<Page>

<Table>

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
                                                                             29-May-02
                                                                              07:24 PM
Prepared by  Milton Taylor (262) 636-6241                            File: us98-c3.xls
                                                                                                                     898110
                                                                 -------------------------------------------------------------------
NPV Data Input Section                                                 31-Oct-98             30-Nov-98              05-May-02
                                                                 -------------------------------------------------------------------
Scheduled cash flows as of the indicated cutoff date            Pool 1 (Retail) Cutoff Pool 3 (Retail) Cutoff                 Pool 1
Row 0 is total delinquent amount valued without discounting    0          1,575,417.93            219,386.35            3,958,248.79
                                                               1         12,428,455.95          2,644,522.52            1,275,714.49
                                                               2          7,371,846.12          1,584,402.47            1,592,400.99
                                                               3          5,289,520.70          1,855,974.40            2,494,361.19
                                                               4          5,549,122.56          1,704,737.57            5,635,733.86
                                                               5          5,505,194.10          1,961,839.20            3,345,137.55
                                                               6          4,841,682.97          1,921,414.50            1,334,502.54
                                                               7          4,735,558.70          1,868,954.33            1,560,279.99
                                                               8          7,284,400.76          2,141,734.04            1,140,625.29
                                                               9          7,653,812.72          3,617,113.04              559,730.90
                                                              10         21,545,307.93          2,351,879.43              773,554.01
                                                              11         17,563,069.20         12,867,986.46              564,058.17
                                                              12         13,896,057.40          8,634,128.19              488,945.55
                                                              13          7,630,180.31          2,795,157.06              509,525.70
                                                              14          7,333,548.54          1,931,437.32              822,062.54
                                                              15          4,538,294.37          1,726,348.93            1,504,469.49
                                                              16          4,735,598.76          1,693,724.42            3,847,967.23
                                                              17          4,676,012.46          1,953,339.63            2,058,618.48
                                                              18          4,279,116.05          1,847,727.58              639,538.68
                                                              19          4,258,063.42          1,804,299.69              652,321.74
                                                              20          4,834,936.67          2,020,268.67              352,307.28
                                                              21          5,837,618.11          3,250,869.84               75,950.23
                                                              22         18,406,951.02          2,265,861.38               93,514.15
                                                              23         14,429,414.68         12,693,501.44               46,113.22
                                                              24          9,799,857.01          8,518,011.39               18,591.33
                                                              25          5,747,699.28          2,534,168.99               26,845.81
                                                              26          6,646,864.59          1,826,923.92              111,561.24
                                                              27          4,073,116.36          1,607,600.24               69,546.55
                                                              28          4,242,598.85          1,589,325.37              269,175.34
                                                              29          4,301,149.03          1,820,250.82               43,311.54
                                                              30          3,931,310.80          1,696,093.38                9,553.51
                                                              31          3,817,604.92          1,678,611.69               34,502.62
                                                              32          4,410,871.91          1,892,656.68                    0.00
                                                              33          5,306,408.17          2,959,438.93                    0.00
                                                              34         17,223,090.60          1,977,856.42                    0.00
                                                              35         13,550,783.42         12,344,536.46                    0.00
                                                              36          8,821,655.67          8,124,445.59                    0.00
                                                              37          4,882,176.71          2,137,158.76                    0.00
                                                              38          5,611,324.84          1,494,488.17                    0.00
                                                              39          3,289,450.23          1,264,402.10                    0.00
                                                              40          3,234,177.22          1,214,337.67                    0.00
                                                              41          3,204,975.44          1,371,092.65                    0.00
                                                              42          2,927,498.69          1,336,450.33                    0.00
                                                              43          2,942,625.98          1,288,553.24               48,963.08
                                                              44          3,391,248.11          1,535,024.03                    0.00
                                                              45          4,120,665.41          2,344,258.90                    0.00
                                                              46         14,086,732.21          1,574,209.35                    0.00
                                                              47          9,773,524.10         10,399,765.13                    0.00
                                                              48          5,934,968.38          6,707,017.01                    0.00
                                                              49          2,864,720.06          1,370,272.60                    0.00
                                                              50          3,473,332.00            914,610.17                    0.00
                                                              51          1,547,204.93            643,093.43                    0.00
                                                              52          1,532,851.50            539,291.51                    0.00
                                                              53          1,383,990.96            630,126.48                    0.00
                                                              54          1,093,526.42            647,505.70                    0.00
                                                              55          1,159,104.92            593,611.52                    0.00
                                                              56          1,490,135.83            805,506.57                    0.00
                                                              57          2,415,661.06          1,473,600.06                    0.00
                                                              58         10,473,190.48            855,709.82                    0.00
                                                              59          6,749,706.28          8,044,965.35                    0.00
                                                              60          3,600,290.25          5,281,694.34                    0.00
                                                              61          1,181,371.47            890,749.68                    0.00
                                                              62          1,317,014.18            508,368.45                    0.00
                                                              63            220,165.78            136,994.39                    0.00
                                                              64            157,479.31             89,798.40                    0.00
                                                              65            254,513.22             66,207.24                    0.00
                                                              66             21,238.46             57,752.19                    0.00
                                                              67             22,370.17             22,016.45                    0.00
                                                              68            133,181.56             37,634.02                    0.00
                                                              69            118,180.66            192,217.79                    0.00
                                                              70            541,767.57            284,885.72                    0.00
                                                              71            352,439.24            449,919.50                    0.00
                                                              72                     -                     -                    0.00
                                                              73                     -                     -                    0.00
                                                              74                     -                     -                    0.00

