 22,081.77
21,297.79 53,559.17
48,966.83 77,807.36
20,169.93 0.00
3,330.91 12,028.15
11,576.96 0.00
80,598.98 56,422.55
264,098.68 0.00
14,504.42 248,764.34
0.00 30,331.38
0.00 11,102.35
0.00 0.00
0.00 0.00
0.00 0.00
0.00 56,820.66
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
Page 1 of 20
<Page>
<Table>
Total Time Balance of Scheduled Cash Flows 393,574,995.64 183,129,817.04 40,816,050.07 12,750,945.38
Total Time Balance of Scheduled Cash Flows 21,666,293.74 6,415,081.87
</Table>
Page 2 of 20
<Page>
CASE EQUIPMENT LOAN TRUST 1998-C
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15,1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15,2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
<Table>
<Caption>
Settle Date 18-Nov-98
03/23/02
Prepared by Karen Kudla (262)636-7381 15-Mar-02
Scheduled Payment Date 15-Mar-02
Actual Payment Date 06-Feb-02
Collection Period Begin Date 05-Mar-02
Collection Period End Date 31-Oct-98 30-Nov-98 30
Days in accrual period (30/360) 28
Days in accrual period (ACT/360)
PART I -- MONTHLY DATA INPUT
Receipts During the Period $ 5,472,451.22
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 $ 5,472,451.22
Pool Balance (Beg. of Collection Period) $ 81,619,740.77
Pool Balance (End of Collection Period) $ 76,397,640.12
Total Receivables Collection $ 5,472,451.22
Negative Carry Withdrawls $ 0.00
Yield Supplement Withdrawals $ 0.00
Spread Account Withdrawals to Pay NoteHolders $ 11,445.27
Release from Pre-Funding Amount to Paydown A1 Principal $ 0.00
Reinvestment Income (including Pre-Funding Account, Spread Account and YSA) $ 23,240.12
Pre-Funding Account Reinvestment Income $ 0.00
Total Distribution Amount $ 5,507,136.61
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $ 3,306,292.36
Scheduled Amounts 60 days or more past due $ 3,228,089.50
Net Losses on Liquidated Receivables $ 282,232.47
Number of Loans at Beginning of Period 4,857
Number of Loans at End of Period 4,693
Repossessed Equipment not Sold or Reassigned (Beginning) $ 1,934,042.01
Repossessed Equipment not Sold or Reassigned (End) $ 1,955,210.59
Pre-Funding Account Reinvestment Income $ 0.00
</Table>
Page 3 of 20
<Page>
CASE EQUIPMENT LOAN TRUST 1998-C
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
<Table>
Actual Payment Date 15-Mar-02
Collection Period Begin Date 06-Feb-02
Collection Period End Date 05-Mar-02
PART II -- SUMMARY
Total Principal Balance of Notes, Deferred Purchase Price and
Certificates (Beginning of Period) $81,608,953.05
A-1 Note Beginning Principal
Balance $ 0.00
A-2 Note Beginning Principal
Balance $ 0.00
A-3 Note Beginning Principal
Balance $ 0.00
A-4 Note Beginning Principal
Balance $56,198,916.66
B Note Beginning Principal Balance $ 4,285,036.39
Deferred Purchase Price Beginning
Principal Balance $21,025,000.00
Certificate Beginning Principal
Balance $ 100,000.00
Total Principal Balance of Notes, Deferred Purchase Price and
Certificates (End of Period) $76,386,852.40
A-1 Note Principal Balance (End
of Period) $ 0.00
A-1 Note Pool Factor (End of
Period) 0.0000000
A-2 Note Principal Balance (End
of Period) $ 0.00
A-2 Note Pool Factor (End of
Period) 0.0000000
A-3 Note Principal Balance (End
of Period) $ 0.00
A-3 Note Pool Factor (End of
Period) 0.0000000
A-4 Note Principal Balance (End
of Period) $51,250,976.29
A-4 Note Pool Factor (End of
Period) 0.3454734
B Note Principal Balance (End of
Period) $ 4,010,876.11
B Note Pool Factor (End
of Period) 0.1175348
Deferred Purchase Price Principal
Balance (End of Period) $21,025,000.00
Deferred Purchase Price Pool Factor (End of Period)
Certificate Principal Balance 1.0000000
(end of Period) $ 100,000.00
Certificate Pool Factor (endof
Period) 1.0000000
COLLATERAL VALUE DECLINE $ 5,222,100.65
Pool Balance (Beg. of Collection
Period) $81,619,740.77
Pool Balance (End of Collection
Period) $76,397,640.12
Total Distribution Amount (TDA) $ 5,495,691.34
Total Collections and Investment
Income for the Period $ 5,495,691.34
Negative Carry Withdrawls $ 0.00
Yield Supplement Withdrawals $ 0.00
Principal Distribution Amount (PDA) $ 5,222,100.65
Principal Allocation to Notes, Deferred Purchase Price and
Certificates $ 5,222,100.65
A-1 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 0.00
A-2 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 0.00
A-3 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 0.00
A-4 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 4,947,940.37
B Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 274,160.28
Deferred Purchase Price Principal Distributable Amount
(including Carryover Shortfall) $ 0.00
Certificateholders' Principal Distribuatable Amount
(including Carryover Shortfall) $ 0.00
Interest Distributable Amount $ 503,724.89
Noteholders' Interest Distributable Amount applicable to
A-1 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to
A-2 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to
A-3 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to
A-4 Notes $ 262,729.94
Noteholders' Interest Distributable Amount applicable to B
Notes $ 22,139.35
Deferred Purchase Price Interest
Distributable Amount $ 217,819.59
Certificateholders' Interest
Distributable Amount $ 1,036.01
Spread Account
Beginning Spread Account Balance $12,683,255.07
Deposit to Spread Account from
Pre-Funding Account $ 0.00
Deposit to Spread Account from Excess Collections over
Distributions $ 0.00
Distribution from Spread Account for Interest / Principal
Shortfall $ 11,445.27
Specified Spread Account Balance $13,000,215.75
Ending Spread Account Balance (after
distributions) $12,671,809.80
Credit Enhancement 16.60%
Spread account % of Ending Pool
Balance 16.59%
Overcollateralization % of Ending
Pool Balance 0.01%
Scheduled Amounts 30 - 59 days past
due $ 3,306,292.36
as % of Ending Pool
Balance 4.33%
Scheduled Amounts 60 days or more
past due $ 3,228,089.50
as % of Ending Pool
Balance 4.23%
Net Losses on Liquidated Receivables
as % of Ending Pool $ 282,232.47
Balance 0.37%
</Table>
Page 4 of 20
<Page>
<Table>
<Caption>
PART III -- SERVICING CALCULATIONS 15-Mar-02
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 1 (Retail) Pool 3 (Retail) Pool 1
Cutoff Cutoff
Wtd. Avg. APR 8.689% 8.577% 8.689%
Contract Value (Beg. of Collection Period), by origination pool $ 40,669,874.32
Contract Value (End of Collection Period), by origination pool $327,736,982.68 $149,354,402.32 $ 38,202,084.45
--------------- --------------- ---------------
Contract Value Decline $ 2,467,789.87
6.07%
Initial Pool Balance $650,010,787.72
Pool Balance (End of Collection Period) $ 76,397,640.12
Collections and Investment Income for the period $ 5,495,691.34
Negative Carry Withdrawls $ 0.00
Yield Supplement Withdrawals $ 0.00
Total Distribution Amount (TDA) $ 5,495,691.34
Principal Distribution Amount (PDA) $ 5,222,100.65
Initial B Percentage 5.250%
Unscheduled Principal (per pool) $ 0.00
Total Unscheduled Principal $ 0.00
<Caption>
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 2 Pool 3 Pool 4
Wtd. Avg. APR 8.689% 8.577% 8.504%
Contract Value (Beg. of Collection Period), by origination pool $ 13,275,872.12 $ 21,527,402.10 $ 6,146,592.23
Contract Value (End of Collection Period), by origination pool $ 12,189,614.70 $ 20,133,563.27 $ 5,872,377.70
--------------- --------------- ---------------
Contract Value Decline $ 1,086,257.42 $ 1,393,838.83 $ 274,214.53
8.18% 6.47% 4.46%
Initial Pool Balance
Pool Balance (End of Collection Period)
Collections and Investment Income for the period
Negative Carry Withdrawls
Yield Supplement Withdrawals
Total Distribution Amount (TDA)
Principal Distribution Amount (PDA)
Initial B Percentage
Unscheduled Principal (per pool) $ 0.00 $ 0.00 $ 0.00
Total Unscheduled Principal
</Table>
Page 5 of 20
<Page>
<Table>
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
Principal Distributable Amount 5,222,100.65
A-1 Note Beginning Principal
Balance $ 0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous
Period) $ 0.00
A-1 Noteholders' Share of the Principal Distribution Amount
Preliminary A-1 Noteholders' Principal Distributable Amount (including One-Time Excess 0.00%
Prefund Acct. Pmt.) $ 0.00
One-Time Excess Prefunding
Account Payment $ 0.00
A-1 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 0.00
Principal Distributable Amount
Remaining $ 5,222,100.65
A-2 Note Beginning Principal
Balance $ 0.00
A-2 Noteholders' Principal Carryover Shortfall (Previous
Period) $ 0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 0.00
Principal Distributable Amount
Remaining $ 5,222,100.65
A-3 Note Beginning Principal
Balance $ 0.00
A-3 Noteholders' Principal Carryover Shortfall (Previous
Period) $ 0.00
A-3 Noteholders' Share of the Principal Distribution Amount 0.00%
A-3 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 0.00
Principal Distributable Amount
Remaining $ 5,222,100.65
A-4 Note Beginning Principal
Balance $ 56,198,916.66
A-4 Noteholders' Principal Carryover Shortfall (Previous
Period) $ 0.00
A-4 Noteholders' Share of the Principal Distribution Amount 94.75%
A-4 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 4,947,940.37
Principal Distributable Amount
Remaining $ 274,160.28
B Note Beginning Principal Balance
B Noteholders' Principal Carryover Shortfall (Previous $ 4,285,036.39
Period) $ 0.00
B Noteholders' Share of the Principal
Distribution Amount 5.25%
B Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 274,160.28
Principal Distributable Amount
Remaining $ 0.00
Deferred Purchase Price Beginning
Principal Balance $ 21,025,000.00
Deferred Purchase Price Principal Carryover Shortfall
(Previous Period) $ 0.00
Deferred Purchase Price Share of the Principal
Distribution Amount 0.00%
Deferred Purchase Price Principal Distributable Amount
(including Carryover Shortfall) $ 0.00
Certificate Purchase Price Beginning
Principal Balance $ 100,000.00
Certificateholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
Certificateholders' Share of the Principal Distribution
Amount 0.00%
Certificateholders' Principal Distributable Amount
(including Carryover Shortfall) $ 0.00
Interest Accrued on Class A-1
Notes this period 5.4200% $ 0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-1 Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to
A-1 Notes $ 0.00
Interest Accrued on Class A-2
Notes this period 5.4900% $ 0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-2 Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to
A-2 Notes $ 0.00
Interest Accrued on Class A-3
Notes this period 5.5200% $ 0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to
A-3 Notes $ 0.00
Interest Accrued on Class A-4
Notes this period 5.6100% $ 262,729.94
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-4 Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to
A-4 Notes $ 262,729.94
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this
period $ 262,729.94
Offered Noteholders' Interest Carryover Shortfall
(Previous Period) $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Offered Noteholders' Interest
Distributable Amount $ 262,729.94
Interest Accrued on Class B Notes
this period 6.2000% $ 22,139.35
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to B Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to B
Notes $ 22,139.35
Interest Accrued on Deferred Purchase
Price this period 6.2000% $ 108,629.17
Deferred Purchase Price Interest Carryover Shortfall
(Previous Period) $ 108,629.17
Interest Due (in Arrears) on
Above Shortfall $ 561.25
Deferred Purchase Price Interest
Distributable Amount $ 217,819.59
Interest Accrued on Certificates
this period 6.2000% $ 516.67
Certificateholders' Interest Carryover Shortfall (Previous
Period) $ 516.67
Interest Due (in Arrears) on
Above Shortfall $ 2.67
</Table>
Page 6 of 20
<Page>
<Table>
Certificateholders' Interest Distributable Amount $ 1,036.01
</Table>
Page 7 of 20
<Page>
<Table>
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. Total Distribution Amount (TDA) $ 5,495,691.34
Administration Fee Shortfall
(Previous Period) $ 0.00
Administration Fee Accrued during
this Period $500.00 $ 166.67
Administration Fee Paid this
Period from TDA $ 166.67
Administration Fee Shortfall
$ 0.00
Total Distribution Amount
Remaining $ 5,495,524.67
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-1 Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Interest Accrued on Class A-1
Notes this period $ 0.00
Noteholders' Interest applicable to A-1 Notes Paid this
Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-1 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-2 Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Interest Accrued on Class A-2
Notes this period $ 0.00
Noteholders' Interest applicable to A-2 Notes Paid this
Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-2 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Interest Accrued on Class A-3
Notes this period $ 0.00
Noteholders' Interest applicable to A-3 Notes Paid this
Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-3 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-4 Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Interest Accrued on Class A-4
Notes this period $ 262,729.94
Noteholders' Interest applicable to A-4 Notes Paid this
Period from TDA $ 262,729.94
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-4 Notes $ 0.00
Offered Noteholders' Interest Carryover Shortfall
(Previous Period) $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this
period $ 262,729.94
Offered Noteholders' Interest Paid
this Period from TDA $ 262,729.94
Preliminary A Noteholders' Interest Carryover Shortfall
(Current Period) $ 0.00
Total Distribution Amount
Remaining $ 5,232,794.73
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to B Notes $ 0.00
Interest Due (in Arrears) on
above Shortfall $ 0.00
Interest Accrued on B Notes this
period $ 22,139.35
Noteholders' Interest applicable to B Notes Paid this
Period from TDA $ 22,139.35
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to B Notes $ 0.00
Total Distribution Amount
Remaining $ 5,210,655.38
A-1 Noteholders' Principal Carryover Shortfall (Previous
Period) $ 0.00
A-1 Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $ 0.00
A-1 Noteholders' Principal Distributable Amount Paid from
TDA $ 0.00
Preliminary A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Total Distribution Amount
Remaining $ 5,210,655.38
A-2 Noteholders' Principal Carryover Shortfall (Previous
Period) $ 0.00
A-2 Noteholders' Monthly Principal Distributable Amount (including
Caryover Shortfall) $ 0.00
A-2 Noteholders' Principal Distributable Amount Paid from
TDA $ 0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Total Distribution Amount
Remaining $ 5,210,655.38
A-3 Noteholders' Principal Carryover Shortfall (Previous
Period) $ 0.00
A-3 Noteholders' Monthly Principal Distributable Amount (including
Caryover Shortfall) $ 0.00
A-3 Noteholders' Principal Distributable Amount Paid from
TDA $ 0.00
Preliminary A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Total Distribution Amount
Remaining $ 5,210,655.38
A-4 Noteholders' Principal Carryover Shortfall (Previous
Period) $ 0.00
A-4 Noteholders' Monthly Principal Distributable Amount (including
Caryover Shortfall) $ 4,947,940.37
A-4 Noteholders' Principal Distributable Amount Paid from
TDA $ 4,947,940.37
Preliminary A-4 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Total Distribution Amount
Remaining $ 262,715.01
B Noteholders' Principal Carryover Shortfall (Previous
Period) $ 0.00
B Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $ 274,160.28
B Noteholders' Principal Distributable Amount Paid from TDA
Preliminary B Noteholders' Principal Carryover Shortfall $ 262,715.01
(Current Period) $ 11,445.27
Total Excess Distribution Amount
Remaining $ 0.00
4. RECONCILIATION OF PRE-FUNDING ACCOUNT
Beginning Pre-Funding Account
Balance $ 0.00
</Table>
Page 8 of 20
<Page>
<Table>
New Collateral Purchased $ 0.00
Deposit to Spread Account 2.00% $ 0.00
Deposit to Yield Supplement Account $ 0.00
---------------
Payment to Seller $ 0.00
Payment to Class A-1 after Funding is Complete $ 0.00
Ending Pre-Funding Account Balance $ 0.00
Excess Pre-Funded Amount/(Payment to Sellers) $ 0.00
Adjusted Ending Pre-Funding Account Balance $ 0.00
</Table>
Page 9 of 20
<Page>
<Table>
5. RECONCILIATION OF NEGATIVE CARRY ACCOUNT
Beginning Negative Carry Account
Balance $ 0.00
Negative Carry 3.052000%
Number of Days Remaining 0 days
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $ 0.00
Cumulative Negative Carry
Withdrawls $ 593,232.45
Maximum Negative Carry Amount $ 0.00
Required Negative Carry Account
Balance $ 0.00
Interim Ending Negative Carry
Account Balance $ 0.00
Negative Carry Amount Released to
Seller $ 0.00
Ending Negative Carry Account
Balance $ 0.00
6. RECONCILATION OF YIELD SUPPLEMENT ACCOUNT
Beginning Yield Supplement
Account Balance $ 0.00
Deposit to Yield Supplement Account from Pre-Funding
Account $ 0.00
Receivables Percentage 100.00%
Withdrawal of Yield Supplement
Amount $ 0.00
Maximum Yield Supplement Amount $ 0.00
Required Yield Supplement Amount $ 0.00
Interim Yield Supplement Account
Balance $ 0.00
Yield Supplement Amount Released
to Seller $ 0.00
Ending Yield Supplement Account
Balance $ 0.00
</Table>
Page 10 of 20
<Page>
<Table>
7. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $ 12,683,255.07
Deposit to Spread Account from
Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over
Distributions $0.00
Distribution from Spread Account to Noteholders' Distr.