Total Time Balance of Scheduled Cash Flows                              393,574,995.64        183,129,817.04           35,957,733.08


                                                                         898112                898113               898114
                                                                 -----------------------------------------------------------------
NPV Data Input Section                                                        05-May-02            05-May-02            05-May-02
                                                                 -----------------------------------------------------------------
Scheduled cash flows as of the indicated cutoff date                             Pool 2               Pool 3               Pool 4
Row 0 is total delinquent amount valued without discounting    0           1,953,982.38         2,311,923.06           564,920.71
                                                               1             642,230.95           572,021.50           104,895.82
                                                               2             691,908.11           550,066.14            79,314.41
                                                               3             438,922.92           525,634.75            58,487.79
                                                               4             543,977.75           729,506.45           197,183.65
                                                               5             522,466.61         1,838,664.59           123,248.48
                                                               6             495,778.64         3,525,523.80           620,897.88
                                                               7             651,064.17           886,619.48           835,012.39
                                                               8             609,516.07           484,618.96           227,373.18
                                                               9             536,252.83           247,082.24            19,682.10
                                                              10             488,211.41           366,912.29            37,233.78
                                                              11             598,709.69           253,673.10            94,978.79
                                                              12             698,407.68           333,458.42           108,709.34
                                                              13             366,291.02           260,021.76            79,888.02
                                                              14              20,671.49           246,030.61            40,399.04
                                                              15             151,086.20           228,259.55            34,331.20
                                                              16             115,736.44           436,904.50           113,408.09
                                                              17              19,396.79         1,154,288.70            61,986.25
                                                              18               6,214.94         2,389,652.39           574,878.31
                                                              19              82,455.96           549,491.42           643,781.14
                                                              20               6,214.94           284,059.92           172,103.00
                                                              21               6,214.94            73,280.18             7,878.86
                                                              22              62,288.94           151,028.66            23,102.56
                                                              23              23,603.29            21,297.79            53,559.17
                                                              24              30,510.00            57,813.69            77,807.36
                                                              25                   0.00            20,169.93                 0.00
                                                              26                   0.00             3,330.91            12,028.15
                                                              27                   0.00            11,576.96                 0.00
                                                              28                   0.00            80,598.98            49,140.95
                                                              29                   0.00           245,895.48                 0.00
                                                              30                   0.00            14,504.42           209,865.42
                                                              31                   0.00                 0.00            11,419.69
                                                              32                   0.00                 0.00            11,102.35
                                                              33                   0.00                 0.00                 0.00
                                                              34                   0.00                 0.00                 0.00
                                                              35                   0.00                 0.00                 0.00
                                                              36                   0.00                 0.00            56,820.66
                                                              37                   0.00                 0.00                 0.00
                                                              38                   0.00                 0.00                 0.00
                                                              39                   0.00                 0.00                 0.00
                                                              40                   0.00                 0.00                 0.00
                                                              41                   0.00                 0.00                 0.00
                                                              42                   0.00                 0.00                 0.00
                                                              43                   0.00                 0.00                 0.00
                                                              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
                                                              74                   0.00                 0.00                 0.00

Total Time Balance of Scheduled Cash Flows                                 9,762,114.16        18,853,910.63         5,305,438.54


                                  Page 1 of 15
<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
                                                     Settle Date                     18-Nov-98
Prepared by  Milton Taylor (262) 636-6241                                             05/29/02
Scheduled Payment Date                                                                                                     15-May-02
Actual Payment Date                                                                                                        15-May-02
Collection Period Begin Date                                                                                               06-Apr-02
Collection Period End Date                                                           31-Oct-98        30-Nov-98            05-May-02
Days in accrual period (30/360)                                                                                                   30
Days in accrual period (ACT/360)                                                                                                  30

PART I -- MONTHLY DATA INPUT

 Receipts During the Period                                                                                            $4,994,496.28

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                                                                                       $4,994,496.28

     Pool Balance (Beg. of Collection Period)                                                                         $70,860,414.67
     Pool Balance (End of Collection Period)                                                                          $65,860,552.32

Total Receivables Collection                                                                                           $4,994,496.28
Negative Carry Withdrawls                                                                                                      $0.00
Yield Supplement Withdrawals                                                                                                   $0.00
Spread Account Withdrawals to Pay NoteHolders                                                                            $215,825.31
Release from Pre-Funding Amount to Paydown A1 Principal                                                                        $0.00
Reinvestment Income (including Pre-Funding Account, Spread Account and YSA)                                               $23,999.15
Pre-Funding Account Reinvestment Income                                                                                        $0.00

     Total Distribution Amount                                                                                         $5,234,320.74

MISCELLANEOUS DATA

     TOTAL COLLATERAL
    Scheduled Amounts 30 - 59 days past due                                                                              $483,349.08
    Scheduled Amounts 60 days or more past due                                                                         $2,640,302.00
    Net Losses on Liquidated Receivables                                                                                 $235,191.47
    Number of Loans at Beginning of Period                                                                                     4,496
    Number of Loans at End of Period                                                                                           4,303
    Repossessed Equipment not Sold or Reassigned (Beginning)                                                           $1,916,656.84
    Repossessed Equipment not Sold or Reassigned (End)                                                                 $1,814,596.34