Account $ 11,445.27
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable
to A-1 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable
to A-2 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable
to A-3 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable
to A-4 Notes $ 0.00
Remaining Distributed Spread Account Amount to
Noteholders' Distr. Account $ 11,445.27
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $ 0.00
Remaining Distributed Spread Account Amount to
Noteholders' Distr. Account $ 11,445.27
Adj to Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary A-3 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary A-4 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Remaining Distributed Spread Account Amount to
Noteholders' Distr. Account $ 11,445.27
Adj to Preliminary B Noteholders' Principal Carryover
Shortfall (Current Period) $ 11,445.27
Preliminary Spread Account
Balance Remaining $ 12,671,809.80
Cumulative Realized Losses since 31-July-98 (Cut-off Date) $ 13,715,269.34
Are Cum. Realized Losses > 2.25% of
Initial Pool Balance? NO
12*(Realized Losses during Collection Period) + Repos at
end of Collection Period $ 5,342,000.23
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool
Balance? YES
60 day or > Delinquent Scheduled
Amounts $ 3,228,089.50
Are 60 day or > Delinquencies > 2.25% of Ending Pool
Balance? YES
Are any of the three conditions
"YES"? YES
Preliminary A-1 Note Principal Balance
(End of Period) $ 0.00
Preliminary A-2 Note Principal Balance
(End of Period) $ 0.00
Preliminary A-3 Note Principal Balance
(End of Period) $ 0.00
Preliminary A-4 Note Principal Balance
(End of Period) $ 51,250,976.29
Preliminary B Note Principal Balance
(End of Period) $ 4,010,876.11
Preliminary Total Principal Balance of Notes (End of
Period) $ 55,261,852.40
Specified Spread Account Balance 13,000,215.75
Lesser of:
(a) 2.00% of the Initial Pool
Balance 2.00% 13,000,215.75
(b) the Note Balance 55,261,852.40
Preliminary Spread Account
Balance Remaining $ 12,671,809.80
Preliminary Excess Amount in
Spread Account $ 0.00
Preliminary Shortfall Amount in
Spread Account $ 328,405.95
Deposit to Spread Account from Remaing Excess Distribution $ 0.00
Spread Account Excess $ 0.00
Ending Spread Account Balance (after
distributions) $ 12,671,809.80
Net Change in Spread Account
Balance ($11,445.27)
Total Excess Distribution Amount
Remaining $ 0.00
Deferred Purchase Price Interest Carryover Shortfall
(Previous Period) $ 108,629.17
Interest Due (in Arrears) on
Above Shortfall $ 561.25
Interest Accrued on Deferred Purchase
Price this period $ 108,629.17
Deferred Purchase Price Interest Paid from Excess
Distribution $ 0.00
Preliminary Deferred Purchase Price Interest Carryover
Shortfall (Current Period) $ 217,819.59
Certificateholders' Interest Carryover Shortfall (Previous
Period) $ 516.67
Interest Due (in Arrears) on
Above Shortfall $ 2.67
Interest Accrued on Certificates
this period $ 516.67
Certificateholders' Interest Paid from
Excess Distribution $ 0.00
Certificateholders' Interest Carryover Shortfall (Current
Period) $ 1,036.01
Total Excess Distribution Amount
Remaining $ 0.00
Deferred Purchase Price Principal Carryover Shortfall
(Previous Period) $ 0.00
Deferred Purchase Price Principal Distributable Amount current period (including
Carryover Shortfall) $ 0.00
Deferred Purchase Price Principal Distributable Amount Paid from Fixed and Floating Rate
Excess Distrbution $ 0.00
Preliminary Deferred Purchase Price Principal Carryover
Shortfall (Current Period) $ 0.00
Certificateholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
Certificateholders' Principal Distributable Amount current period
(including Carryover Shortfall) $ 0.00
Certificateholders' Principal Distributable Amount Paid from Fixed and Floating Rate
Excess Distrbution $ 0.00
Preliminary Certificateholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Excess Distribution Amount
Remaining $ 0.00
Servicing Fee Shortfall (Previous
Period) $ 2,169,841.12
Servicing Fees Accrued during
this Period 1.00% $ 68,016.45
Adjustment to Servicing Fee $ 0.00
Adjustment to Excess Distribution
Amount Remaining $ 0.00
Servicing Fees Paid this Period from
Excess Distribution $ 0.00
Servicing Fee Shortfall $ 2,237,857.57
Total Excess Distribution Amount
Remaining $ 0.00
</Table>
Page 11 of 20
<Page>
<Table>
8. ENDING BALANCES
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-4 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to B Notes $ 0.00
A-1 Noteholders' Principal Carryover Shortfall (Current
Period) $ 0.00
A-2 Noteholders' Principal Carryover Shortfall (Current
Period) $ 0.00
A-3 Noteholders' Principal Carryover Shortfall (Current
Period) $ 0.00
A-4 Noteholders' Principal Carryover Shortfall (Current
Period) $ 0.00
B Noteholders' Principal Carryover Shortfall (Current
Period) $ 0.00
Deferred Purchase Price Interest Carryover Shortfall
(Current Period) $ 217,819.59
Deferred Purchase Price Principal Carryover Shortfall
(Current Period) $ 0.00
Certificateholders' Interest Carryover Shortfall (Current
Period) $ 1,036.01
Certificateholders' Principal Carryover Shortfall
(Current Period) $ 0.00
A-1 Note Principal Balance (End
of Period) $ 0.00
A-2 Note Principal Balance (End
of Period) $ 0.00
A-3 Note Principal Balance (End
of Period) $ 0.00
A-4 Note Principal Balance (End
of Period) $ 51,250,976.29
B Note Principal Balance (End of
Period) $ 4,010,876.11
Deferred Purchase Price Principal
Balance (End of Period) $ 21,025,000.00
Certificate Principal Balance
(end of Period) $ 100,000.00
Total Principal Balance of Notes, Deferred Purchase Price and
Certificates (End of Period) $ 76,386,852.40
A-1 Note Pool Factor (End of
Period) $ 86,400,000.00 0.0000000
A-2 Note Pool Factor (End of
Period) $ 250,000,000.00 0.0000000
A-3 Note Pool Factor (End of
Period) $ 110,000,000.00 0.0000000
A-4 Note Pool Factor (End of
Period) $ 148,350,000.00 0.3454734
B Note Pool Factor (End of Period) $ 34,125,000.00 0.1175348
Deferred Purchase Price Pool Factor
(End of Period) $ 21,025,000.00 1.0000000
Certificate Pool Factor (endof
Period) $ 100,000.00 1.0000000
Total Notes, Deferred Purchase Price & Certificates Pool
Factor (End of Period) 0.1175182
Specified Spread Account Balance (after all distributions
and adjustments) $ 12,671,809.80
Yield Supplement Account Balance (after all distributions and
adjustment): $ 0.00
</Table>
Page 12 of 20
<Page>
CASE EQUIPMENT LOAN TRUST 1998-C
STATEMENT TO NOTEHOLDERS
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
<Table>
Payment Date: 15-Mar-02
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 4,947,940.37
per $1,000 original principal amount: $ 33.35
(e) B Notes: $ 274,160.28
per $1,000 original principal amount: $ 8.03
(f) Total $ 5,222,100.65
(2) Interest Paid on the Notes
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 262,729.94
per $1,000 original principal amount: $ 1.77
(e) B Notes: $ 22,139.35
per $1,000 original principal amount: $ 0.65
(f) Total $ 284,869.29
(3) Pool Balance at the end of the related Collection Period $76,397,640.12
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $ 0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $ 0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $ 0.00
(ii) A-3 Note Pool Factor: 0.0000000
(d) (i) outstanding principal amount of A-4 Notes: $51,250,976.29
(ii) A-4 Note Pool Factor: 0.3454734
(e) (i) outstanding principal amount of B Notes: $ 4,010,876.11
(ii) B Note Pool Factor: 0.1175348
(f) (i) Deferred Purchase Price Balance $21,025,000.00
(ii) Deferred Purchase Price Pool Factor: 1.0000000
(g) (i) Certificate Balance $ 100,000.00
(ii) Certificate Pool Factor: 1.00000000
(5) Amount of Servicing Fee: $ 0.00
per $1,000 Beginning of per Collection Period: 0.00000000
(6) Amount of Administration Fee: $ 166.67
per $1,000 Beginning of per Collection Period: 0.00409812
(7) Aggregate Purchase Amounts for Collection Period: $ 0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $ 282,232.47
(9) Amount in Spread Account: $12,671,809.80
</Table>
Page 13 of 20
<Page>
<Table>
(10)Amount in Pre-Funding Account: $ 0.00
(11)For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12)Amount in Negative Carry Account: $ 0.00
(13)Amount in Yield Supplement Account: $ 0.00
</Table>
Page 14 of 20
<Page>
Case Equipment Loan Trust 1998-C
Statement to Certificateholders
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
<Table>
Payment Date: 15-Mar-02
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 4,947,940.37
per $1,000 original principal amount: $ 33.35
(e) B Notes: $ 274,160.28
per $1,000 original principal amount: $ 8.03
(f) Deferred Purchase Price: $ 0.00
per $1,000 original principal amount: $ 0.00
(g) Certificates: 0.00
per $1,000 original principal amount: $ 0.00
(h) Total: $ 274,160.28
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 262,729.94
per $1,000 original $1.77 principal amount:
(e) B Notes: $ 22,139.35
per $1,000 original $0.65 principal amount:
(f) Deferred Purchase Price: $ 0.00
per $1,000 original $0.00 principal amount:
(g) Certificates: $ 0.00
per $1,000 original $0.00 principal amount:
(h) Total: $ 284,869.29
(3) Pool Balance at end of related Collection Period: $ 76,397,640.12
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $ 0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $ 0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $ 0.00
(ii) A-3 Note Pool Factor: 0.0000000
(d) (i) outstanding principal amount of A-4 Notes: $ 51,250,976.29
(ii) A-4 Note Pool Factor: 0.3454734
(e) (i) outstanding principal amount of B Notes: $ 4,010,876.11
(ii) C Note Pool Factor: 0.1175348
(f) (i) Deferred Purchase Price Balance $ 21,025,000.00
(ii) Certificate Pool Factor: 1.0000000
(g) (i) Certificate Balance 100,000.00
(ii) Certificate Pool Factor: 1.0000000
</Table>
Page 15 of 20
<Page>
<Table>
Payment Date: 15-Mar-02
(5) Amount of Servicing Fee: $ 0.00
per $1,000 Beginning of Collection Period: 0.0000000
(6) Amount of Administration Fee:
per $1,000 Beginning of Collection Period: $ 166.67
0.0040981
(7) Aggregate Purchase Amounts for Collection Period: $ 0.00
(8) Aggregate amount of Realized Losses for the Collection Period: $ 282,232.47
(9) Amount in Spread Account: $ 12,671,809.80
(10) Amount in Pre-Funding Account: $ 0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $ 0.00
(13) Amount in Yield Supplement Account: $ 0.00
</Table>
Page 16 of 20
<Page>
Case Equipment Loan Trust 1998-C
Payment and Deposit Instructions to Indenture Trustee
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
<Table>
Payment Date: 15-Mar-02
(1) Payment of Admin$ 166.67Fee to Administrator:
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $ 284,869.29
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $ 5,222,100.65
(4) Deferred Purchase Price Interest Distributable Amount to be
deposited into Deferred Purchase Price Distribution Account: $ 0.00
(5) Deferred Purchase Price Principal Distributable Amount to be
deposited into Deferred Purchase Price Distribution Account: $ 0.00
(6) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $ 0.00
(7) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $ 0.00
(8) Payment of Servi$ 0.00o Servicer:
(9) Release to Seller from Excess Collections over Distributions $ 0.00
Check for Error 7NO ERROR
Sum of Above Distributions $ 5,507,136.61
Total Distribution Amount plus $ 5,507,136.61
Releases to Seller
</Table>
Page 17 of 20
<Page>
Case Equipment Loan Trust 1998-C
Servicer's Certificate
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
<Table>
Payment Date: 15-Mar-02
(1) Total Distribution Amount: $ 5,507,136.61
(2) Administration Fee: $ 166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $ 0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $ 0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $ 0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $ 0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $ 0.00
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $ 0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $ 262,729.94
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $ 0.00
(11) Noteholders' Interest Distributable Amount applicable to b Notes: $ 22,139.35
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $ 0.00
(13) Offered Noteholders' Interest Distributable Amount' deposited into Note $ 284,869.29
Distribution Account:
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $ 0.00
(15) % of Fixed Rate Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(16) A-1 Noteholders' Principal Carryover Shortfall: $ 0.00
(17) A-1 Noteholders' Principal Distributable Amount: $ 0.00
(18) A-2 Noteholders' Monthly Principal Distributable Amount: $ 0.00
(19) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(20) A-2 Noteholders' Principal Carryover Shortfall: $ 0.00
(21) A-2 Noteholders' Principal Distributable Amount: $ 0.00
(22) A-3 Noteholders' Monthly Principal Distributable Amount: $ 0.00
(23) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 0.00%
(24) A-3 Noteholders' Principal Carryover Shortfall: $ 0.00
(25) A-3 Noteholders' Principal Distributable Amount: $ 0.00
(26) A-4 Noteholders' Monthly Principal Distributable Amount: $ 4,947,940.37
(27) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 94.75%
(28) A-4 Noteholders' Principal Carryover Shortfall: $ 0.00
(29) A-4 Noteholders' Principal Distributable Amount: $ 4,947,940.37
(30) B Noteholders' Monthly Principal Distributable Amount: $ 274,160.28
(31) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to B Noteholders 5.25%
(32) B Noteholders' Principal Carryover Shortfall: $ 0.00
(33) B Noteholders' Principal Distributable Amount: $ 274,160.28
(34) Noteholders' Principal Distribution Amount: $ 5,222,100.65
(35) Noteholders' Distributable Amount: $ 5,506,969.94
</Table>
Page 18 of 20
<Page>
<Table>
(36) Deposit to Spread Account (from excess collections): $ 0.00
(37) Specified Spread Account Balance (after all distributions and adjustments) : $ 13,000,215.75
The Lesser of:
(a) 2.00% of the Initial Pool Balance $ 13,000,215.75
(b) the Note Balance $ 55,261,852.40
(38) Spread Account Balance over the Specified Spread Account Balance: $ 0.00
(39) Deffered Purchase Price Interest Distribution Amount: $ 0.00
(40) Deffered Purchase Price Interest Carryover Shortfall: $ 217,819.59
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Deffered Purchase
Price 0.00%
(42) Deffered Purchase Price Principal Distributable Amount applicable to current period $ 0.00
(43) Deffered Purchase Price Principal Carryover Shortfall: $ 0.00
(44) Deffered Purchase Price Principal Distribution Amount: $ 0.00
(45) Deffered Purchase Price Distribution Amount: $ 0.00
(39) Certificateholders' Interest Distribution Amount: $ 0.00
(40) Certificateholders' Interest Carryover Shortfall: $ 1,036.01
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Certificates 0.00%
(42) Certificates Principal Distributable Amount applicable to current period $ 0.00
(43) Certificates Principal Carryover Shortfall: $ 0.00
(44) Certificates Principal Distribution Amount: $ 0.00
(45) Certificates Distribution Amount: $ 0.00
(46) Servicing Fee: $ 0.00
====================================================================================================================================
</Table>
Case Equipment Loan Trust 1998-C
Servicer's Certificate
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
<Table>
Payment Date: 15-Mar-02
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $ 0.00
(b) Release of Excess Amount in Negative Carry Account $ 0.00
(b) Release of Excess Amount in Yield Supplement Account $ 0.00
(48) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $ 11,445.27
(49) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $ 81,619,740.77
(50) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: 0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $ 0.00
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: $ 0.00
A-3 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-4 Notes: $ 51,250,976.29
A-4 Note Pool Factor: 0.3454734
Outstanding Principal Balance of B Notes: $ 4,010,876.11
B Note Pool Factor: 0.1175348
Outstanding Principal Balance of the Deferred Purchase Price: $ 21,025,000.00
Deferred Purchase Price Pool Factor: 1.0000000
Outstanding Principal Balance of the Certificates: 100,000.00
Certificate Pool Factor: 1.0000000
</Table>
Page 19 of 20
<Page>
<Table>
(51) Aggregate Purchase Amounts for related Collection Period: $ 0.00
(52) Aggregate Amount of Realized Losses for the related Collection Period: $ 282,232.47
(53) Spread Account Balance after giving effect to all distributions: $ 12,671,809.80
</Table>
Page 20 of 20
<Page>
CASE EQUIPMENT LOAN TRUST 1999-A
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
Prepared by Raunak Varma (262) 636-0255
<Table>
<Caption>
------------------------------------------------------------------------------
06-Mar-02 06-Mar-02 06-Mar-02 06-Mar-02
NPV Data Input Section ------------------------------------------------------------------------------
Scheduled cash flows as of the Pool 1A (Retail) Pool 1B (FPL) Pool 1C (Forestry) Pool 2
0 6,161,784.48 1,740,054.39 518,249.61 4,737,883.26
1 1,508,097.05 468,453.29 121,244.84 1,020,078.89
2 1,649,134.89 396,657.37 127,190.39 665,277.20
3 1,655,600.39 395,056.04 121,008.55 702,030.14
4 1,744,295.09 403,409.90 121,134.20 699,951.83
5 1,789,342.19 368,409.82 113,480.75 754,871.12
6 1,892,568.03 383,119.08 118,277.56 752,793.69
7 1,580,108.81 341,800.80 110,427.71 682,115.89
8 2,858,289.36 322,643.20 107,878.99 766,421.55
9 6,273,173.47 307,747.89 108,756.62 916,999.28
10 6,427,457.38 269,348.95 74,364.10 840,574.96
11 2,639,837.93 234,791.94 50,519.14 2,063,788.60
12 1,235,115.72 288,031.94 55,769.59 3,028,354.53
13 630,727.71 277,080.18 20,638.80 513,708.78
14 674,061.00 214,136.44 22,467.55 235,913.65
15 693,983.88 212,097.40 24,097.41 246,273.01
16 699,109.60 218,653.09 21,277.12 273,900.88
17 705,563.00 201,390.72 55,521.12 269,714.10
18 821,798.08 267,319.70 51,306.11 271,045.41
19 627,923.37 169,339.51 20,791.43 204,332.95
20 1,528,884.06 109,498.37 20,791.43 291,529.22
21 4,178,026.12 73,469.73 16,004.71 354,285.70
22 4,434,464.25 257,192.88 12,328.14 399,453.63
23 1,379,810.98 69,376.49 5,651.15 1,211,457.18
24 352,755.41 23,383.59 0.00 1,903,405.84
25 111,651.78 5,250.43 1,382.43 191,268.80
26 57,095.87 2,021.10 0.00 55,095.38
27 61,907.45 2,021.10 0.00 28,095.16
28 51,982.99 33,326.24 0.00 27,199.62
29 131,912.03 6,252.20 4,840.95 40,549.75
30 70,308.46 1,862.53 0.00 23,757.81
31 66,452.81 764.56 0.00 20,340.01
32 458,272.32 11,205.98 0.00 17,256.87
33 725,644.42 21,499.27 0.00 84,899.27
34 905,705.14 0.00 0.00 124,708.28
35 30,327.51 0.00 0.00 258,633.05
36 58,778.69 0.00 0.00 0.00
37 25,138.57 0.00 0.00 0.00
38 0.00 0.00 0.00 0.00
39 0.00 0.00 0.00 0.00
40 0.00 0.00 0.00 0.00
41 0.00 0.00 0.00 0.00
42 107,114.84 0.00 0.00 0.00
43 0.00 0.00 0.00 0.00
44 0.00 0.00 0.00 0.00
45 0.00 0.00 0.00 0.00
46 0.00 0.00 0.00 0.00
47 0.00 0.00 0.00 0.00
48 40,305.63 0.00 0.00 0.00
49 0.00 0.00 0.00 0.00
50 0.00 0.00 0.00 0.00
51 0.00 0.00 0.00 0.00
52 0.00 0.00 0.00 0.00
53 0.00 0.00 0.00 0.00
54 28,931.36 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00
56 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------
Total Time Balance of Scheduled
Cash Flows 57,073,442.12 8,096,666.12 2,025,400.40 24,677,965.29
<Caption>
----------------------------------------------------------
06-Mar-02 06-Mar-02 06-Mar-02
NPV Data Input Section ----------------------------------------------------------
Scheduled cash flows as of the Pool 3 Pool 4 Pool 5
0 3,384,753.71 1,806,403.58 556,576.63
1 5,525,150.00 2,895,487.85 306,908.85
2 969,466.80 3,324,781.22 598,698.19
3 807,250.75 876,375.09 781,105.49
4 858,139.19 819,187.98 332,943.31
5 851,729.26 965,202.03 208,722.64
6 900,693.84 877,582.72 236,335.13
7 942,146.07 908,203.23 193,709.97
8 952,581.51 1,023,719.26 242,859.77
9 1,106,896.28 1,006,556.07 304,171.55
10 1,263,918.36 869,064.63 196,621.93
11 798,283.37 899,375.53 199,989.55
12 2,156,722.43 812,176.35 216,038.83
13 3,419,959.91 2,536,363.69 275,800.75
14 469,349.61 2,759,943.97 450,231.94
15 337,366.57 455,210.15 557,080.98
16 352,808.42 372,871.62 204,889.61
17 410,850.58 443,856.66 104,541.41
18 436,720.00 432,659.56 111,499.61
19 386,559.62 431,314.03 79,114.47
20 426,078.00 523,333.64 114,041.87
21 541,991.50 528,378.19 229,766.01
22 562,080.69 447,144.39 69,011.44
23 307,126.73 416,121.50 104,159.74
24 1,124,237.33 414,099.40 107,249.52
25 1,877,267.69 1,761,282.09 119,394.76
26 166,639.19 1,820,943.76 269,465.85
27 38,367.13 106,460.72 291,839.06
28 55,514.56 76,807.40 69,082.06
29 94,746.18 111,585.39 16,772.72
30 57,380.84 69,906.20 33,825.92
31 32,780.62 70,373.42 825.67
32 86,608.87 57,004.69 15,511.96
33 43,110.09 73,369.26 66,234.62
34 49,121.73 26,792.30 248.94
35 5,431.89 35,453.70 33,638.49
36 234,683.83 10,763.81 248.94
37 0.00 483,706.48 248.94
38 13,515.17 33,169.68 34,936.32
39 0.00 0.00 0.00
40 6,461.53 0.00 0.00
41 0.00 0.00 0.00
42 0.00 0.00 0.00
43 0.00 0.00 105,406.40
44 0.00 0.00 0.00
45 0.00 0.00 0.00
46 0.00 0.00 0.00
47 0.00 0.00 0.00
48 0.00 0.00 0.00
49 0.00 0.00 0.00
50 0.00 0.00 0.00
51 0.00 0.00 0.00
52 0.00 0.00 0.00
53 0.00 0.00 0.00
54 0.00 0.00 0.00
55 0.00 0.00 0.00
56 0.00 0.00 0.00
57 0.00 0.00 0.00
58 0.00 0.00 0.00
59 0.00 0.00 0.00
60 0.00 0.00 0.00
61 0.00 0.00 0.00
62 0.00 0.00 0.00
63 0.00 0.00 0.00
64 0.00 0.00 0.00
65 0.00 0.00 0.00
66 0.00 0.00 0.00
67 0.00 0.00 0.00
68 0.00 0.00 0.00
69 0.00 0.00 0.00
70 0.00 0.00 0.00
71 0.00 0.00 0.00
72 0.00 0.00 0.00
73 0.00 0.00 0.00
---------------------------------------------------------
Total Time Balance of Scheduled
Cash Flows 32,054,489.85 31,583,031.24 7,839,749.84
</Table>
Page 1 of 11
<Page>
CASE EQUIPMENT LOAN TRUST 1999-A
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
Prepared by Raunak Varma (262) 636-0255
<Table>
Scheduled Payment Date 15-Mar-02
Actual Payment Date 15-Mar-02
Collection Period Begin Date 06-Feb-02
Collection Period End Date 05-Mar-02
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 28
PART I -- MONTHLY DATA INPUT
Receipts During the Period $14,473,711.06
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 $14,473,711.06
Total Collection $14,473,711.06
Negative Carry Withdrawls $ 0.00
Yield Supplement Withdrawals $ 0.00
Reinvestment Income (including Pre-Funding Account,
Spread Account (and YSA if any)) $ 33,437.41
Pre-Funding Account Reinvestment Income $ 0.00
Total Distribution Amount $14,507,148.47
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $ 1,317,557.49
Scheduled Amounts 60 days or more past due $ 3,589,584.94
Net Losses on Liquidated Receivables $ 332,988.57
Number of Loans at Beginning of Period 11,030
Number of Loans at End of Period 10,302
Repossessed Equipment not Sold or Reassigned
(Beginning) $ 3,376,094.44
Repossessed Equipment not Sold or Reassigned (End) $ 3,071,390.98
</Table>
Page 2 of 11
<Page>
CASE EQUIPMENT LOAN TRUST 1999-A
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
<Table>
Actual Payment Date 15-Mar-02
Collection Period Begin Date 06-Feb-02
Collection Period End Date 05-Mar-02
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $ 165,645,079.78
A-1 Note Beginning Principal Balance $ 0.00
A-2 Note Beginning Principal Balance $ 0.00
A-3 Note Beginning Principal Balance $ 0.00
A-4 Note Beginning Principal Balance $ 143,519,245.35
B Note Beginning Principal Balance $ 6,625,834.43
Certificate Beginning Principal Balance $ 15,500,000.00
Total Principal Balance of Notes and Certificates (End of Period) $ 151,819,966.64
A-1 Note Principal Balance (End of Period) $ 0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $ 0.00
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Principal Balance (End of Period) $ 0.00
A-3 Note Pool Factor (End of Period) 0.0000000
A-4 Note Principal Balance (End of Period) $ 130,247,136.73
A-4 Note Pool Factor (End of Period) 0.5868310
B Note Principal Balance (End of Period) $ 6,072,829.90
B Note Pool Factor (End of Period) 0.1958977
Certificate Principal Balance (End of Period) $ 15,500,000.00
Certificate Pool Factor (End of Period) 1.0000000
CONTRACT VALUE DECLINE $ 13,825,113.14
Pool Balance (Beg. of Collection Period) $ 165,645,860.76
Pool Balance (End of Collection Period) $ 151,820,747.62
Total Distribution Amount (TDA) $ 14,507,148.47
Total Collections and Investment Income for the Period $ 14,507,148.47
Negative Carry Amount $ 0.00
Principal Distribution Amount (PDA) $ 13,825,113.14
Principal Allocation to Notes and Certificates $ 13,825,113.14
A-1 Noteholders' Principal Distributable Amount $ 0.00
A-2 Noteholders' Principal Distributable Amount $ 0.00
A-3 Noteholders' Principal Distributable Amount $ 0.00
A-4 Noteholders' Principal Distributable Amount $ 13,272,108.61
B Noteholders' Principal Distributable Amount $ 553,004.53
Certificateholders' Principal Distributable Amount $ 0.00
Interest Distributable Amount $ 877,345.69
Noteholders' Interest Distributable Amount applicable to A-1 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $ 690,088.37
Noteholders' Interest Distributable Amount applicable to B Notes $ 32,908.31
Certificateholders' Interest Distributable Amount $ 154,349.01
Spread Account
Beginning Spread Account Balance $ 14,594,890.41
Deposit to Spread Account from Pre-Funding Account $ 0.00
Deposit to Spread Account from Excess Collections $ 0.00
over Distributions
Distribution from Spread Account for Interest / Principal Shortfall $ 41,128.02
Specified Spread Account Balance $ 15,500,015.62
Ending Spread Account Balance (after distributions) $ 14,553,762.40
Credit Enhancement 9.59%
Spread account % of Ending Pool Balance 9.59%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $ 1,317,557.49
as % of Ending Pool Balance 0.87%
Scheduled Amounts 60 days or more past due $ 3,589,584.94
as % of Ending Pool Balance 2.36%
Net Losses on Liquidated Receivables $ 332,988.57
as % of Ending Pool Balance 0.22%
</Table>
Page 3 of 11
<Page>
PART III -- SERVICING CALCULATIONS 15-Mar-02
<Table>
<Caption>
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 1A (Retail) Pool 1B (FPL) Pool 1C (Forestry) Pool 2
Wtd. Avg. APR 8.519% 8.519% 8.519% 8.163%
Contract Value (Beg. of Collection Period),
by origination pool $ 58,305,423.09 $8,208,010.08 $2,130,129.63 $26,945,806.76
Contract Value (End of Collection Period),
by origination pool $ 52,646,714.51 $7,669,820.63 $1,944,225.94 $23,041,527.15
--------------- ------------- ------------- --------------
Contract Value Decline $ 5,658,708.58 $ 538,189.45 $185,903.69 $ 3,904,279.61
9.71% 6.56% 8.73% 14.49%
Initial Pool Balance $165,645,860.76
Pool Balance (End of Collection Period) $151,820,747.62
Collections and Investment Income for the period $ 14,507,148.47
Negative Carry Amount $ 0.00
Total Distribution Amount (TDA) $ 14,507,148.47
Principal Distribution Amount (PDA) $ 13,825,113.14
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $ 0.00 $ 0.00 $ 0.00 $ 0.00
Total Unscheduled Principal $ 0.00
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
A-1 Note Beginning Principal Balance $ 0.00
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
A-1 Noteholders' Share of the Principal
Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $ 0.00
Principal Distribution Amount Remaining $ 13,825,113.14
A-2 Note Beginning Principal Balance $ 0.00
A-2 Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
A-2 Noteholders' Share of the Principal
Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $ 0.00
Principal Distribution Amount Remaining $ 13,825,113.14
A-3 Note Beginning Principal Balance $ 0.00
A-3 Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
A-3 Noteholders' Share of the Principal
Distribution Amount 0.00%
A-3 Noteholders' Principal Distributable Amount $ 0.00
Principal Distribution Amount Remaining $ 13,825,113.14
A-4 Note Beginning Principal Balance $143,519,245.35
A-4 Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
A-4 Noteholders' Share of the Principal
Distribution Amount 96.00%
A-4 Noteholders' Principal Distributable Amount $ 13,272,108.61
Principal Distribution Amount Remaining $ 553,004.53
B Note Beginning Principal Balance $ 6,625,834.43
B Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
B Noteholders' Share of the Principal
Distribution Amounts 4.00%
B Noteholders' Principal Distributable Amount $ 553,004.53
Principal Distribution Amount Remaining $ 13,272,108.61
Certificate Beginning Principal Balance $ 15,500,000.00
Certificateholders' Principal Carryover
Shortfall (Previous Period) $ 0.00
Certificateholders' Share of the Principal
Distribution Amounts 0.00%
Certificateholders' Principal
Distributable Amount $ 0.00
Interest Accrued on Class A-1 Notes this period $ 0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-1 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount
applicable to A-1 Notes $ 0.00
Interest Accrued on Class A-2 Notes this period $ 0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount
applicable to A-2 Notes $ 0.00
Interest Accrued on Class A-3 Notes this period $ 0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount
applicable to A-3 Notes $ 0.00
Interest Accrued on Class A-4 Notes this period $ 690,088.37
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-4 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount
applicable to A-4 Notes $ 690,088.37
Interest Accrued on Class A-1, A-2, A-3 and
A-4 Notes this period $ 690,088.37
Offered Noteholders' Interest Carryover
Shortfall (Previous Period) $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Offered Noteholders' Interest Distributable
Amount $ 690,088.37
Interest Accrued on Class B Notes this period $ 32,908.31
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount
applicable to B Notes $ 32,908.31
Interest Accrued on Certificates this period $ 76,983.33
Certificateholders' Interest Carryover Shortfall
(Previous Period) $ 76,983.33
Interest Due (in Arrears) on Above Shortfall $ 382.35
Certificateholders' Interest Distributable Amount $ 154,349.01
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. TOTAL DISTRIBUTION AMOUNT (TDA) $ 14,507,148.47
Administration Fee Shortfall (Previous Period) $ 0.00
Administration Fee Accrued during this Period $ 166.67
Administration Fee Paid this Period from TDA $ 166.67
Administration Fee Shortfall $ 0.00
Total Distribution Amount Remaining $ 14,506,981.80
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-1 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-1 Notes this period $ 0.00
<Caption>
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 3 Pool 4 Pool 5
Wtd. Avg. APR 7.995% 8.337% 8.088%
Contract Value (Beg. of Collection Period),
by origination pool $31,787,650.21 $30,548,780.96 $7,720,060.03
Contract Value (End of Collection Period),
by origination pool $30,051,925.01 $29,205,685.18 $7,260,849.20
-------------- -------------- -------------
Contract Value Decline $ 1,735,725.20 $ 1,343,095.78 $ 459,210.83
5.46% 4.40% 5.95%
Initial Pool Balance
Pool Balance (End of Collection Period)
Collections and Investment Income for the period
Negative Carry Amount
Total Distribution Amount (TDA)
Principal Distribution Amount (PDA)
Initial B Percentage
Unscheduled Principal (per pool) $ 0.00 $ 0.00 $ 0.00
Total Unscheduled Principal
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
A-1 Note Beginning Principal Balance
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period)
A-1 Noteholders' Share of the Principal
Distribution Amount
A-1 Noteholders' Principal Distributable Amount
Principal Distribution Amount Remaining
A-2 Note Beginning Principal Balance
A-2 Noteholders' Principal Carryover Shortfall
(Previous Period)
A-2 Noteholders' Share of the Principal
Distribution Amount
A-2 Noteholders' Principal Distributable Amount
Principal Distribution Amount Remaining
A-3 Note Beginning Principal Balance
A-3 Noteholders' Principal Carryover Shortfall
(Previous Period)
A-3 Noteholders' Share of the Principal
Distribution Amount
A-3 Noteholders' Principal Distributable Amount
Principal Distribution Amount Remaining
A-4 Note Beginning Principal Balance
A-4 Noteholders' Principal Carryover Shortfall
(Previous Period)
A-4 Noteholders' Share of the Principal
Distribution Amount
A-4 Noteholders' Principal Distributable Amount
Principal Distribution Amount Remaining
B Note Beginning Principal Balance
B Noteholders' Principal Carryover Shortfall
(Previous Period)
B Noteholders' Share of the Principal
Distribution Amounts
B Noteholders' Principal Distributable Amount
Principal Distribution Amount Remaining
Certificate Beginning Principal Balance
Certificateholders' Principal Carryover
Shortfall (Previous Period)
Certificateholders' Share of the Principal
Distribution Amounts
Certificateholders' Principal
Distributable Amount
Interest Accrued on Class A-1 Notes this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-1 Notes
Interest Due (in Arrears) on above Shortfall
Noteholders' Interest Distributable Amount
applicable to A-1 Notes
Interest Accrued on Class A-2 Notes this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2 Notes
Interest Due (in Arrears) on above Shortfall
Noteholders' Interest Distributable Amount
applicable to A-2 Notes
Interest Accrued on Class A-3 Notes this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes
Interest Due (in Arrears) on above Shortfall
Noteholders' Interest Distributable Amount
applicable to A-3 Notes
Interest Accrued on Class A-4 Notes this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-4 Notes
Interest Due (in Arrears) on above Shortfall
Noteholders' Interest Distributable Amount