    Pre-Funding Account Reinvestment Income                                                                                    $0.00


                                  Page 2 of 15
<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

Actual Payment Date                                                                                                        15-May-02
Collection Period Begin Date                                                                                               06-Apr-02
Collection Period End Date                                                                                                 05-May-02

PART II -- SUMMARY

Total Principal Balance of Notes, Deferred Purchase Price and Certificates (Beginning of Period)                      $70,849,626.95
     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                                                                             $46,004,455.18
     B Note Beginning Principal Balance                                                                                $3,720,171.77
     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)                            $65,849,764.60
     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)                                                                       $41,267,085.60
                                        A-4 Note Pool Factor (End of Period)                                               0.2781738
     B Note Principal Balance (End of Period)                                                                          $3,457,679.00
                                        B Note Pool Factor (End of Period)                                                 0.1013239
     Deferred Purchase Price Principal Balance (End of Period)                                                        $21,025,000.00
                                        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                                                                                               $4,999,862.35
     Pool Balance (Beg. of Collection Period)                                                                         $70,860,414.67
     Pool Balance (End of Collection Period)                                                                          $65,860,552.32

Total Distribution Amount (TDA)                                                                                        $5,018,495.43
     Total Collections and Investment Income for the Period                                                            $5,018,495.43
     Negative Carry Withdrawls                                                                                                 $0.00
     Yield Supplement Withdrawals                                                                                              $0.00

Principal Distribution Amount  (PDA)                                                                                   $4,999,862.35

Principal Allocation to Notes, Deferred Purchase Price and Certificates                                                $4,999,862.35
     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)                                   $4,737,369.58
     B Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                       $262,492.77
     Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall)                                    $0.00
     Certificateholders' Principal Distribuatable Amount (including Carryover Shortfall)                                       $0.00

Interest Distributable Amount                                                                                            $674,270.27
     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                                                  $215,070.83
     Noteholders' Interest Distributable Amount applicable to B Notes                                                     $19,220.89
     Deferred Purchase Price Interest Distributable Amount                                                               $437,895.80
     Certificateholders'  Interest Distributable Amount                                                                    $2,082.75

Spread Account
     Beginning Spread Account Balance                                                                                 $12,949,805.14
     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                                                 $215,825.31

     Specified Spread Account Balance                                                                                 $13,000,215.75
     Ending Spread Account Balance (after distributions)                                                              $12,733,979.83

Credit Enhancement                                                                                                            19.35%
     Spread account % of Ending Pool Balance                                                                                  19.33%
     Overcollateralization % of Ending Pool Balance                                                                            0.02%

Scheduled Amounts 30 - 59 days past due                                                                                  $483,349.08
                                        as % of Ending Pool Balance                                                            0.73%
Scheduled Amounts 60 days or more past due                                                                             $2,640,302.00
                                        as % of Ending Pool Balance                                                            4.01%
Net Losses on Liquidated Receivables                                                                                     $235,191.47
                                        as % of Ending Pool Balance                                                            0.36%


                                  Page 3 of 15
<Page>


     Part III -- Servicing Calculations                                                                                    15-May-02

     1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE              Pool 1 (Retail) Cutoff Pool 3 (Retail) Cutoff            Pool 1


     Wtd. Avg. APR                                                                  8.689%                8.577%              8.689%
     Contract Value (Beg. of Collection Period), by origination pool                                                  $36,011,894.62
     Contract Value  (End of Collection Period), by origination pool       $327,736,982.68       $149,354,402.32      $33,929,224.07
                                                                          ----------------      ----------------     ---------------
     Contract Value Decline                                                                                            $2,082,670.55
                                                                                                                               5.78%
     Initial Pool Balance                                                                                            $650,010,787.72
     Pool Balance (End of Collection Period)                                                                          $65,860,552.32

     Collections and Investment Income for the period                                                                  $5,018,495.43
     Negative Carry Withdrawls                                                                                                 $0.00
     Yield Supplement Withdrawals                                                                                              $0.00

     Total Distribution Amount (TDA)                                                                                   $5,018,495.43
     Principal Distribution Amount  (PDA)                                                                              $4,999,862.35

     Initial B Percentage                                                                                                     5.250%
     Unscheduled Principal (per pool)                                                                                          $0.00
     Total Unscheduled Principal                                                                                               $0.00


     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        $10,846,060.68       $18,682,509.30        $5,319,950.07
     Contract Value  (End of Collection Period), by origination pool         $9,349,888.88       $17,685,271.18        $4,896,168.19
                                                                            --------------      ---------------       -------------
     Contract Value Decline                                                  $1,496,171.80          $997,238.12          $423,781.88
                                                                                    13.79%                5.34%                7.97%
     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


                                  Page 4 of 15
<Page>


     2.  CALCULATION OF DISTRIBUTABLE AMOUNTS

     Principal Distributable Amount                                                                                    4,999,862.35

     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                                                                         $4,999,862.35

     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                                                                         $4,999,862.35

     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                                                                         $4,999,862.35

     A-4 Note Beginning Principal Balance                                                                            $46,004,455.18
     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)                                  $4,737,369.58