applicable to A-4 Notes
Interest Accrued on Class A-1, A-2, A-3 and
A-4 Notes this period
Offered Noteholders' Interest Carryover
Shortfall (Previous Period)
Interest Due (in Arrears) on above Shortfall
Offered Noteholders' Interest Distributable
Amount
Interest Accrued on Class B Notes this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes
Interest Due (in Arrears) on above Shortfall
Noteholders' Interest Distributable Amount
applicable to B Notes
Interest Accrued on Certificates this period
Certificateholders' Interest Carryover Shortfall
(Previous Period)
Interest Due (in Arrears) on Above Shortfall
Certificateholders' Interest Distributable Amount
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. TOTAL DISTRIBUTION AMOUNT (TDA)
Administration Fee Shortfall (Previous Period)
Administration Fee Accrued during this Period
Administration Fee Paid this Period from TDA
Administration Fee Shortfall
Total Distribution Amount Remaining
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-1 Notes
Interest Due (in Arrears) on above Shortfall
Interest Accrued on Class A-1 Notes this period
</Table>
Page 4 of 11
<Page>
<Table>
Noteholders' Interest applicable to A-1 Notes
Paid this Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period)
applicable to A-1 Notes $ 0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-2 Notes this period $ 0.00
Noteholders' Interest applicable to A-2 Notes
Paid this Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-3 Notes this period $ 0.00
Noteholders' Interest applicable to A-3 Notes
Paid this Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-3 Notes $ 0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-4 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-4 Notes this period $ 690,088.37
Noteholders' Interest applicable to A-4 Notes
Paid this Period from TDA $ 690,088.37
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-4 Notes $ 0.00
Offered Noteholders' Interest Carryover Shortfall
(Previous Period) $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-1, A-2, A-3 and A-4
Notes this period $ 690,088.37
Offered Noteholders' Interest Paid this Period
from TDA $ 690,088.37
Preliminary A Noteholders' Interest Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $13,816,893.43
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to B Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class B Notes this period $ 32,908.31
Noteholders' Interest applicable to B Notes Paid
this Period from TDA $ 32,908.31
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to B Notes $ 0.00
Total Distribution Amount Remaining $13,783,985.12
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
A-1 Noteholders' Monthly Principal Distributable
Amount $ 0.00
A-1 Noteholders' Principal Distributable Amount
Paid from TDA $ 0.00
Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $13,783,985.12
A-2 Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
A-2 Noteholders' Monthly Principal Distributable
Amount $ 0.00
A-2 Noteholders' Principal Distributable Amount
Paid from TDA $ 0.00
Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $13,783,985.12
A-3 Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
A-3 Noteholders' Monthly Principal Distributable
Amount $ 0.00
A-3 Noteholders' Principal Distributable Amount
Paid from TDA $ 0.00
Preliminary A-3 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $13,783,985.12
A-4 Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
A-4 Noteholders' Monthly Principal Distributable
Amount $13,272,108.61
A-4 Noteholders' Principal Distributable Amount
Paid from TDA $13,272,108.61
Preliminary A-4 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 511,876.51
B Noteholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
B Noteholders' Monthly Principal Distributable
Amount $ 553,004.53
B Noteholders' Principal Distributable Amount Paid
from TDA $ 511,876.51
Preliminary B Noteholders' Principal Carryover
Shortfall (Current Period) $ 41,128.02
Total Excess Distribution Amount Remaining $ 0.00
4. RECONCILIATION OF PRE-FUNDING ACCOUNT
Beginning Pre-Funding Account Balance $ 0.00
New Collateral Purchased $ 0.00
Deposit to Spread Account $ 0.00
Deposit to Yield Supplement Account (will be
necessary only if required by rating agencies) $ 0.00
--------------
Payment to Seller $ 0.00
Ending Pre-Funding Account Balance $ 0.00
Excess Pre-Funded Amount/(Payment to Seller) $ 0.00
Adjusted Ending Pre-Funding Account Balance $ 0.00
5. RECONCILIATION OF NEGATIVE CARRY ACCOUNT
Beginning Negative Carry Account Balance $ 0.00
Negative Carry 3.2783846%
Number of Days Remaining 30.00
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $ 0.00
Cumulative Negative Carry Withdrawls $ 0.00
Maximum Negative Carry Amount $ 0.00
Required Negative Carry Account Balance $ 0.00
Interim Ending Negative Carry Account Balance $ 0.00
Negative Carry Amount Released to Seller $ 0.00
Ending Negative Carry Account Balance $ 0.00
6. RECONCILATION OF YIELD SUPPLEMENT ACCOUNT - ONLY NECESSARY IF
REQUIRED BY RATING AGENCIES
Beginning Yield Supplement Account Balance $ 0.00
Deposit to Yield Supplement Account from
Pre-Funding Account $ 0.00
Receivables Percentage 0 0.00%
Withdrawal of Yield Supplement Amount $ 0.00
Maximum Yield Supplement Amount $ 0.00
Required Yield Supplement Amount $ 0.00
Interim Yield Supplement Account Balance $ 0.00
Yield Supplement Amount Released to Seller $ 0.00
Ending Yield Supplement Account Balance $ 0.00
</Table>
Page 5 of 11
<Page>
7. DISTRIBUTIONS FROM SPREAD ACCOUNT
<Table>
Beginning Spread Account Balance $ 14,594,890.41
Deposit to Spread Account from Pre-Funding Account $ 0.00
Deposit to Spread Account from Excess Collections
over Distributions $ 0.00
Distribution from Spread Account to Noteholders'
Distr. Account $ 41,128.02
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-1 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-2 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-3 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-4 Notes $ 0.00
Remaining Distribution from Spread Account to
Noteholders' Distr. Account $ 41,128.02
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to B Notes $ 0.00
Remaining Distribution from Spread Account to
Noteholders' Distr. Account $ 41,128.02
Adj to Preliminary A-1 Noteholders' Principal
Carryover Shortfall (Current Period) $ 0.00
Adj to Preliminary A-2 Noteholders' Principal
Carryover Shortfall (Current Period) $ 0.00
Adj to Preliminary A-3 Noteholders' Principal
Carryover Shortfall (Current Period) $ 0.00
Adj to Preliminary A-4 Noteholders' Principal
Carryover Shortfall (Current Period) $ 0.00
Remaining Distribution from Spread Account to
Noteholders' Distr. Account $ 41,128.02
Adj to Preliminary B Noteholders' Principal
Carryover Shortfall (Current Period) $ 41,128.02
Preliminary Spread Account Balance Remaining $ 14,553,762.40
Cumulative Realized Losses since 28-February-99
(Cut-off Date) $ 19,096,370.08
Are Cum. Realized Losses GREATER THAN 2.25% of
Initial Pool Balance? YES
12*(Realized Losses during Collection Period) +
Repos at end of Collection Period $ 7,067,253.82
Is 12*Realized Losses + Unliq. Repos GREATER THAN
1.65% of Beg. Pool Balance? YES
60 day or GREATER THAN Delinquent Scheduled Amounts $ 3,589,584.94
Are 60 day or GREATER THAN Delinquencies GREATER THAN
2.25% of Ending Pool Balance? YES
Are any of the three conditions "YES"? YES
Preliminary A-1 Note Principal Balance (End of
Period) $ 0.00
Preliminary A-2 Note Principal Balance (End of
Period) $ 0.00
Preliminary A-3 Note Principal Balance (End of
Period) $ 0.00
Preliminary A-4 Note Principal Balance (End of
Period) $130,247,136.73
Preliminary B Note Principal Balance (End of
Period) $ 6,072,829.90
Preliminary Total Principal Balance of Notes (End
of Period) $136,319,966.64
Specified Spread Account Balance 15,500,015.62
Lesser of:
(a) 2.00% of the Initial Pool Balance 15,500,015.62
(b) the Note Balance 1 36,319,966.64
Preliminary Spread Account Balance Remaining $ 14,553,762.40
Preliminary Excess Amount in Spread Account $ 0.00
Preliminary Shortfall Amount in Spread Account $ 946,253.22
Deposit to Spread Account from Remaing Excess
Distribution $ 0.00
Spread Account Excess $ 0.00
Ending Spread Account Balance (after distributions) $ 14,553,762.40
Net Change in Spread Account Balance $ (41,128.02)
8. CERTIFICATE DISTRIBUTIONS AND SERVICING FEES
Total Excess Distribution Amount Remaining $ 0.00
Certificateholders' Interest Carryover Shortfall
(Previous Period) $ 76,983.33
Interest Due (in Arrears) on Above Shortfall $ 382.35
Interest Accrued on Certificates this period $ 76,983.33
Certificateholders' Interest Paid from Excess
Distribution $ 0.00
Preliminary Certificateholders' Interest Carryover
Shortfall (Current Period) $ 154,349.01
Total Excess Distribution Amount Remaining $ 0.00
Certificateholders' Principal Carryover Shortfall
(Previous Period) $ 0.00
Certificateholders' Principal Distributable Amount
applicable to current period $ 0.00
Certificateholders' Principal Distributable Amount
Paid from Excess Distrbution $ 0.00
Preliminary Certificateholders' Principal
Carryover Shortfall (Current Period) $ 0.00
Total Excess Distribution Amount Remaining $ 0.00
Servicing Fee Shortfall (Previous Period) 4,744,111.33
Servicing Fees Accrued during this Period $ 138,038.22
Servicing Fees Paid this Period Excess Distribution $ 0.00
Adjustment to Servicing Fee $ 0.00
Adjustment to Excess Distribution Amount Remaining $ 0.00
Servicing Fee Shortfall $ 4,882,149.55
Total Excess Distribution Amount Remaining $ 0.00
9. ENDING BALANCES
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-1 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-2 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-3 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-4 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to B Notes $ 0.00
A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
A-4 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
B Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Certificateholders' Interest Carryover Shortfall
( Ending Balance) $ 154,349.01
Certificateholders' Principal Carryover Shortfall
(Ending Balance) $ 0.00
A-1 Note Principal Balance (End of Period) $ 0.00
A-2 Note Principal Balance (End of Period) $ 0.00
A-3 Note Principal Balance (End of Period) $ 0.00
A-4 Note Principal Balance (End of Period) $ 130,247,136.73
B Note Principal Balance (End of Period) $ 6,072,829.90
Certificate Principal Balance (End of Period) $ 15,500,000.00
Total Principal Balance of Notes and Certificates
(End of Period) $151,819,966.64
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Pool Factor (End of Period) 0.0000000
A-4 Note Pool Factor (End of Period) 0.5868310
B Note Pool Factor (End of Period) 0.1958977
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End of
Period) 0.1958967
Specified Spread Account Balance (after all
distributions and adjustments) $ 14,553,762.40
Yield Supplement Account Balance (after
alldistributions and adjustment): $ 0.00
</Table>
Page 6 of 11
<Page>
CASE EQUIPMENT LOAN TRUST 1999-A
STATEMENT TO NOTEHOLDERS
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 13,272,108.61
per $1,000 original principal amount: $ 59.80
(e) B Notes: $ 553,004.53
per $1,000 original principal amount: $ 17.84
(f) Total $ 13,825,113.14
(2) Interest on the Notes
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 690,088.37
per $1,000 original principal amount: $ 3.11
(e) B Notes: $ 32,908.31
per $1,000 original principal amount: $ 1.06
(f) Total $ 722,996.68
(3) Pool Balance at the end of the related Collection
Period $151,820,747.62
(4) After giving effect to distributions on current
Payment Date:
(a) (i) outstanding principal amount of A-1 Notes:$ 0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes:$ 0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes:$ 0.00
(ii) A-3 Note Pool Factor: 0.0000000
(d) (i) outstanding principal amount of A-4 Notes: $130,247,136.73
(ii) A-4 Note Pool Factor: 0.5868310
(e) (i) outstanding principal amount of B Notes: $ 6,072,829.90
(ii) B Note Pool Factor: 0.1958977
(f) (i) Certificate Balance $ 15,500,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $0.00
per $1,000 Beginning of Collection Period: 0.00000000
(6) Amount of Administration Fee: $ 166.67
per $1,000 Beginning of Collection Period: 0.00100616
(7) Aggregate Purchase Amounts for Collection Period: $ 0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $ 332,988.57
(9) Amount in Spread Account: $ 14,553,762.40
(10) Amount in Pre-Funding Account: $ 0.00
(11) For the Final payment date with respect to the
Funding Period, the Remaining Pre-Funded Amount NA
(12) Amount in Negative Carry Account: $ 0.00
(13) Amount in Yield Supplement Account: $ 0.00
================================================================================
</Table>
Page 7 of 11
<Page>
================================================================================
CASE EQUIPMENT LOAN TRUST 1999-A
STATEMENT TO CERTIFICATEHOLDERS
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 13,272,108.61
per $1,000 original principal amount: $ 59.80
(e) B Notes: $ 553,004.53
per $1,000 original principal amount: $ 17.84
(f) Certificates: $ 0.00
per $1,000 original principal amount: $ 0.00
(g) Total: $ 553,004.53
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(d) A-4 Notes: $ 690,088.37
per $1,000 original principal amount: $ 3.11
(e) B Notes: $ 32,908.31
per $1,000 original principal amount: $ 1.06
(f) Certificates: $ 0.00
per $1,000 original principal amount: $ 0.00
(g) Total: $ 722,996.68
(3) Pool Balance at end of related Collection Period: $151,820,747.62
(4) After giving effect to distributions on this
Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $ 0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $ 0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $ 0.00
(ii) A-3 Note Pool Factor: 0.0000000
(d) (i) outstanding principal amount of A-4 Notes: $130,247,136.73
(ii) A-4 Note Pool Factor: 0.5868310
(e) (i) outstanding principal amount of B Notes: $ 6,072,829.90
(ii) B Note Pool Factor: 0.1958977
(f) (i) Certificate Balance $ 15,500,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $ 0.00
per $1,000 Beginning of Collection Period: 0.0000000
(6) Amount of Administration Fee: $ 166.67
per $1,000 Beginning of Collection Period: 0.0010062
(7) Aggregate Purchase Amounts for Collection Period: $ 0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $ 332,988.57
(9) Amount in Spread Account: $ 14,553,762.40
(10) Amount in Pre-Funding Account: $ 0.00
(11) For the Final payment date with respect to the NA
Funding Period, the Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $ 0.00
(13) Amount in Yield Supplement Account: $ 0.00
================================================================================
</Table>
Page 8 of 11
<Page>
================================================================================
CASE EQUIPMENT LOAN TRUST 1999-A
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Payment of Administration Fee to Administrator: $ 166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $ 722,996.68
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $ 13,825,113.14
(4) Certificateholders' Interest Distributable Amount
to be deposited into Certificateholders'
Distribution Account: $ 0.00
(5) Certificateholders' Principal Distributable
Amount to be deposited into Certificateholders'
Distribution Account: $ 0.00
(6) Payment of Servicing Fee to Servicer: $ 0.00
(7) Release to Seller from Excess Collections over
Distributions $ 0.00
Check for Error NO ERROR
Sum of Above Distributions $ 14,548,276.49
Total Distribution Amount plus Releases to Seller $1 4,548,276.49
================================================================================
</Table>
Page 9 of 11
<Page>
CASE EQUIPMENT LOAN TRUST 1999-A
SERVICER'S CERTIFICATE
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Total Distribution Amount: $ 14,507,148.47
(2) Administration Fee: $ 166.67
(3) Noteholders' Interest Distributable Amount
applicable to A-1 Notes: $ 0.00
(4) Noteholders' Interest Carryover Shortfall
applicable to A-1 Notes: $ 0.00
(5) Noteholders' Interest Distributable Amount
applicable to A-2 Notes: $ 0.00
(6) Noteholders' Interest Carryover Shortfall
applicable to A-2 Notes: $ 0.00
(7) Noteholders' Interest Distributable Amount
applicable to A-3 Notes: $ 0.00
(8) Noteholders' Interest Carryover Shortfall
applicable to A-3 Notes: $ 0.00
(9) Noteholders' Interest Distributable Amount
applicable to A-4 Notes: $ 690,088.37
(10) Noteholders' Interest Carryover Shortfall
applicable to A-4 Notes: $ 0.00
(11) Noteholders' Interest Distributable Amount
applicable to B Notes: $ 32,908.31
(12) Noteholders' Interest Carryover Shortfall
applicable to B Notes: $ 0.00