     Principal Distributable Amount Remaining                                                                           $262,492.77

     B Note Beginning Principal Balance                                                                               $3,720,171.77
     B Noteholders' Principal Carryover Shortfall (Previous Period)                                                           $0.00
     B Noteholders' Share of the Principal Distribution Amount                                                                5.25%
     B Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                      $262,492.77

     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%                          $215,070.83
     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                                                 $215,070.83

     Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period                                                  $215,070.83
     Offered Noteholders' Interest Carryover Shortfall (Previous Period)                                                      $0.00
     Interest Due (in Arrears) on above Shortfall                                                                             $0.00
     Offered Noteholders' Interest Distributable Amount                                                                 $215,070.83

     Interest Accrued on Class B Notes this period                                     6.2000%                           $19,220.89
     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                                                    $19,220.89

     Interest Accrued on Deferred Purchase Price this period                           6.2000%                          $108,629.17
     Deferred Purchase Price Interest Carryover Shortfall (Previous Period)                                             $327,574.16
     Interest Due (in Arrears) on Above Shortfall                                                                         $1,692.47
     Deferred Purchase Price Interest Distributable Amount                                                              $437,895.80

     Interest Accrued on Certificates this period                                      6.2000%                              $516.67
     Certificateholders' Interest Carryover Shortfall (Previous Period)                                                   $1,558.03
     Interest Due (in Arrears) on Above Shortfall                                                                             $8.05
     Certificateholders' Interest Distributable Amount                                                                    $2,082.75


                                  Page 5 of 15
<Page>


     3.  ALLOCATION OF DISTRIBUTION AMOUNTS

     a. Total Distribution Amount (TDA)                                                                                $5,018,495.43

     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                                                                               $5,018,328.76

     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                                                                     $215,070.83
     Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA                                             $215,070.83
     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                                                   $215,070.83
     Offered Noteholders' Interest Paid this Period from TDA                                                             $215,070.83
     Preliminary A Noteholders' Interest Carryover Shortfall (Current Period)                                                  $0.00

     Total Distribution Amount Remaining                                                                               $4,803,257.93

     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                                                                              $19,220.89
     Noteholders' Interest applicable to B Notes Paid this Period from TDA                                                $19,220.89
     Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                              $0.00

     Total Distribution Amount Remaining                                                                               $4,784,037.04

     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                                                                               $4,784,037.04

     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                                                                               $4,784,037.04

     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                                                                               $4,784,037.04

     A-4 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
     A-4 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall)                            $4,737,369.58
     A-4 Noteholders' Principal Distributable Amount Paid from TDA                                                     $4,737,369.58
     Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

     Total Distribution Amount Remaining                                                                                  $46,667.46

     B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
     B Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall)                                $262,492.77
     B Noteholders' Principal Distributable Amount Paid from TDA                                                          $46,667.46
     Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                           $215,825.31

     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                                                           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


                                  Page 6 of 15
<Page>


     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


                                  Page 7 of 15
<Page>


     7.  DISTRIBUTIONS FROM SPREAD ACCOUNT

     Beginning Spread Account Balance                                                                                $12,949,805.14
     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                                                    $215,825.31
     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                                         $215,825.31

     Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                      $0.00

     Remaining Distributed Spread Account Amount to Noteholders' Distr. Account                                         $215,825.31
     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                                         $215,825.31
     Adj to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                   $215,825.31

     Preliminary Spread Account Balance Remaining                                                                    $12,733,979.83

     Cumulative Realized Losses since 31-July-98 (Cut-off Date)                                                      $14,138,554.95
     Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                                   NO
     12*(Realized Losses during Collection Period) + Repos at end of Collection Period                                $4,636,893.98
     Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?                                          YES
     60 day or > Delinquent Scheduled Amounts                                                                         $2,640,302.00
     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)                                                          $41,267,085.60
     Preliminary B Note Principal Balance (End of Period)                                                             $3,457,679.00
     Preliminary Total Principal Balance of Notes  (End of Period)                                                   $44,724,764.60

     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                                                                                             44,724,764.60

     Preliminary Spread Account Balance Remaining                                                                    $12,733,979.83
     Preliminary Excess Amount in Spread Account                                                                              $0.00
     Preliminary Shortfall Amount in Spread Account                                                                     $266,235.92

     Deposit to Spread Account from Remaing Excess Distribution                                                               $0.00

     Spread Account Excess                                                                                                    $0.00

     Ending Spread Account Balance (after distributions)                                                             $12,733,979.83
     Net Change in Spread Account Balance                                                                              ($215,825.31)

     Total Excess Distribution Amount Remaining                                                                               $0.00

     Deferred Purchase Price Interest Carryover Shortfall (Previous Period)                                             $327,574.16
     Interest Due (in Arrears) on Above Shortfall                                                                         $1,692.47
     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)                                  $437,895.80

     Certificateholders' Interest Carryover Shortfall (Previous Period)                                                   $1,558.03
     Interest Due (in Arrears) on Above Shortfall                                                                             $8.05
     Interest Accrued on Certificates this period                                                                           $516.67
     Certificateholders' Interest Paid from Excess Distribution                                                               $0.00
     Certificateholders' Interest Carryover Shortfall (Current Period)                                                    $2,082.75

     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)                                                                        $2,301,522.27
     Servicing Fees Accrued during this Period                                           1.00%                           $59,050.35
     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                                                                                          $2,360,572.62

     Total Excess Distribution Amount Remaining                                                                               $0.00


                                  Page 8 of 15
<Page>


     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)                                              $437,895.80
     Deferred Purchase Price Principal Carryover Shortfall  (Current Period)                                                   $0.00
     Certificateholders' Interest Carryover Shortfall  (Current Period)                                                    $2,082.75
     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)                                                                       $41,267,085.60
     B Note Principal Balance (End of Period)                                                                          $3,457,679.00
     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)                       $65,849,764.60

     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                             0.2781738
     B Note Pool Factor (End of Period)                                         $34,125,000.00                             0.1013239
     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)                                       0.1013073

     Specified Spread Account Balance (after all distributions and adjustments)                                       $12,733,979.83

     Yield Supplement Account Balance (after alldistributions and adjustment):                                                 $0.00


                                  Page 9 of 15
<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

Payment Date:                                                                                                              15-May-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:                                                                                                  $4,737,369.58
             per $1,000 original principal amount:                                                                            $31.93

     (e)   B Notes:                                                                                                      $262,492.77
             per $1,000 original principal amount:                                                                             $7.69

     (f)   Total                                                                                                       $4,999,862.35

(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:                                                                                                     $215,070.83
            per $1,000 original principal amount:                                                                              $1.45

     (e)  B Notes:                                                                                                        $19,220.89
             per $1,000 original principal amount:                                                                             $0.56

     (f)   Total                                                                                                         $234,291.72

(3) Pool Balance at the end of the related Collection Period                                                          $65,860,552.32

(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:                                                              $41,267,085.60
          (ii)  A-4 Note Pool Factor:                                                                                      0.2781738

     (e) (i)  outstanding principal amount of B Notes:                                                                 $3,457,679.00
          (ii)  B Note Pool Factor:                                                                                        0.1013239

     (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 Collection Period:                                                                      0.00000000

(6)  Amount of Administration Fee:                                                                                           $166.67
          per $1,000 Beginning of Collection Period:                                                                      0.00462819

(7)  Aggregate Purchase Amounts for Collection Period:                                                                         $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                             $235,191.47

(9)  Amount in Spread Account:                                                                                        $12,733,979.83

(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


                                 Page 10 of 15
<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

Payment Date:                                                                                                              15-May-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:                                                                                                   $4,737,369.58
            per $1,000 original principal amount:                                                                             $31.93

     (e)  B Notes:                                                                                                       $262,492.77
            per $1,000 original principal amount:                                                                              $7.69

     (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:                                                                                                         $262,492.77

(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:                                                                                                     $215,070.83
            per $1,000 original principal amount:                                                                              $1.45

     (e)  B Notes:                                                                                                        $19,220.89
            per $1,000 original principal amount:                                                                              $0.56

     (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:                                                                                                         $234,291.72

(3)  Pool Balance at end of related Collection Period:                                                                $65,860,552.32

(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:                                                              $41,267,085.60
          (ii)  A-4 Note Pool Factor:                                                                                      0.2781738

     (e) (i)  outstanding principal amount of B Notes:                                                                 $3,457,679.00
          (ii)  C Note Pool Factor:                                                                                        0.1013239

     (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

(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:                                                                       0.0046282

(7)  Aggregate Purchase Amounts for Collection Period:                                                                         $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                             $235,191.47

(9)  Amount in Spread Account:                                                                                        $12,733,979.83

(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


                                 Page 11 of 15
<Page>

(13)  Amount in Yield Supplement Account:                                                                                      $0.00


                                 Page 12 of 15
<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


Payment Date:                                                                                                              15-May-02

(1)  Payment of Administration Fee to Administrator:                                                                         $166.67

(2)  Offered Noteholders' Interest Distributable Amount
        deposited into Note Distribution Account:                                                                        $234,291.72

(3)  Noteholders' Principal Distributable Amount to be
        deposited into Noteholders' Distribution Account:                                                              $4,999,862.35

(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                                                                                   $5,234,320.74
Total Distribution Amount plus Releases to Seller                                                            $5,234,320.74


                                 Page 13 of 15
<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


Payment Date:                                                                                                              15-May-02
(1)  Total Distribution Amount:                                                                                        $5,234,320.74

(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:                                                 $215,070.83

(10)  Noteholders' Interest Carryover Shortfall applicable to A-4 Notes:                                                       $0.00

(11)  Noteholders' Interest Distributable Amount applicable to b Notes:                                                   $19,220.89

(12)  Noteholders' Interest Carryover Shortfall applicable to B Notes:                                                         $0.00

(13)  Offered Noteholders' Interest Distributable Amount'                                                                $234,291.72
        deposited into Note 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:                                                         $4,737,369.58

(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:                                                                 $4,737,369.58

(30)  B Noteholders' Monthly Principal Distributable Amount:                                                             $262,492.77

(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:                                                                     $262,492.77

(34)  Noteholders' Principal Distribution Amount:                                                                      $4,999,862.35

(35)  Noteholders' Distributable Amount:                                                                               $5,234,154.07


                                 Page 14 of 15
<Page>


(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                                                                                             $44,724,764.60

(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:                                                              $437,895.80