(13) Offered Noteholders' Interest Distributable
Amount' deposited into Note Distribution Account: $ 722,996.68
(14) A-1 Noteholders' Monthly Principal Distributable
Amount: $ 0.00
(15) % of Principal Distribution Amount applicable to
A-1 Noteholders 0.00%
(16) A-1 Noteholders' Principal Carryover Shortfall: $ 0.00
(17) A-1 Noteholders' Principal Distributable Amount: $ 0.00
(18) A-2 Noteholders' Monthly Principal Distributable
Amount: $ 0.00
(19) % of Principal Distribution Amount applicable to
A-2 Noteholders 0.00%
(20) A-2 Noteholders' Principal Carryover Shortfall: $ 0.00
(21) A-2 Noteholders' Principal Distributable Amount: $ 0.00
(22) A-3 Noteholders' Monthly Principal Distributable
Amount: $ 0.00
(23) % of Principal Distribution Amount applicable to
A-3 Noteholders 0.00%
(24) A-3 Noteholders' Principal Carryover Shortfall: $ 0.00
(25) A-3 Noteholders' Principal Distributable Amount: $ 0.00
(26) A-4 Noteholders' Monthly Principal Distributable
Amount: $ 13,272,108.61
(27) % of Principal Distribution Amount applicable to
A-4 Noteholders 96.00%
(28) A-4 Noteholders' Principal Carryover Shortfall: $ 0.00
(29) A-4 Noteholders' Principal Distributable Amount: $ 13,272,108.61
(30) B Noteholders' Monthly Principal Distributable
Amount: $ 553,004.53
(31) % of Principal Distribution Amount applicable to
B Noteholders 4.00%
(32) B Noteholders' Principal Carryover Shortfall: $ 0.00
(33) B Noteholders' Principal Distributable Amount: $ 553,004.53
(34) Noteholders' Principal Distribution Amount: $ 13,825,113.14
(35) Noteholders' Distributable Amount: $ 14,548,109.82
(36) Deposit to Spread Account (from excess
collections): $ 0.00
(37) Specified Spread Account Balance (after all
distributions and adjustments) : $ 15,500,015.62
The Lesser of:
(a) 2.00% of the Initial Pool Balance $ 15,500,015.62
(b) the Note Balance $136,319,966.64
(38) Spread Account Balance over the Specified Spread
Account Balance: $ 0.00
(39) Certificateholders' Interest Distributable
Amount: $ 0.00
(40) Certificateholders' Interest Carryover Shortfall: $ 154,349.01
(41) % of Principal Distribution Amount applicable to
Certificat holders 0.00%
(42) Certificateholders' Principal Distributable
Amount applicable to current period $ 0.00
(43) Certificateholders' Principal Carryover
Shortfall: $ 0.00
(44) Certificateholders' Principal Distributable
Amount: $ 0.00
(45) Certificateholders' Distributable Amount: $ 0.00
(46) Servicing Fee: $ 0.00
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Excess Distributions $ 0.00
(b) Release of Excess Amount in Negative Carry
Account $ 0.00
(c) Release of Excess Amount in Yield Supplement
Account $ 0.00
(48) Amount to be withdrawn from the Spread Account
and deposited into the Note Distribution Account $ 41,128.02
(49) Pool Balance as of the opening of business on
the first day of the Collection Period in which
the Payment Date occurs: $165,645,860.76
</Table>
Page 10 of 11
<Page>
<Table>
(50) After giving effect to all distributions on such
Payment Date:
Outstanding Principal Balance of A-1 Notes: $ 0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $ 0.00
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: $ 0.00
A-3 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-4 Notes: $130,247,136.73
A-4 Note Pool Factor: 0.5868310
Outstanding Principal Balance of B Notes: $ 6,072,829.90
B Note Pool Factor: 0.1958977
Outstanding Principal Balance of the
Certificates: $ 15,500,000.00
Certificate Pool Factor: 1.0000000
(51) Aggregate Purchase Amounts for related
Collection Period: $ 0.00
(52) Aggregate Amount of Realized Losses for the
related Collection Period: $ 332,988.57
(53) Spread Account Balance after giving effect to
all distributions: $ 14,553,762.40
</Table>
Page 11 of 11
<Page>
CASE EQUIPMENT LOAN TRUST 1999-B
$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
$31,500,000 Class B 7.050% Asset Backed Notes due June 15, 2006
$17,500,000 7.050% Asset Backed Certificates
Prepared by Karen Kudla (262) 636 - 7381
<Table>
<Caption>
199070 199074 199073 199075
-------------------------------------------------------------------------------------------
NPV Data Input Section 30-Sep-99 05-Mar-02 05-Mar-02 05-Mar-02 05-Mar-02
-------------------------------------------------------------------------------------------
Scheduled cash flows as of the Pool 3 Cutoff Pool 1A (Retail) Pool 1B (FPL) Pool 1C (Forestry) Pool 1D (Trucks)
145,839.52 5,117,517.32 1,914,324.76 945,349.77 2,611,062.52
1,857,117.64 2,708,222.04 637,227.90 178,975.48 473,360.81
1,634,611.17 4,488,374.74 568,304.43 260,805.84 544,303.94
1,769,944.09 6,111,854.11 434,724.49 190,058.16 500,566.87
1,613,186.95 4,502,263.63 413,719.77 174,933.11 455,016.19
1,709,469.35 1,851,812.42 356,382.86 175,135.74 496,577.39
1,441,675.06 1,888,621.13 380,573.69 170,601.17 426,181.78
1,299,264.84 1,688,280.40 408,376.12 161,650.26 416,688.30
1,251,771.34 1,941,913.78 412,807.61 169,554.99 406,311.46
1,285,473.37 2,399,430.24 456,769.39 163,147.62 400,750.95
1,678,813.61 2,099,575.99 433,417.04 172,711.75 384,952.92
10,066,617.28 1,715,477.43 326,670.49 162,152.35 419,638.68
4,348,630.98 1,673,276.09 423,631.45 148,017.92 353,368.52
2,109,341.91 1,802,512.24 512,589.09 127,159.17 358,385.51
2,099,226.88 2,832,292.51 452,182.32 100,256.40 337,305.13
2,129,834.23 4,174,019.11 291,851.34 70,161.76 303,093.96
1,752,202.63 2,737,536.58 263,307.99 126,709.87 287,631.49
1,726,621.14 921,929.79 209,534.90 46,148.80 251,227.32
1,437,542.16 941,518.36 191,101.70 46,226.32 237,878.18
1,314,043.94 790,733.40 235,327.07 27,417.63 229,409.97
1,238,967.43 997,145.57 247,870.65 25,568.46 239,336.27
1,262,684.69 1,419,852.11 310,476.87 25,568.46 207,307.98
1,631,891.51 1,111,570.15 220,622.23 25,568.46 186,033.81
9,740,178.60 846,050.14 287,366.10 25,568.46 206,037.83
4,275,375.05 771,971.40 209,875.02 16,401.21 217,234.52
2,039,949.43 838,101.61 298,322.88 11,180.91 379,692.05
2,033,425.17 1,447,944.62 264,871.24 8,107.44 175,193.70
2,053,767.59 2,497,224.76 127,921.40 5,578.40 165,345.54
1,650,153.23 1,503,822.79 104,156.37 13,188.51 136,222.70
1,624,877.93 268,349.01 15,717.12 0.00 31,741.57
1,338,393.87 232,292.14 51,038.03 0.00 63,243.63
1,230,284.22 145,148.79 8,689.35 0.00 30,037.25
1,155,244.35 178,338.20 10,675.88 5,530.92 19,663.56
1,174,630.41 168,850.82 1,449.40 0.00 68,844.43
1,547,570.24 62,148.92 0.00 0.00 95,084.88
9,440,542.40 58,170.93 0.00 0.00 0.00
4,057,340.07 22,395.81 0.00 0.00 27,655.12
1,830,259.35 93,444.36 0.00 0.00 8,952.16
1,799,189.89 130,895.06 46,577.28 0.00 0.00
1,832,085.23 33,497.31 0.00 0.00 0.00
1,446,019.93 28,734.87 0.00 0.00 0.00
1,265,798.03 0.00 0.00 0.00 0.00
1,105,556.14 0.00 0.00 0.00 0.00
1,003,090.37 0.00 0.00 0.00 0.00
950,348.43 0.00 0.00 0.00 0.00
971,064.49 9,815.75 0.00 0.00 0.00
1,311,226.01 0.00 0.00 0.00 0.00
7,849,023.12 0.00 0.00 0.00 0.00
2,969,983.42 0.00 0.00 0.00 0.00
1,283,811.71 0.00 0.00 0.00 0.00
1,249,138.03 0.00 0.00 0.00 0.00
1,264,847.32 0.00 0.00 0.00 0.00
898,302.42 0.00 0.00 0.00 0.00
675,414.51 0.00 0.00 0.00 0.00
561,508.52 0.00 0.00 0.00 0.00
483,444.61 0.00 0.00 0.00 0.00
433,159.45 0.00 0.00 0.00 0.00
467,352.17 0.00 0.00 0.00 0.00
740,434.57 0.00 0.00 0.00 0.00
6,533,150.32 0.00 0.00 0.00 0.00
2,043,163.70 0.00 0.00 0.00 0.00
724,831.38 0.00 0.00 0.00 0.00
378,718.73 0.00 0.00 0.00 0.00
466,062.25 0.00 0.00 0.00 0.00
158,838.64 0.00 0.00 0.00 0.00
49,120.12 0.00 0.00 0.00 0.00
3,249.54 0.00 0.00 0.00 0.00
42,050.82 0.00 0.00 0.00 0.00
5,348.62 0.00 0.00 0.00 0.00
50,483.65 0.00 0.00 0.00 0.00
128,018.24 0.00 0.00 0.00 0.00
216,268.82 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------------------
Total Time Balance of
Scheduled Cash Flows 133,356,866.82 65,252,926.43 11,528,454.23 3,779,435.34 12,151,338.89
<Caption>
199077 99171 199079 199173
------------------------------------------------------------
NPV Data Input Section 05-Mar-02 05-Mar-02 05-Mar-02 05-Mar-02
------------------------------------------------------------
Scheduled cash flows as of the Pool 2A Pool 2B Pool 3 Pool 4
1,895,929.39 0.00 1,872,652.91 4,229,098.99
984,063.71 0.00 837,084.09 1,499,193.68
898,654.31 0.00 817,701.62 1,436,592.58
1,102,308.12 0.00 777,075.77 1,373,043.18
2,074,473.50 0.00 837,860.94 1,497,810.02
3,533,720.07 0.00 2,136,701.76 1,462,012.37
1,504,106.46 0.00 4,968,116.66 4,129,730.38
802,819.04 0.00 965,202.57 4,518,656.24
1,028,816.38 0.00 1,178,043.77 2,078,163.85
1,227,807.77 0.00 1,442,768.38 1,860,841.16
994,973.35 0.00 997,941.15 1,395,633.45
907,927.64 0.00 826,171.13 1,305,498.31
686,715.40 0.00 782,951.20 1,510,349.29
822,586.58 0.00 700,132.63 1,203,888.54
744,518.91 0.00 656,588.77 1,186,288.90
955,464.28 0.00 646,780.02 1,035,942.73
1,633,055.08 0.00 684,881.24 1,153,405.70
2,664,919.62 0.00 1,758,797.63 1,094,144.18
1,049,791.32 0.00 3,754,495.22 3,309,681.94
412,988.50 0.00 541,241.60 3,355,836.89
631,919.97 0.00 843,311.42 1,402,969.49
798,263.72 0.00 1,049,560.39 1,099,818.40
604,517.95 0.00 612,401.81 872,875.16
489,504.15 0.00 414,191.78 642,273.88
310,041.87 0.00 399,263.51 797,770.02
431,507.45 0.00 326,639.01 534,381.96
365,987.46 0.00 308,605.01 606,710.96
586,401.30 0.00 297,473.31 424,576.33
1,024,377.36 0.00 318,008.52 467,015.76
1,716,853.60 0.00 1,195,658.17 551,930.61
594,432.41 0.00 2,982,369.16 2,299,222.62
99,894.37 0.00 265,323.05 2,285,491.47
279,047.66 0.00 413,365.07 630,862.46
326,791.11 0.00 391,921.93 494,488.65
117,591.44 0.00 152,748.45 218,356.85
41,035.61 0.00 32,823.00 47,657.21
14,740.11 0.00 21,972.76 79,713.23
29,705.10 0.00 36,721.74 44,681.14
32,538.15 0.00 31,644.54 13,906.79
208,903.49 0.00 15,644.27 5,106.94
234,057.87 0.00 8,747.50 19,243.30
0.00 0.00 182,490.64 47,987.31
0.00 0.00 0.00 385,294.53
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
43,047.00 32,951.80 0.00 20,290.76
0.00 0.00 0.00 7,962.75
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
13,199.04 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
----------------------------------------------------------
Total Time Balance of Scheduled Cash Flows 34,919,997.62 32,951.80 37,484,074.10 54,636,400.96
</Table>
Page 1 of 12
<Page>
CASE EQUIPMENT LOAN TRUST 1999-B
$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
$31,500,000 Class B 7.050% Asset Backed Notes due June 15, 2006
$17,500,000 7.050% Asset Backed Certificates
Prepared by Karen Kudla (262) 636 - 7381
<Table>
Scheduled Payment Date 15-Mar-02
Actual Payment Date 15-Mar-02
Collection Period Begin Date 06-Feb-02
Collection Period End Date 30-Sep-99 05-Mar-02
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 28
PART I -- MONTHLY DATA INPUT
Receipts During the Period $10,883,345.49
Warranty Repurchases
Contracts deferred beyond Final $ 0.00
Scheduled Maturity Date
Government obligors $ 0.00
Total Warranty Repurchases $ 0.00
Total Collections For The Period $10,883,345.49
Total Collection $10,883,345.49
Negative Carry Withdrawls $ 0.00
Yield Supplement Withdrawals $ 0.00
Reinvestment Income (including Pre-Funding Account, Spread Account (and YSA if any)) $ 18,182.96
Pre-Funding Account Reinvestment Income $ 0.00
Total Distribution Amount $10,901,528.45
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $ 7,435,178.58
Scheduled Amounts 60 days or more past due $ 5,856,661.94
Net Losses on Liquidated Receivables $ 832,219.56
Number of Loans at Beginning of Period 13,049
Number of Loans at End of Period 12,754
Repossessed Equipment not Sold or Reassigned (Beginning) $ 4,787,839.24
Repossessed Equipment not Sold or Reassigned (End) $ 4,891,303.97
==================================================================================== ===============
</Table>
Page 2 of 12
<Page>
CASE EQUIPMENT LOAN TRUST 1999-B
$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
$31,500,000 Class B 7.050% Asset Backed Notes due June 15, 2006
$17,500,000 7.050% Asset Backed Certificates
<Table>
Actual Payment Date 15-Mar-02
Collection Period Begin Date 06-Feb-02
Collection Period End Date 05-Mar-02
PART II - SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $212,078,475.69
A-1 Note Beginning Principal Balance $ 0.00
A-2 Note Beginning Principal Balance $ 0.00
A-3 Note Beginning Principal Balance $ 2,663,944.28
A-4 Note Beginning Principal Balance $182,371,000.00
B Note Beginning Principal Balance $ 9,543,531.41
Certificate Beginning Principal Balance $ 17,500,000.00
Total Principal Balance of Notes and Certificates (End of Period) $201,597,035.28
A-1 Note Principal Balance (End of Period) $ 0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $ 0.00
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Principal Balance (End of Period) $ 0.00
A-3 Note Pool Factor (End of Period) 0.0000000
A-4 Note Principal Balance (End of Period) $175,025,168.69
A-4 Note Pool Factor (End of Period) 0.9597204
B Note Principal Balance (End of Period) $ 9,071,866.59
B Note Pool Factor (End of Period) 0.2879958
Certificate Principal Balance (End of Period) $ 17,500,000.00
Certificate Pool Factor (End of Period) 1.0000000
CONTRACT VALUE DECLINE $ 10,481,440.41
Pool Balance (Beg. of Collection Period) $212,078,475.69
Pool Balance (End of Collection Period) $201,597,035.28
TotalDistribution Amount (TDA) $ 10,901,528.45
Total Collections and Investment Income for the Period $ 10,901,528.45
Negative Carry Amount $ 0.00
Principal Distribution Amount (PDA) $ 10,481,440.41
Principal Allocation to Notes and Certificates $ 10,481,440.41
A-1 Noteholders' Principal Distributable Amount $ 0.00
A-2 Noteholders' Principal Distributable Amount $ 0.00
A-3 Noteholders' Principal Distributable Amount $ 2,663,944.28
A-4 Noteholders' Principal Distributable Amount $ 7,345,831.31
B Noteholders' Principal Distributable Amount $ 471,664.82
Certificateholders' Principal Distributable Amount $ 0.00
Interest Distributable Amount $ 2,726,739.81
Noteholders' Interest Distributable Amount applicable to A-1 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $ 0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $ 14,784.89
Noteholders' Interest Distributable Amount applicable to A-4 Notes $ 1,048,633.25
Noteholders' Interest Distributable Amount applicable to B Notes $ 56,068.25
Certificateholders' Interest Distributable Amount $ 1,607,253.42
Spread Account
Beginning Spread Account Balance $ 5,226,644.49
Deposit to Spread Account from Pre-Funding Account $ 0.00
Deposit to Spread Account from Excess Collections over Distributions $ 0.00
Distribution from Spread Account for Interest / Principal Shortfall $ 699,565.02
Specified Spread Account Balance $ 14,000,005.12
Ending Spread Account Balance (after distributions) $ 4,527,079.47
Credit Enhancement 2.25%
Spread account % of Ending Pool Balance 2.25%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $ 7,435,178.58
as % of Ending Pool Balance 3.69%
Scheduled Amounts 60 days or more past due $ 5,856,661.94
as % of Ending Pool Balance 2.91%
Net Losses on Liquidated Receivables $ 832,219.56
as % of Ending Pool Balance 0.41%
</Table>
Page 3 of 12
<Page>
<Table>
<Caption>
PART III -- SERVICING CALCULATIONS 15-Mar-02
1. SOURCES AND USES OF COLLECTION Pool 3 Cutoff Pool 1A (Retail)
ACCOUNT BALANCE
Wtd. Avg. APR 8.156 8.911
Contract Value (Beg. of Collection $63,338,053.59
Period), by origination pool
Contract Value (End of Collection
Period), by origination pool $ 109,943,587.61 $60,254,794.93
------------------- -------------- -
Contract Value Decline $ 3,083,258.66
4.87%
Initial Pool Balance $ 700,000,255.78
Pool Balance (End of Collection Period) $ 201,597,035.28
Collections and Investment Income for $ 10,901,528.45
the period
Negative Carry Amount $ 0.00
Total Distribution Amount (TDA) $ 10,901,528.45
One-Time adjustment to Dec-15-99 PDA
Principal Distribution Amount (PDA) $ 10,481,440.41
Initial B Percentage 4.500%
Unscheduled Principal (per pool) $ 0.00 $ 0.00
Total Unscheduled Principal $ 10,690.67
2. CALCULATION OF DISTRIBUTABLE
AMOUNTS
A-1 Note Beginning Principal Balance $ 0.00
A-1 Noteholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
A-1 Noteholders' Share of the 0.00%
Principal Distribution Amount
A-1 Noteholders' Principal $ 0.00
Distributable Amount
Principal Distribution Amount Remaining $ 10,481,440.41
A-2 Note Beginning Principal Balance $ 0.00
A-2 Noteholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
A-2 Noteholders' Share of the 0.00%
Principal Distribution Amount
A-2 Noteholders' Principal $ 0.00
Distributable Amount
Principal Distribution Amount Remaining $ 10,481,440.41
A-3 Note Beginning Principal Balance $ 2,663,944.28
A-3 Noteholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
A-3 Noteholders' Share of the 25.42%
Principal Distribution Amount
A-3 Noteholders' Principal $ 2,663,944.28
Distributable Amount
Principal Distribution Amount Remaining $ 7,817,496.13
A-4 Note Beginning Principal Balance $ 182,371,000.00
A-4 Noteholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
A-4 Noteholders' Share of the 70.08%
Principal Distribution Amount
A-4 Noteholders' Principal $ 7,345,831.31
Distributable Amount
Principal Distribution Amount Remaining $ 471,664.82
B Note Beginning Principal Balance $ 9,543,531.41
B Noteholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
B Noteholders' Share of the Principal 4.50%
Distribution Amounts
B Noteholders' Principal Distributable $ 471,664.82
Amount
Principal Distribution Amount Remaining $ 7,345,831.31
Certificate Beginning Principal Balance $ 17,500,000.00
Certificateholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
Certificateholders' Share of the 0.00%
Principal Distribution Amounts
Certificateholders' Principal $ 0.00
Distributable Amount
Interest Accrued on Class A-1 Notes $ 0.00
this period
Noteholders' Interest Carryover Shortfall
(Previous $ 0.00
Period) applicable to A-1 Notes
Interest Due (in Arrears) on above $ 0.00
Shortfall
Noteholders' Interest Distributable Amount
applicable to A-1 Notes $ 0.00
Interest Accrued on Class A-2 Notes $ 0.00
this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2
Notes $ 0.00
Interest Due (in Arrears) on above $ 0.00
Shortfall
Noteholders' Interest Distributable Amount
applicable to A-2 Notes $ 0.00
Interest Accrued on Class A-3 Notes $ 14,784.89
this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on above $ 0.00
Shortfall
Noteholders' Interest Distributable Amount
applicable to A-3 Notes $ 14,784.89
Interest Accrued on Class A-4 Notes
this period $ 1,048,633.25
Noteholders' Interest Carryover Shortfall
(Previous $ 0.00
Period) applicable to A-4 Notes
Interest Due (in Arrears) on above
Shortfall $ 0.00
Noteholders' Interest Distributable
Amount applicable to A-4 Notes $ 1,048,633.25
Interest Accrued on Class A-1, A-2, A-3
and A-4 Notes this period $ 1,063,418.14
Offered Noteholders' Interest Carryover
Shortfall (Previous Period) $ 0.00
Interest Due (in Arrears) on above
Shortfall $ 0.00
Offered Noteholders' Interest
Distributable Amount $ 1,063,418.14
Interest Accrued on Class B Notes this
period $ 56,068.25
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes $ 0.00
Interest Due (in Arrears) on above
Shortfall $ 0.00
Noteholders' Interest Distributable $ 56,068.25
Amount applicable to B Notes
Interest Accrued on Certificates this
period $ 102,812.50
Certificateholders' Interest Carryover
Shortfall (Previous Period) $ 1,495,653.95
Interest Due (in Arrears) on Above
Shortfall $ 8,786.97
Certificateholders' Interest
Distributable Amount $ 1,607,253.42
<Caption>
1. SOURCES AND USES OF COLLECTION Pool 1B (FPL) Pool 1C (Forestry) Pool 1D (Trucks) Pool 2A
ACCOUNT BALANCE
Wtd. Avg. APR 8.911 8.911 8.911 8.300
Contract Value (Beg. of Collection
Period), by origination pool $ 11,280,855.28 $ 3,905,905.97 $ 11,862,011.18 $ 33,187,424.10
Contract Value (End of Collection
Period), by origination pool $ 10,707,801.18 $ 3,601,757.83 $ 11,316,993.94 $ 31,880,424.66
------------------- ------------------- --------------- ------------------
Contract Value Decline $ 573,054.10 $ 304,148.14 $ 545,017.24 $ 1,306,999.44
5.08% 7.79% 4.59% 3.94%
Initial Pool Balance
Pool Balance (End of Collection Period)
Collections and Investment Income for
the period
Negative Carry Amount
Total Distribution Amount (TDA)
One-Time adjustment to Dec-15-99 PDA
Principal Distribution Amount (PDA)
Initial B Percentage
Unscheduled Principal (per pool) $ 0.00 $ 0.00 $ 0.00 $ 0.00
Total Unscheduled Principal
2. CALCULATION OF DISTRIBUTABLE
AMOUNTS
A-1 Note Beginning Principal Balance
A-1 Noteholders' Principal Carryover
Shortfall (Previous Period)
A-1 Noteholders' Share of the
Principal Distribution Amount
A-1 Noteholders' Principal
Distributable Amount
Principal Distribution Amount Remaining
A-2 Note Beginning Principal Balance
A-2 Noteholders' Principal Carryover
Shortfall (Previous Period)
A-2 Noteholders' Share of the
Principal Distribution Amount
A-2 Noteholders' Principal
Distributable Amount
Principal Distribution Amount Remaining
A-3 Note Beginning Principal Balance
A-3 Noteholders' Principal Carryover
Shortfall (Previous Period)
A-3 Noteholders' Share of the
Principal Distribution Amount
A-3 Noteholders' Principal
Distributable Amount
Principal Distribution Amount Remaining
A-4 Note Beginning Principal Balance
A-4 Noteholders' Principal Carryover
Shortfall (Previous Period)
A-4 Noteholders' Share of the
Principal Distribution Amount
A-4 Noteholders' Principal
Distributable Amount
Principal Distribution Amount Remaining
B Note Beginning Principal Balance
B Noteholders' Principal Carryover
Shortfall (Previous Period)
B Noteholders' Share of the Principal
Distribution Amounts
B Noteholders' Principal Distributable
Amount
Principal Distribution Amount Remaining
Certificate Beginning Principal Balance
Certificateholders' Principal Carryover
Shortfall (Previous Period)
Certificateholders' Share of the
Principal Distribution Amounts
Certificateholders' Principal
Distributable Amount
Interest Accrued on Class A-1 Notes
this period
Noteholders' Interest Carryover Shortfall
(Previous
Period) applicable to A-1 Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable Amoun
applicable to A-1 Notes
Interest Accrued on Class A-2 Notes
this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2
Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable Amoun
applicable to A-2 Notes
Interest Accrued on Class A-3 Notes
this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable Amoun
applicable to A-3 Notes
Interest Accrued on Class A-4 Notes
this period
Noteholders' Interest Carryover Shortfall
(Previous
Period) applicable to A-4 Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable
Amount applicable to A-4 Notes
Interest Accrued on Class A-1, A-2, A-3
and A-4 Notes this period
Offered Noteholders' Interest Carryover
Shortfall (Previous Period)
Interest Due (in Arrears) on above
Shortfall
Offered Noteholders' Interest
Distributable Amount
Interest Accrued on Class B Notes this
period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable
Amount applicable to B Notes
Interest Accrued on Certificates this
period
Certificateholders' Interest Carryover
Shortfall (Previous Period)
Interest Due (in Arrears) on Above
Shortfall
Certificateholders' Interest
Distributable Amount
<Caption>
Pool 2B Pool 3 Pool 4
1. SOURCES AND USES OF COLLECTION
ACCOUNT BALANCE
Wtd. Avg. APR 8.300 8.156 8.506%
Contract Value (Beg. of Collection 34,615.33 $36,326,553.90 $ 52,143,056.34
Period), by origination pool
Contract Value (End of Collection
Period), by origination pool 24,164.08 $34,108,307.72 $ 49,702,790.94
----------- -------------- ---------------
Contract Value Decline 10,451.25 $ 2,218,246.18 $ 2,440,265.40
30.19% 6.11% 4.68%
Initial Pool Balance
Pool Balance (End of Collection Period)
Collections and Investment Income for
the period
Negative Carry Amount
Total Distribution Amount (TDA)
One-Time adjustment to Dec-15-99 PDA
Principal Distribution Amount (PDA)
Initial B Percentage
Unscheduled Principal (per pool) $ 0.00 $ 0.00 $ 0.00
Total Unscheduled Principal
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
A-1 Note Beginning Principal Balance
A-1 Noteholders' Principal Carryover
Shortfall (Previous Period)
A-1 Noteholders' Share of the
Principal Distribution Amount
A-1 Noteholders' Principal
Distributable Amount
Principal Distribution Amount Remaining
A-2 Note Beginning Principal Balance
A-2 Noteholders' Principal Carryover
Shortfall (Previous Period)
A-2 Noteholders' Share of the
Principal Distribution Amount
A-2 Noteholders' Principal
Distributable Amount
Principal Distribution Amount Remaining
A-3 Note Beginning Principal Balance
A-3 Noteholders' Principal Carryover
Shortfall (Previous Period)
A-3 Noteholders' Share of the
Principal Distribution Amount
A-3 Noteholders' Principal
Distributable Amount
Principal Distribution Amount Remaining
A-4 Note Beginning Principal Balance
A-4 Noteholders' Principal Carryover
Shortfall (Previous Period)
A-4 Noteholders' Share of the
Principal Distribution Amount
A-4 Noteholders' Principal
Distributable Amount
Principal Distribution Amount Remaining
B Note Beginning Principal Balance
B Noteholders' Principal Carryover
Shortfall (Previous Period)
B Noteholders' Share of the Principal
Distribution Amounts
B Noteholders' Principal Distributable
Amount
Principal Distribution Amount Remaining
Certificate Beginning Principal Balance
Certificateholders' Principal Carryover
Shortfall (Previous Period)
Certificateholders' Share of the
Principal Distribution Amounts
Certificateholders' Principal
Distributable Amount
Interest Accrued on Class A-1 Notes
this period
Noteholders' Interest Carryover Shortfall
(Previous
Period) applicable to A-1 Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable Amoun
applicable to A-1 Notes
Interest Accrued on Class A-2 Notes
this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2
Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable Amoun
applicable to A-2 Notes
Interest Accrued on Class A-3 Notes
this period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable Amoun
applicable to A-3 Notes
Interest Accrued on Class A-4 Notes
this period
Noteholders' Interest Carryover Shortfall
(Previous
Period) applicable to A-4 Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable
Amount applicable to A-4 Notes
Interest Accrued on Class A-1, A-2, A-3
and A-4 Notes this period
Offered Noteholders' Interest Carryover
Shortfall (Previous Period)
Interest Due (in Arrears) on above
Shortfall
Offered Noteholders' Interest
Distributable Amount
Interest Accrued on Class B Notes this
period
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes
Interest Due (in Arrears) on above
Shortfall
Noteholders' Interest Distributable
Amount applicable to B Notes
Interest Accrued on Certificates this
period
Certificateholders' Interest Carryover
Shortfall (Previous Period)
Interest Due (in Arrears) on Above
Shortfall
Certificateholders' Interest
Distributable Amount
</Table>
Page 4 of 12
<Page>
<Table>
3. ALLOCATION OF DISTRIBUTION AMOUNTS
A. TOTAL DISTRIBUTION AMOUNT (TDA) $10,901,528.45
Administration Fee Shortfall
(Previous Period) $ 0.00
Administration Fee Accrued during this
Period $ 166.67
Administration Fee Paid this Period
from TDA $ 166.67
Administration Fee Shortfall $ 0.00
Total Distribution Amount Remaining $10,901,361.78
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-1 Notes $ 0.00
Interest Due (in Arrears) on above
Shortfall $ 0.00
Interest Accrued on Class A-1 Notes
this period $ 0.00
Noteholders' Interest applicable to A-1
Notes Paid this Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable
to A-1 Notes $ 0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2 Note $ 0.00
Interest Due (in Arrears) on above
Shortfall $ 0.00
Interest Accrued on Class A-2 Notes
this period $ 0.00
Noteholders' Interest applicable to A-2
Notes Paid this Period from TDA $ 0.00
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable
to A-2 Notes $ 0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on above
Shortfall $ 0.00
Interest Accrued on Class A-3 Notes
this period $ 14,784.89
Noteholders' Interest applicable to
A-3 Notes Paid this Period from TDA $ 14,784.89
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to
A-3 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-4 Notes $ 0.00
Interest Due (in Arrears) on above $ 0.00
Interest Accrued on Class A-4 Notes $ 1,048,633.25
Noteholders' Interest applicable to A-4 Notes Paid $ 1,048,633.25
this Period from TDA
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-4 Notes $ 0.00
Offered Noteholders' Interest Carryover Shortfall
(Previous Period) $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-1, A-2, A-3
and A-4 Notes this period $ 1,063,418.14
Offered Noteholders' Interest Paid
this Period from TDA $ 1,063,418.14
Preliminary A Noteholders' Interest Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 9,837,943.64
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to B Notes $ 0.00
Interest Due (in Arrears) on above $ 0.00
Shortfall
Interest Accrued on Class B Notes this period $ 56,068.25
Noteholders' Interest applicable to B Notes Paid this Period from TDA
Preliminary Noteholders' Interest Carryover Shortfall $ 56,068.25
(Current Period) applicable to B Notes $ 0.00
Total Distribution Amount Remaining $ 9,781,875.39
A-1 Noteholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
A-1 Noteholders' Monthly Principal $ 0.00
Distributable Amount
A-1 Noteholders' Principal Distributable $ 0.00
Amount Paid from TDA
Preliminary A-1 Noteholders' Principal Carryover $ 0.00
Shortfall (Current Period)
Total Distribution Amount Remaining $ 9,781,875.39
A-2 Noteholders' Principal Carryover
Shortfall (Previous Period) $ 0.00
A-2 Noteholders' Monthly Principal
Distributable Amount $ 0.00
A-2 Noteholders' Principal Distributable $ 0.00
Amount Paid from TDA
Preliminary A-2 Noteholders' Principal Carryover $ 0.00
Shortfall (Current Period)
Total Distribution Amount Remaining $ 9,781,875.39
A-3 Noteholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
A-3 Noteholders' Monthly Principal $ 2,663,944.28
Distributable Amount
A-3 Noteholders' Principal Distributable $ 2,663,944.28
Amount Paid from TDA
Preliminary A-3 Noteholders' Principal Carryover $ 0.00
Shortfall (Current Period)
Total Distribution Amount Remaining $ 7,117,931.11
A-4 Noteholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
A-4 Noteholders' Monthly Principal $ 7,345,831.31
Distributable Amount
A-4 Noteholders' Principal Distributable $ 7,117,931.11
Amount Paid from TDA
Preliminary A-4 Noteholders' Principal Carryover $ 227,900.20
Shortfall (Current Period)
Total Distribution Amount Remaining $ 0.00
B Noteholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
B Noteholders' Monthly Principal $ 471,664.82
Distributable Amount
B Noteholders' Principal Distributable $ 0.00
Amount Paid from TDA
Preliminary B Noteholders' Principal Carryover $ 471,664.82
Shortfall (Current Period)
Total Excess Distribution Amount $ 0.00
Remaining
4. RECONCILIATION OF PRE-FUNDING
ACCOUNT
Beginning Pre-Funding Account Balance $ 0.00
New Collateral Purchased $ 0.00
Deposit to Spread Account $ 0.00
Deposit to Yield Supplement Account (will be necessary only $ 0.00
--------------
if required by rating agencies)
Payment to Seller $ 0.00
Ending Pre-Funding Account Balance $ 0.00
Excess Pre-Funded Amount/(Payment to Seller) $ 0.00
Adjusted Ending Pre-Funding Account Balance $ 0.00
</Table>
Page 5 of 12
<Page>
<Table>
5. RECONCILIATION OF NEGATIVE CARRY
ACCOUNT
Beginning Negative Carry Account $ 0.00
Balance
Negative Carry 4.4040713%
Number of Days Remaining 0.00
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $ 0.00
Cumulative Negative Carry Withdrawls $ 0.00
Maximum Negative Carry Amount $ 0.00
Required Negative Carry Account $ 0.00
Balance
Interim Ending Negative Carry Account $ 0.00
Balance
Negative Carry Amount Released to $ 0.00
Seller
Ending Negative Carry Account Balance $ 0.00
6. RECONCILATION OF YIELD SUPPLEMENT ACCOUNT - ONLY
NECESSARY IF REQUIRED BY RATING AGENCIES
Beginning Yield Supplement Account $ 0.00
Balance
Deposit to Yield Supplement Account from $ 0.00
Pre-Funding Account
Receivables Percentage 0.00%
Withdrawal of Yield Supplement Amount $ 0.00
Maximum Yield Supplement Amount $ 0.00
Required Yield Supplement Amount $ 0.00
Interim Yield Supplement Account $ 0.00
Balance
Yield Supplement Amount Released to $ 0.00
Seller
Ending Yield Supplement Account Balance $ 0.00
7. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $ 5,226,644.49
Deposit to Spread Account from $ 0.00
Pre-Funding Account
Deposit to Spread Account from Excess Collections $ 0.00
over Distributions
Distribution from Spread Account to $ 699,565.02
Noteholders' Distr. Account
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable $ 0.00
Remaining Distribution from Spread Account to $ 699,565.02
Noteholders' Distr. Account
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable $ 0.00
Remaining Distribution from Spread Account to
Noteholders' Distr. Account $ 699,565.02
Adj to Preliminary A-1 Noteholders' Principal $ 0.00
Carryover Shortfall (Current Period)
Adj to Preliminary A-2 Noteholders' Principal $ 0.00
Carryover Shortfall (Current Period)
Adj to Preliminary A-3 Noteholders' Principal $ 0.00
Carryover Shortfall (Current Period)
Adj to Preliminary A-4 Noteholders' Principal $ 227,900.20
Carryover Shortfall (Current Period)
Remaining Distribution from Spread Account to $ 471,664.82
Noteholders' Distr. Account
Adj to Preliminary B Noteholders' Principal Carryover $ 471,664.82
Shortfall (Current Period)
Preliminary Spread Account Balance $ 4,527,079.47
Remaining
Cumulative Realized Losses since $ 21,334,890.78
28-February-99 (Cut-off Date)
Are Cum. Realized Losses > 2.25% of YES
Initial Pool Balance?