(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:                                                                    $2,082.75

(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


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

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                                                                                  $215,825.31

(49)  Pool Balance as of the opening of business on the first day of
           the Collection Period in which the Payment Date occurs:                                                    $70,860,414.67

(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:                                                                $41,267,085.60
           A-4 Note Pool Factor:                                                                                           0.2781738

           Outstanding Principal Balance of B Notes:                                                                   $3,457,679.00
           B Note Pool Factor:                                                                                             0.1013239

           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

(51)  Aggregate Purchase Amounts for related Collection Period:                                                                $0.00

(52)  Aggregate Amount of Realized Losses for the related Collection Period:                                             $235,191.47

(53)  Spread Account Balance after giving effect to all distributions:                                                $12,733,979.83


                                 Page 15 of 15


<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 Qazzafi Pothiawala (262) 636-5272



                                                   --------------------------------------------------------------------------------
NPV Data Input Section                                    05-May-02           05-May-02              05-May-02           05-May-02
                                                   --------------------------------------------------------------------------------
Scheduled cash flows as of the                     Pool 1A (Retail)       Pool 1B (FPL)     Pool 1C (Forestry)        Pool 2

                                                       4,977,848.45        1,725,814.41             556,880.06        1,969,630.28
                                                       1,599,720.56          365,144.55             112,368.81          713,650.43
                                                       1,660,994.42          384,596.02             115,116.14          671,469.88
                                                       1,668,491.36          338,275.97             108,307.20          716,436.79
                                                       1,789,435.59          364,460.98             102,705.44          749,869.06
                                                       1,545,189.83          321,976.95             101,787.97          653,395.77
                                                       2,748,062.28          304,200.03              99,239.25          708,261.27
                                                       5,914,735.92          295,628.95             100,116.88          907,161.54
                                                       6,036,020.87          257,238.82              70,004.86          787,273.04
                                                       2,451,329.28          222,681.79              81,184.63        1,902,620.17
                                                       1,135,968.27          275,117.34              55,769.59        2,775,878.06
                                                         577,414.86          277,001.09              20,638.80          491,652.23
                                                         530,562.91          207,598.99              22,467.55          219,526.86
                                                         658,772.03          205,481.35              24,097.41          228,363.17
                                                         663,196.97          209,658.57              21,277.12          260,155.23
                                                         644,558.10          197,479.15              21,277.12          244,292.14
                                                         773,906.02          264,447.99              20,791.43          258,382.88
                                                         608,622.86          162,592.06              20,791.43          191,670.42
                                                       1,463,943.00          106,374.56              20,791.43          231,187.63
                                                       3,749,037.53           79,503.66              20,791.43          343,002.44
                                                       4,188,697.76          255,502.34              17,124.86          378,935.06
                                                       1,230,030.33           66,242.53              10,457.87        1,093,228.83
                                                         338,651.07           23,383.59                   0.00        1,721,056.69
                                                          89,993.03            5,250.43               1,382.43          191,056.60
                                                          56,174.00            2,021.10                   0.00           55,095.38
                                                          50,159.51            2,021.10                   0.00           28,095.16
                                                          51,061.12           33,326.24                   0.00           25,409.88
                                                         109,328.08            6,252.20               4,840.95           40,549.75
                                                          69,386.59            1,862.53                   0.00           23,757.81
                                                          65,530.94              764.56                   0.00           20,340.01
                                                         427,874.10           11,205.98                   0.00           17,256.87
                                                         700,260.44           21,499.27                   0.00           84,899.27
                                                         847,236.20                0.00                   0.00          124,708.28
                                                          30,327.51                0.00                   0.00          222,178.80
                                                          58,778.69                0.00                   0.00                0.00
                                                          25,138.57                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
                                                         107,114.84                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
                                                          24,469.38                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
                                                          27,731.88                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            49,695,755.15        6,994,605.10           1,730,210.66       19,050,447.68


                                                   -----------------------------------------------------------
NPV Data Input Section                                    05-May-02           05-May-02             05-May-02
                                                   -----------------------------------------------------------
Scheduled cash flows as of the                        Pool 3              Pool 4                 Pool 5

                                                       2,416,801.14        3,921,944.65            909,662.62
                                                         791,516.57          811,574.89            728,803.86
                                                         827,079.52          783,334.57            310,839.58
                                                         861,155.91          939,349.01            201,705.86
                                                         866,809.48          832,004.65            231,160.61
                                                         917,186.77          860,642.43            191,957.45
                                                         926,764.34          949,434.57            237,287.01
                                                       1,052,801.45          921,546.69            294,684.03
                                                       1,237,568.99          828,681.29            191,163.80
                                                         790,947.54          847,555.60            194,531.42
                                                       1,981,410.19          760,284.81            210,580.70
                                                       3,191,066.31        2,259,171.57            261,617.82
                                                         459,656.59        2,561,117.98            417,039.31
                                                         327,909.68          439,530.79            526,879.18
                                                         325,846.11          360,071.56            187,258.09
                                                         390,341.44          443,123.48            100,891.38
                                                         415,437.62          411,205.80            107,849.58
                                                         366,724.58          401,778.53             75,464.44
                                                         416,231.00          474,387.08            109,275.09
                                                         496,770.33          445,349.38            222,571.52
                                                         556,610.80          429,252.24             64,244.66
                                                         299,195.52          393,980.92             99,392.96
                                                       1,017,784.55          386,126.59            102,482.74
                                                       1,736,795.19        1,602,333.88            106,319.92
                                                         153,159.13        1,655,264.45            238,295.13
                                                          38,367.13          123,838.39            278,578.74
                                                          43,288.19           61,229.68             55,419.49
                                                          65,142.12          105,513.03             16,772.72
                                                          45,555.03           69,906.20             33,825.92
                                                          32,780.62           75,297.49                825.67
                                                          62,903.62           47,222.27             15,511.96
                                                          43,110.09           13,439.63             66,234.62
                                                          49,121.73           26,792.30                248.94
                                                           5,431.89           18,458.91             18,952.42
                                                         223,933.19           10,763.81                248.94
                                                               0.00          465,158.39                248.94
                                                               0.00           33,169.68             34,936.32
                                                               0.00                0.00                  0.00
                                                           6,461.53                0.00                  0.00
                                                               0.00                0.00                  0.00
                                                               0.00                0.00                  0.00
                                                               0.00                0.00             94,205.66
                                                               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
                                                               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            23,439,665.89       25,769,837.19          6,937,969.10
==============================================================================================================


                                  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 Qazzafi Pothiawala (262) 636-5272



Scheduled Payment Date                                                                                          15-May-02
Actual Payment Date                                                                                             15-May-02
Collection Period Begin Date                                                                                    06-Apr-02
Collection Period End Date                                                                                      05-May-02
Days in accrual period (30/360)                                                                                        30
Days in accrual period (ACT/360)                                                                                       30

PART I -- MONTHLY DATA INPUT

Receipts During the Period                                                                              $   12,410,706.53

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                                                                        $   12,410,706.53

Total Collection                                                                                        $   12,410,706.53
Negative Carry Withdrawls                                                                               $            0.00
Yield Supplement Withdrawals                                                                            $            0.00

Reinvestment Income (including Pre-Funding Account, Spread Account (and YSA if any))                    $       35,589.45
Pre-Funding Account Reinvestment Income                                                                 $            0.00

   Total Distribution Amount                                                                            $   12,446,295.98

MISCELLANEOUS DATA

    TOTAL COLLATERAL
   Scheduled Amounts 30 - 59 days past due                                                              $    1,062,468.00
   Scheduled Amounts 60 days or more past due                                                           $    3,790,830.68
   Net Losses on Liquidated Receivables                                                                 $      476,184.06
   Number of Loans at Beginning of Period                                                                           9,608
   Number of Loans at End of Period                                                                                 8,674
   Repossessed Equipment not Sold or Reassigned (Beginning)                                             $    2,821,104.69
   Repossessed Equipment not Sold or Reassigned (End)                                                   $    3,021,597.74
=========================================================================================================================


                                  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



Actual Payment Date                                                                                             15-May-02
Collection Period Begin Date                                                                                    06-Apr-02
Collection Period End Date                                                                                      05-May-02

PART II -- SUMMARY

Total Principal Balance of Notes and Certificates (Beginning of Period)                                 $  137,247,479.80
   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                                                                 $  116,257,549.37
   B Note Beginning Principal Balance                                                                   $    5,489,930.43
   Certificate Beginning Principal Balance                                                              $   15,500,000.00

Total Principal Balance of Notes and Certificates (End of Period)                                       $  124,529,198.48
   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)                                                           $  104,047,999.30
                                                       A-4 Note Pool Factor (End of Period)                     0.4687903
   B Note Principal Balance (End of Period)                                                             $    4,981,199.18
                                                       B Note Pool Factor (End of Period)                       0.1606838
   Certificate Principal Balance (End of Period)                                                        $   15,500,000.00
                                                       Certificate Pool Factor (End of Period)                  1.0000000

CONTRACT VALUE DECLINE                                                                                  $   12,718,281.32
   Pool Balance (Beg. of Collection Period)                                                             $  137,248,260.78
   Pool Balance (End of Collection Period)                                                              $  124,529,979.46

Total Distribution Amount (TDA)                                                                         $   12,446,295.98
   Total Collections and Investment Income for the Period                                               $   12,446,295.98
   Negative Carry Amount                                                                                $            0.00

Principal Distribution Amount  (PDA)                                                                    $   12,718,281.32

Principal Allocation to Notes and Certificates                                                          $   12,718,281.32
   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                                                      $   12,209,550.07
   B Noteholders' Principal Distributable Amount                                                        $      508,731.25
   Certificateholders' Principal Distributable Amount                                                   $            0.00

Interest Distributable Amount                                                                           $      896,506.73
   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                                   $      559,005.05
   Noteholders' Interest Distributable Amount applicable to B Notes                                     $       27,266.65
   Certificateholders' Interest Distributable Amount                                                    $      310,235.03

Spread Account
   Beginning Spread Account Balance                                                                     $   15,150,101.14
   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                                  $      858,423.71

   Specified Spread Account Balance                                                                     $   15,500,015.62
   Ending Spread Account Balance (after distributions)                                                  $   14,291,677.43

Credit Enhancement                                                                                                  11.48%
   Spread account % of Ending Pool Balance                                                                          11.48%
   Overcollateralization % of Ending Pool Balance                                                                    0.00%