12*(Realized Losses during Collection Period) + Repos $ 14,877,938.69
at end of Collection Period
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. YES
Pool Balance?
60 day or > Delinquent Scheduled $ 5,856,661.94
Amounts
Are 60 day or > Delinquencies > 2.25% of YES
Ending Pool Balance?
Are any of the three conditions "YES"? YES
Preliminary A-1 Note Principal Balance $ 0.00
(End of Period)
Preliminary A-2 Note Principal Balance $ 0.00
(End of Period)
Preliminary A-3 Note Principal Balance $ 0.00
(End of Period)
Preliminary A-4 Note Principal Balance $175,025,168.69
(End of Period)
Preliminary B Note Principal Balance $ 9,071,866.59
(End of Period)
Preliminary Total Principal Balance of $184,097,035.28
Notes (End of Period)
Specified Spread Account Balance
14,000,005.12
Lesser of:
(a) 2.50% of the Initial Pool Balance during
Pre-Fund, 2.0% Thereafter 14,000,005.12
(b) the Note Balance $184,097,035.28
Preliminary Spread Account Balance $ 4,527,079.47
Remaining
Preliminary Excess Amount in Spread $ 0.00
Account
Preliminary Shortfall Amount in Spread $ 9,472,925.65
Account
Deposit to Spread Account from Remaing $ 0.00
Excess Distribution
Spread Account Excess $ 0.00
release of required 50bp from $ 0.00
Spread Account
Ending Spread Account Balance (after $ 4,527,079.47
distributions)
Net Change in Spread Account Balance ($ 699,565.02)
</Table>
Page 6 of 12
<Page>
<Table>
8. CERTIFICATE DISTRIBUTIONS AND
SERVICING FEES
Total Excess Distribution Amount $ 0.00
Remaining
Certificateholders' Interest Carryover $ 1,495,653.95
Shortfall (Previous Period)
Interest Due (in Arrears) on Above $ 8,786.97
Shortfall
Interest Accrued on Certificates this $ 102,812.50
period
Certificateholders' Interest Paid from $ 0.00
Excess Distribution
Preliminary Certificateholders' Interest Carryover $ 1,607,253.42
Shortfall (Current Period)
Total Excess Distribution Amount $ 0.00
Remaining
Certificateholders' Principal Carryover $ 0.00
Shortfall (Previous Period)
Certificateholders' Principal Distributable Amount $ 0.00
applicable to current period
Certificateholders' Principal Distributable Amount $ 0.00
Paid from Excess Distrbution
Preliminary Certificateholders' Principal Carryover $ 0.00
Shortfall (Current Period)
Total Excess Distribution Amount $ 0.00
Remaining
Servicing Fee Shortfall (Previous 5,079,699.34
Period)
Servicing Fees Accrued during this $ 176,732.06
Period
Servicing Fees Paid this Period Excess $ 0.00
Distribution
Adjustment to Servicing Fee $ 0.00
Adjustment to Excess Distribution $ 0.00
Amount Remaining
Servicing Fee Shortfall $ 5,256,431.40
Total Excess Distribution Amount $ 0.00
Remaining
9. ENDING BALANCES
Noteholders' Interest Carryover Shortfall (Current $ 0.00
Period) applicable to A-1 Notes
Noteholders' Interest Carryover Shortfall (Current $ 0.00
Period) applicable to A-2 Notes
Noteholders' Interest Carryover Shortfall (Current $ 0.00
Period) applicable to A-3 Notes
Noteholders' Interest Carryover Shortfall (Current $ 0.00
Period) applicable to A-4 Notes
Noteholders' Interest Carryover Shortfall (Current $ 0.00
Period) applicable to B Notes
A-1 Noteholders' Principal Carryover $ 0.00
Shortfall (Current Period)
A-2 Noteholders' Principal Carryover $ 0.00
Shortfall (Current Period)
A-3 Noteholders' Principal Carryover $ 0.00
Shortfall (Current Period)
A-4 Noteholders' Principal Carryover $ 0.00
Shortfall (Current Period)
B Noteholders' Principal Carryover $ 0.00
Shortfall (Current Period)
Certificateholders' Interest Carryover $ 1,607,253.42
Shortfall (Ending Balance)
Certificateholders' Principal Carryover $ 0.00
Shortfall (Ending Balance)
A-1 Note Principal Balance (End of $ 0.00
Period)
A-2 Note Principal Balance (End of $ 0.00
Period)
A-3 Note Principal Balance (End of $ 0.00
Period)
A-4 Note Principal Balance (End of
Period) $175,025,168.69
B Note Principal Balance (End of $ 9,071,866.59
Period)
Certificate Principal Balance (End of $ 17,500,000.00
Period)
Total Principal Balance of Notes and $201,597,035.28
Certificates (End of Period) $201,597,035.28
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Pool Factor (End of Period) 0.0000000
A-4 Note Pool Factor (End of Period) 0.9597204
B Note Pool Factor (End of Period) 0.2879958
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor 0.2879958
(End of Period)
Specified Spread Account Balance (after all $ 4,527,079.47
distributions and adjustments)
Yield Supplement Account Balance (after $0.00 alldistributions and
adjustment):
</Table>
Page 7 of 12
<Page>
CASE EQUIPMENT LOAN TRUST 1999-B
STATEMENT TO CERTIFICATEHOLDERS
$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
$31,500,000 Class B 7.050% Asset Backed Notes due June 15, 2006
$17,500,000 7.050% Asset Backed Certificates
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Amount of principal being paid or
distributed:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 2,663,944.28
per $1,000 original principal amount: $ 26.64
(d) A-4 Notes: $ 7,345,831.31
per $1,000 original principal amount: $ 40.28
(e) B Notes: $ 471,664.82
per $1,000 original principal amount: $ 14.97
(f) Certificates: $ 0.00
per $1,000 original principal amount: $ 0.00
(g) Total: $ 3,135,609.10
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(b) A-2 Notes: $ 0.00
per $1,000 original principal amount: $ 0.00
(c) A-3 Notes: $ 14,784.89
per $1,000 original principal amount: $ 0.15
(d) A-4 Notes: $ 1,048,633.25
per $1,000 original principal amount: $ 5.75
(e) B Notes: $ 56,068.25
per $1,000 original principal amount: $ 1.78
(f) Certificates: $ 0.00
per $1,000 original principal amount: $ 0.00
(g) Total: $ 1,119,486.39
(3) Pool Balance at end of related $ 201,597,035.28
Collection Period:
(4) After giving effect to distributions
on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $ 0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $ 0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $ 0.00
(ii) A-3 Note Pool Factor: 0.0000000
(d) (i) outstanding principal amount of A-4 Notes: $ 175,025,168.69
(ii) A-4 Note Pool Factor: 0.9597204
(e) (i) outstanding principal amount of B Notes: $ 9,071,866.59
(ii) B Note Pool Factor: 0.2879958
(f) (i) Certificate Balance $ 17,500,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $ 0.00
per $1,000 Beginning of Collection Period: 0.0000000
(6) Amount of Administration Fee: $ 166.67
per $1,000 Beginning of Collection Period: 0.0007859
(7) Aggregate Purchase Amounts for $ 0.00
Collection Period:
(8) Aggregate amount of Realized Losses for the
Collection Period: $ 832,219.56
(9) Amount in Spread Account: $ 4,527,079.47
(10) Amount in Pre-Funding Account: $ 0.00
(11) For the Final payment date with respect
to the Funding Period, the
Remaining Pre-Funded Amount NA
(12) Amount in Negative Carry Account: $ 0.00
(13) Amount in Yield Supplement Account: $ 0.00
================================================================================
</Table>
Page 9 of 12
<Page>
CASE EQUIPMENT LOAN TRUST 1999-B
PAYMENT AND DEPOSIT INSTRUCTIONS TO
INDENTURE TRUSTEE
$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
$31,500,000 Class B 7.050% Asset Backed Notes due June 15, 2006
$17,500,000 7.050% Asset Backed Certificates
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Payment of Administration Fee to Administrator: $ 166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $ 1,119,486.39
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $10,481,440.41
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $ 0.00
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $ 0.00
(6) Payment of Servicing Fee to Servicer: $ 0.00
(7) Release to Seller from Excess Collections over Distributions $ 0.00
Check for Error NO ERROR
Sum of Above Distributions $11,601,093.47
Total Distribution Amount plus Releases to Seller $11,601,093.47
================================================================================
</Table>
Page 10 of 12
<Page>
CASE EQUIPMENT LOAN TRUST 1999-B
SERVICER'S CERTIFICATE
$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
$31,500,000 Class B 7.050% Asset Backed Notes due June 15, 2006
$17,500,000 7.050% Asset Backed Certificates
<Table>
<Caption>
Payment Date: 15-Mar-02
(1) Total Distribution Amount: $ 10,901,528.45
(2) Administration Fee: $ 166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $ 0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $ 0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $ 0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $ 0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $ 14,784.89
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $ 0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $ 1,048,633.25
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $ 0.00
(11) Noteholders' Interest Distributable Amount applicable to B Notes: $ 56,068.25
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $ 0.00
(13) Offered Noteholders' Interest Distributable Amount'
deposited into Note Distribution Account: $ 1,119,486.39
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $ 0.00
(15) % of Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(16) A-1 Noteholders' Principal Carryover Shortfall: $ 0.00
(17) A-1 Noteholders' Principal Distributable Amount: $ 0.00
(18) A-2 Noteholders' Monthly Principal Distributable Amount: $ 0.00
(19) % of Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(20) A-2 Noteholders' Principal Carryover Shortfall: $ 0.00
(21) A-2 Noteholders' Principal Distributable Amount: $ 0.00
(22) A-3 Noteholders' Monthly Principal Distributable Amount: $ 2,663,944.28
(23) % of Principal Distribution Amount applicable to A-3 Noteholders 25.42%
(24) A-3 Noteholders' Principal Carryover Shortfall: $ 0.00
(25) A-3 Noteholders' Principal Distributable Amount: $ 2,663,944.28
(26) A-4 Noteholders' Monthly Principal Distributable Amount: $ 7,345,831.31
(27) % of Principal Distribution Amount applicable to A-4 Noteholders 70.08%
(28) A-4 Noteholders' Principal Carryover Shortfall: $ 0.00
(29) A-4 Noteholders' Principal Distributable Amount: $ 7,345,831.31
(30) B Noteholders' Monthly Principal Distributable Amount: $ 471,664.82
(31) % of Principal Distribution Amount applicable to B Noteholders 4.50%
(32) B Noteholders' Principal Carryover Shortfall: $ 0.00
(33) B Noteholders' Principal Distributable Amount: $ 471,664.82
(34) Noteholders' Principal Distribution Amount: $ 10,481,440.41
(35) Noteholders' Distributable Amount: $ 11,600,926.80
(36) Deposit to Spread Account (from excess collections): $ 0.00
(37) Specified Spread Account Balance (after all distributions and adjustments) : $ 14,000,005.12
The Lesser of:
(a) 2.00% of the Initial Pool Balance $ 14,000,005.12
(b) the Note Balance $184,097,035.28
(38) Spread Account Balance over the Specified Spread Account Balance: $ 0.00
(39) Certificateholders' Interest Distributable Amount: $ 0.00
(40) Certificateholders' Interest Carryover Shortfall: $ 1,607,253.42
(41) % of Principal Distribution Amount applicable to Certificat holders 0.00%
(42) Certificateholders' Principal Distributable Amount applicable to current period $ 0.00
(43) Certificateholders' Principal Carryover Shortfall: $ 0.00
(44) Certificateholders' Principal Distributable Amount: $ 0.00
(45) Certificateholders' Distributable Amount: $ 0.00
</Table>
Page 11 of 12
<Page>
<Table>
(46) Servicing Fee: $ 0.00
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Excess $ 0.00
Distributions
(b) Release of Excess Amount in $ 0.00
Negative Carry Account
(c) Release of Excess Amount in Yield $ 0.00
Supplement Account
(48) Amount to be withdrawn from the Spread
Account and deposited
into the Note Distribution Account $ 699,565.02
(49) Pool Balance as of the opening of
business on the first day of
the Collection Period in which $212,078,475.69
the Payment Date occurs:
(50) After giving effect to all
distributions on such Payment Date:
Outstanding Principal Balance of $ 0.00
A-1 Notes:
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of $ 0.00
A-2 Notes:
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of $ 0.00
A-3 Notes:
A-3 Note Pool Factor: 0.0000000
Outstanding Principal Balance of $175,025,168.69
A-4 Notes:
A-4 Note Pool Factor: 0.9597204
Outstanding Principal Balance of $ 9,071,866.59
B Notes:
B Note Pool Factor: 0.2879958
Outstanding Principal Balance of $ 17,500,000.00
the Certificates:
Certificate Pool Factor: 1.0000000
(51) Aggregate Purchase Amounts for $ 0.00
related Collection Period:
(52) Aggregate Amount of Realized Losses for the related $ 832,219.56
Collection Period:
(53) Spread Account Balance after giving $ 4,527,079.47
effect to all distributions:
</Table>
Page 12 of 12
<Page>
CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1 6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2 6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3 7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4 7.340% Asset Backed Notes due February 15, 2007
$46,000,000 Class B 7.320% Asset Backed Notes due February 15, 2007
$23,000,000 7.320% Asset Backed Certificates
Prepared by: Shawn Ostrowski (262) - 636 - 5284
<Table>
<Caption>
800030 400030 800034 400032
--------------------------------------------------------------------
Cutoff Date 2/28/2002
--------------------------------------------------------------------
Date Added 2/29/2000 2/29/2000 3/31/2000 3/31/2000
--------------------------------------------------------------------
Pool PERIOD POOL 1 POOL 2 POOL 3 POOL 4
--------------------------------------------------------------------
Sheduled Cashflows 0 4,331,726.55 2,468,871.40 1,367,462.45 290,248.16
1 2,602,522.06 765,425.12 6,015,037.93 255,309.69
2 2,806,158.53 4,079,633.61 1,216,812.13 718,095.28
3 2,654,848.90 4,118,283.19 829,323.12 690,065.89
4 2,656,497.66 3,963,871.87 892,305.00 676,111.66
5 2,704,497.08 4,657,533.20 824,995.91 613,679.78
6 2,796,798.90 4,795,718.72 967,897.00 758,232.71
7 3,280,456.85 5,072,482.02 1,051,292.20 804,604.20
8 3,647,343.02 9,602,132.04 861,940.79 658,004.09
9 7,097,863.28 7,879,769.04 984,899.60 751,889.41
10 9,346,214.43 7,313,956.54 1,470,361.70 756,165.52
11 9,113,365.49 6,430,640.66 1,150,621.07 769,751.55
12 6,709,875.17 4,975,334.58 3,291,179.06 1,871,163.73
13 2,282,927.37 3,483,035.15 7,345,698.94 3,863,140.92
14 2,179,513.94 3,412,187.72 1,013,425.33 532,937.12
15 2,030,455.95 3,067,544.99 604,099.96 537,903.40
16 1,979,475.66 3,170,836.57 645,593.08 499,442.63
17 2,063,401.26 3,866,323.23 575,765.35 488,916.33
18 1,980,501.08 4,090,528.74 700,586.14 573,360.09
19 2,536,530.42 4,408,469.35 764,816.95 622,648.68
20 2,576,168.87 8,680,937.23 622,238.60 503,519.33
21 5,673,919.26 6,549,515.46 690,074.90 602,049.45
22 7,503,358.49 5,588,653.67 1,126,585.14 592,709.82
23 6,455,832.91 5,032,523.83 784,953.49 618,084.34
24 4,492,144.10 3,787,055.66 2,279,351.35 1,410,583.71
25 1,236,228.03 2,686,472.29 5,063,118.08 3,464,237.72
26 1,015,048.58 2,187,387.52 562,322.35 390,922.15
27 1,047,479.86 2,061,707.22 301,684.32 423,130.22
28 906,055.18 2,010,628.15 283,944.47 352,582.95
29 1,035,056.26 2,241,303.56 274,899.98 341,351.41
30 877,299.22 1,974,295.69 323,481.30 376,419.40
31 1,466,001.15 2,241,082.90 393,866.11 401,773.74
32 1,364,417.18 4,727,892.32 316,503.95 344,349.03
33 3,828,898.52 4,502,798.59 343,045.16 412,471.49
34 5,250,071.09 3,647,830.89 652,187.48 420,729.30
35 4,174,199.33 2,789,331.43 456,305.50 488,783.19
36 2,476,504.50 1,733,652.09 1,363,421.57 1,477,108.28
37 403,446.76 119,417.83 2,814,682.95 3,608,384.11
38 102,675.35 95,282.72 231,932.58 100,823.13
39 173,717.10 34,103.08 44,386.57 64,921.01
40 39,055.39 29,820.24 102,541.08 4,039.35
41 35,689.51 32,102.16 0.00 9,395.91
42 6,829.76 55,347.42 14,584.00 4,566.39
43 58,106.15 63,775.04 30,828.92 3,498.62
44 148,086.99 231,818.48 13,143.33 3,498.62
45 374,594.55 195,380.57 0.00 51,371.82
46 992,345.66 158,508.41 0.00 3,498.62
47 629,170.76 14,958.93 0.00 149,161.37
48 0.00 0.00 263,742.36 3,810.83
49 0.00 0.00 0.00 0.00
50 0.00 0.00 0.00 0.00
51 0.00 0.00 0.00 0.00
52 27,802.84 0.00 0.00 0.00
53 0.00 0.00 0.00 0.00
54 0.00 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00
56 16,580.24 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00
-----------------------------------------------------------------------------
Total Amount of Scheduled Cashflow TOTAL 129,187,757.19 155,096,161.12 51,927,939.25 33,359,446.15
Discount Rate 8.500% 8.500% 8.500% 8.500%
Beginning Contract Value 123,241,426.27 145,824,160.08 50,035,622.09 30,888,070.57
Scheduled Contract Value Decline 9,829,487.46 10,560,518.54 3,411,835.81 2,044,922.02
Unscheduled Contract Value Decline (1,419,978.10) (2,939,708.93) 119,141.43 (197,947.80)
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 114,831,916.91 138,203,350.47 46,504,644.85 29,041,096.35
<Caption>
800035 400033 800036 400034
--------------------------------------------------------------------
Cutoff Date 2/28/2002
--------------------------------------------------------------------
Date Added 4/30/2000 4/30/2000 5/31/2000 5/31/2000
--------------------------------------------------------------------
Pool PERIOD POOL 5 POOL 6 POOL 7 POOL 8
--------------------------------------------------------------------
Sheduled Cashflows 0 578,730.97 237,970.96 730,974.47 137,299.26
1 4,257,497.71 1,561,789.37 863,382.64 37,717.14
2 7,507,651.88 2,298,208.47 3,105,381.64 1,187,242.44
3 985,485.41 631,174.44 3,478,439.62 1,451,096.44
4 980,859.70 633,838.98 809,299.86 377,748.31
5 1,017,021.79 734,180.66 711,085.54 409,694.66
6 955,081.37 661,933.37 731,066.64 422,594.22
7 1,105,787.65 772,233.30 769,113.38 429,191.49
8 1,165,455.79 856,891.61 804,219.12 496,746.24
9 1,074,929.48 668,007.76 933,825.67 506,125.76
10 1,355,834.59 910,579.31 986,460.15 414,171.14
11 1,194,855.03 817,990.39 903,564.00 409,919.40
12 920,885.17 714,021.38 690,609.44 416,392.65
13 4,887,677.49 2,955,694.25 918,957.40 499,008.25
14 7,454,435.24 2,266,443.08 2,926,640.14 1,187,559.03
15 726,068.13 503,807.33 3,287,548.79 1,438,423.08
16 672,596.62 505,204.40 618,769.17 294,500.70
17 707,932.55 582,065.36 483,950.78 322,282.73
18 645,020.53 523,334.73 524,279.92 328,925.93
19 789,815.13 568,675.55 511,664.95 333,460.67
20 798,218.92 694,483.74 558,597.22 389,259.45
21 740,143.05 511,816.91 677,896.83 367,596.49
22 949,874.67 751,531.07 721,978.78 317,652.31
23 863,736.57 643,860.30 630,633.39 301,183.57
24 667,737.59 573,052.39 485,051.94 314,737.72
25 3,238,930.25 2,321,431.77 594,041.56 398,542.68
26 5,053,456.80 1,779,580.07 2,106,317.50 876,034.69
27 382,046.36 326,531.99 2,143,503.20 1,114,970.23
28 357,226.77 305,668.09 341,577.32 208,647.07
29 355,893.37 365,119.91 205,493.56 222,973.75
30 342,998.72 313,725.15 209,761.16 221,504.13
31 428,786.16 404,174.85 230,249.70 232,182.33
32 439,334.59 468,137.43 300,901.20 238,235.70
33 373,702.64 328,343.13 345,423.28 250,239.63
34 677,060.85 481,694.72 479,963.87 200,616.46
35 506,142.15 388,043.36 369,552.78 197,714.56
36 309,000.10 386,042.42 183,414.77 208,055.42
37 2,164,412.95 1,946,389.10 385,516.49 283,301.33
38 2,875,344.70 1,165,320.34 1,206,638.03 653,359.00
39 63,932.48 26,763.56 1,130,083.62 805,051.83
40 26,705.42 21,724.89 113,463.32 23,587.81
41 23,915.87 18,492.29 7,713.45 14,185.49
42 0.00 7,097.73 3,690.90 32,186.29
43 12,000.00 960.22 3,690.90 21,614.74
44 0.00 960.22 15,544.50 1,273.34
45 0.00 960.22 35,833.68 3,846.52
46 0.00 383,887.25 6,376.51 871.38
47 10,850.26 82,213.92 30,094.20 871.38
48 0.00 77,474.93 3,690.90 871.38
49 468,488.54 0.00 18,765.38 212,805.47
50 0.00 0.00 141,002.79 0.00
51 0.00 0.00 0.00 0.00
52 0.00 0.00 0.00 0.00
53 0.00 0.00 0.00 0.00
54 0.00 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00
56 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------
Total Amount of Scheduled Cashflow TOTAL 61,113,562.01 34,179,526.67 38,475,696.05 19,214,071.69
Discount Rate 8.500% 8.500% 8.500% 8.500%
Beginning Contract Value 56,405,625.13 31,445,378.24 35,388,286.48 17,547,222.97
Scheduled Contract Value Decline 1,027,169.06 1,070,746.23 1,136,505.15 544,926.16
Unscheduled Contract Value Decline 624,101.00 182,929.87 (208,119.97) 44,814.04
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 54,754,355.07 30,191,702.14 34,459,901.29 16,957,482.77
</Table>
2000-A Page 1
<Page>
CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1 6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2 6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3 7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4 7.340% Asset Backed Notes due February 15, 2007
$46,000,000 Class B 7.320% Asset Backed Notes due February 15, 2007
$23,000,000 7.320% Asset Backed Certificates
<Table>
Scheduled Payment Date 3/16/2000 3/15/2002
Actual Payment Date 3/16/2000 3/15/2002
Collection Period Begin Date 2/1/2002
Collection Period End Date 2/28/2002
Days in accrual period (30/360) 30
Days in accrual period (act/360) 28
COLLATERAL SUMMARY
Wtd. Average Discount Rate 8.500%
Beginning Contract Value 490,775,791.82
Scheduled Contract Value Decline 29,626,110.42
Unscheduled Contract Value Decline (3,794,768.46)
Additional Contract Value Purchased 0.00
Ending Contract Value 464,944,449.85
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance +
Pre-funding Account Balance) 490,775,791.82
Total Ending Balance (Pool Balance +
Pre-funding Account Balance) 464,944,449.85
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days
past due $ 948,628.66 0.20%
Scheduled Amounts 60 days
or more past due $ 1,942,278.49 0.42%
Net Losses on Liquidated
Receivables $ 467,179.42 0.10%
Cumulative Net Losses $ 9,952,460.36
Number of Loans at Beginning of period 31,507
Number of Loans at End of period 30,633
Repossessed Equipment not Sold or
Reassigned (Beginning) $ 4,409,063.27
Repossessed Equipment not Sold or
Reassigned (End) $ 4,122,008.14
COLLECTIONS AND REINVESTMENT
INCOME
Receipts During the period $ 28,451,018.65
Warranty Repurchases
Contracts deferred beyond Final $ 0.00
Scheduled Maturity Date
Government obligors $ 0.00
Total Warranty $ 0.00
Repurchases
Total Collections For The Period $ 28,451,018.65
Reinvestment Income (excluding
Pre-funding Account) $ 68,071.46
Reinvestment Income on $ 0.00
Pre-funding Account)
Total Collections + Reinvestment Income $ 28,519,090.11
For The Period
</Table>
2000-A Page 2
<Page>
CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1 6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2 6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3 7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4 7.340% Asset Backed Notes due February 15, 2007
$46,000,000 Class B 7.320% Asset Backed Notes due February 15, 2007
$23,000,000 7.320% Asset Backed Certificates
<Table>
Actual Payment Date 3/15/2002
CACLULATION OF DISTRIBUTABLE
AMOUNTS
Current Servicing Fee Due 1.000% $ 408,979.83
Past Due Servicing Fee $ 2,068,840.83
Total Servicing Fee Due $ 2,477,820.66
Current Administration Fee Due $500.00 $ 166.67
Past Due Administration Fee $ 0.00
Total Administration Fee $ 166.67
Due
Total Principal Balance of
Notes and Certificates
(Beginning of Period) $490,775,791.82
A-1 notes Beginning Principal
balance $ 0.00
A-2 notes Beginning Principal
balance $137,144,760.14
A-3 notes Beginning Principal
balance $311,000,000.00
A-4 notes Beginning Principal
balance $ 19,631,031.68
B notes Beginning
Principal balance $ 19,631,031.68
Certificate Beginning
Principal balance $ 23,000,000.00
A-1 notes Current
Interest Due 6.178% act/360 $ 0.00
A-2 notes Current
Interest Due 6.800% 30/360 $ 0.00
A-3 notes Current
Interest Due 7.140% 30/360 $ 816,011.32
A-4 notes Current
Interest Due 7.340% 30/360 $ 1,902,283.33
B notes Current
Interest Due 7.320% 30/360 $ 119,749.29
Certificate Current
Interest Due 7.320% 30/360 $ 140,300.00
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
Certificate 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
Certificate 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 $ 816,011.32
A-4 notes Total Interest Due $ 1,902,283.33
B notes Total Interest Due $ 119,749.29
Certificate Total $ 140,300.00
Interest Due
A-1 notes Principal Due $ 0.00
A-2 notes Principal Due $ 0.00
A-3 notes Principal Due $ 24,798,088.28
A-4 notes Principal Due $ 0.00
Class B notes Principal Due $ 1,033,253.69
Certificate Principal Due $ 0.00
Total notes Interest Due $ 2,838,043.94
Total notes Principal Due $ 25,831,341.97
Total notes Distributable Amount $ 28,669,385.91
</Table>
2000-A Page 3
<Page>
CNH Equipment Trust 2000-A
$150,000,000 Class A-1 6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2 6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3 7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4 7.340% Asset Backed Notes due February 15, 2007
$46,000,000 Class B 7.320% Asset Backed Notes due February 15, 2007
$23,000,000 7.320% Asset Backed Certificates
<Table>
Actual Payment Date 3/15/2002
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income
For The Period $ 28,519,090.11
Beginning Negitive Carry Account $ 0.00
Deposits from Negitive Carry Account
to Distribution Account $ 0.00
Beginning Spread Account Balance $ 23,000,000.02
Additional Deposit to Spread Account
from Pre-funding $ 0.00
Deposits from Spread Account to
Distribution Account $ 150,462.47
Beginning Principal Supplement Account $ 0.00
Deposits from Principal Supplement Account
to Distribution Account $ 0.00
Total Cash Available $ 28,669,552.58
<Caption>
CASH ALLOCATION (CASHFLOW WATERFALL) AVAILABLE
CASH
Is CNH the servicier YES
Servicing Fee Paid (If CNH is not the
servicer) $ 0.00
Servicing Fee Shortfall $ 0.00
$ 28,669,552.58
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 28,669,385.91
Class A-1 notes Interest Paid $ 0.00
Class A-2 notes Interest Paid $ 0.00
Class A-3 notes Interest Paid $ 816,011.32
Class A-4 notes Interest Paid $ 1,902,283.33
$ 25,951,091.26
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
Class B notes Interest Paid $ 119,749.29
Class B notes Interest Shortfall $ 0.00
$ 25,831,341.97
Class A-1 notes Principal Paid 0.00
Class A-2 notes Principal Paid 0.00
Class A-3 notes Principal Paid 24,798,088.28
Class A-4 notes Principal Paid 0.00
Class B notes Principal Paid 1,033,253.69
0.00
Deposits to Spread Account $ 0.00
$ 0.00
Certificate Interest Paid $ 0.00
Certificate Interest Shortfall $ 140,300.00
$ 0.00
Certificate Principal Paid $ 0.00
$ 0.00
Total Principal Balance of Notes and
Certificates (End of Period) $ 464,944,449.85
A-1 notes Ending Principal balance $ 0.00
A-2 notes Ending Principal balance $ 0.00
A-3 notes Ending Principal balance $ 112,346,671.86
A-4 notes Ending Principal balance $ 311,000,000.00
B notes Ending Principal balance $ 18,597,777.99
Certificate Ending Principal balance $ 23,000,000.00
Servicing Fee Paid (If
CNH is the servicer) $ 0.00
Servicing Fee Shortfall $ 2,477,820.66
Release to Seller as Excess $ 0.00 $ 0.00
</Table>
2000-A Page 4
<Page>
CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1 6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2 6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3 7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4 7.340% Asset Backed Notes due February 15, 2007
$46,000,000 Class B 7.320% Asset Backed Notes due February 15, 2007
$23,000,000 7.320% Asset Backed Certificates
<Table>
Actual Payment Date 3/15/2002
<Caption>
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of
Notes and Certificates
(Beginning of Period) $ 490,775,791.82 0.4267616 $ 426.76
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 $ 137,144,760.14 0.5274798 $ 527.48
A-4 notes Beginning Principal balance $ 311,000,000.00 1.0000000 $ 1,000.00
B notes Beginning Principal balance $ 19,631,031.68 0.4267616 $ 426.76
Certificate Beginning Principal balance $ 23,000,000.00 1.0000000 $ 1,000.00
Total Principal Balance of Notes and
Certificates (End of Period) $ 464,944,449.85 0.4042995 $ 404.30
A-1 notes Ending Principal balance $150,000,000.00 $ 0.00 0.0000000 $ 0.00
A-2 notes Ending Principal balance $360,000,000.00 ($0.00) (0.0000000) ($0.00)
A-3 notes Ending Principal balance $260,000,000.00 $ 112,346,671.86 0.4321026 $ 432.10
A-4 notes Ending Principal balance $311,000,000.00 94.00% $ 311,000,000.00 1.0000000 $ 1,000.00
B notes Ending Principal balance $ 46,000,000.00 4.00% $ 18,597,777.99 0.4042995 $ 404.30
Certificate Ending Principal balance $ 23,000,000.00 2.00% $ 23,000,000.00 1.0000000 $ 1,000.00
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 $ 816,011.32 0.0031385 $ 3.14
Class A-4 notes Interest Paid $ 1,902,283.33 0.0061167 $ 6.12
Class B notes Interest Paid $ 119,749.29 0.0026032 $ 2.60
Certificate Interest Paid $ 0.00 0.0000000 $ 0.00
Class A-1 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A21 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
Certificate Interest Shortfall $ 140,300.00 0.0061000 $ 6.10
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 $ 24,798,088.28 0.0953773 $ 95.38
Class A-4 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class B notes Principal Paid $ 1,033,253.69 0.0224620 $ 22.46
Certificate Principal Paid $ 0.00 0.0000000 $ 0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 4.551%
Negitive Carry Days Remaining 9/15/2000 0
Required Negitive Carry Account $ 0.00
Beginning Negitive Carry Account $ 0.00
Negitive Carry Account Withdrawls to $ 0.00
Distribution Account
Negitive Carry Released to Seller $ 0.00
Ending Negitive Carry Account Balance $ 0.00
SPREAD ACCOUNT
Required Spread Account Balance 2.00% $ 23,000,000.02
Beginning Spread Account Balance $ 23,000,000.02
Additional Deposit to Spread Account
from Pre-funding $ 0.00
Spread Account Withdrawls to
Distribution Account $ 150,462.47
Spread Account Deposits from Excess Cash $ 0.00
Spread Account Released to Seller $ 0.00
Ending Spread Account Balance $ 22,849,537.55
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 Withdrawls 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
Ending Pre-funding Account Balance $ 0.00
Release to seller $ 0.00
Total Release to Seller $ 166.67
</Table>
2000-A Page 5