   Scheduled Amounts 30 - 59 days past due                                                              $    1,062,468.00
                                                        as % of Ending Pool Balance                                  0.85%
   Scheduled Amounts 60 days or more past due                                                           $    3,790,830.68
                                                        as % of Ending Pool Balance                                  3.04%
   Net Losses on Liquidated Receivables                                                                 $      476,184.06
                                                        as % of Ending Pool Balance                                  0.38%


                                  Page 3 of 11
<Page>

PART III -- SERVICING CALCULATIONS                                     15-May-02



1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE               Pool 1A (Retail)        Pool 1B (FPL)   Pool 1C (Forestry)


Wtd. Avg. APR                                                               8.519%               8.519%               8.519%
Contract Value (Beg. of Collection Period), by origination pool  $  48,780,278.23       $ 7,221,118.59       $ 1,840,726.62
Contract Value (End of Collection Period), by origination pool   $  46,180,295.43       $ 6,658,593.61       $ 1,673,422.04
                                                                 ----------------       --------------       --------------
Contract Value Decline                                           $   2,599,982.80       $   562,524.98       $   167,304.58
                                                                             5.33%                7.79%                9.09%
Initial Pool Balance                                             $ 137,248,260.78
Pool Balance (End of Collection Period)                          $ 124,529,979.46

Collections and Investment Income for the period                 $  12,446,295.98
Negative Carry Amount                                            $           0.00

Total Distribution Amount (TDA)                                  $  12,446,295.98
Principal Distribution Amount (PDA)                              $  12,718,281.32

Initial B Percentage                                                        4.000%
Unscheduled Principal (per pool)                                 $           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                          $  12,718,281.32

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                          $  12,718,281.32

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                          $  12,718,281.32

A-4 Note Beginning Principal Balance                             $ 116,257,549.37
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                  $  12,209,550.07

Principal Distribution Amount Remaining                          $     508,731.25

B Note Beginning Principal Balance                               $   5,489,930.43
B Noteholders' Principal Carryover Shortfall (Previous Period)   $           0.00
B Noteholders' Share of the Principal Distribution Amounts                   4.00%
B Noteholders' Principal Distributable Amount                    $     508,731.25

Principal Distribution Amount Remaining                          $  12,209,550.07

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                  $     559,005.05
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                                                     $     559,005.05

Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this
   period                                                        $     559,005.05
Offered Noteholders' Interest Carryover Shortfall
   (Previous Period)                                             $           0.00
Interest Due (in Arrears) on above Shortfall                     $           0.00
Offered Noteholders' Interest Distributable Amount               $     559,005.05

Interest Accrued on Class B Notes this period                    $      27,266.65
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 $      27,266.65

Interest Accrued on Certificates this period                     $      76,983.33
Certificateholders' Interest Carryover Shortfall
   (Previous Period)                                             $     232,098.94
Interest Due (in Arrears) on Above Shortfall                     $       1,152.76
Certificateholders' Interest Distributable Amount                $     310,235.03

3.  ALLOCATION OF DISTRIBUTION AMOUNTS

a. TOTAL DISTRIBUTION AMOUNT (TDA)                               $  12,446,295.98

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                              $  12,446,129.31

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


1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                       Pool 2           Pool 3           Pool 4           Pool 5

Wtd. Avg. APR                                                             8.163%           7.995%           8.337%           8.088%
Contract Value (Beg. of Collection Period), by
  origination pool                                               $19,199,957.98   $25,868,861.50   $27,434,678.26    $6,902,639.60
Contract Value (End of Collection Period), by
  origination pool                                               $17,760,968.76   $21,864,276.42   $23,913,689.22    $6,478,733.98
                                                                 --------------   --------------   --------------    -------------
Contract Value Decline                                           $ 1,438,989.22   $ 4,004,585.08   $ 3,520,989.04    $  423,905.62
                                                                           7.49%           15.48%           12.83%            6.14%
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    $        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


                                  Page 4 of 11
<Page>



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                                                         $      559,005.05
Noteholders' Interest applicable to A-4 Notes Paid this Period
   from TDA                                                                                             $      559,005.05
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                                                                                               $      559,005.05
Offered Noteholders' Interest Paid this Period from TDA                                                 $      559,005.05
Preliminary A Noteholders' Interest Carryover Shortfall
   (Current Period)                                                                                     $            0.00

Total Distribution Amount Remaining                                                                     $   11,887,124.26

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                                                           $       27,266.65
Noteholders' Interest applicable to B Notes Paid this Period
   from TDA                                                                                             $       27,266.65
Preliminary Noteholders' Interest Carryover Shortfall
   (Current Period) applicable to B Notes                                                               $            0.00

Total Distribution Amount Remaining                                                                     $   11,859,857.61

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                                                                     $   11,859,857.61

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                                                                     $   11,859,857.61

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                                                                     $   11,859,857.61

A-4 Noteholders' Principal Carryover Shortfall (Previous Period)                                        $            0.00
A-4 Noteholders' Monthly Principal Distributable Amount                                                 $   12,209,550.07
A-4 Noteholders' Principal Distributable Amount Paid from TDA                                           $   11,859,857.61
Preliminary A-4 Noteholders' Principal Carryover Shortfall
   (Current Period)                                                                                     $      349,692.45

Total Distribution Amount Remaining                                                                     $            0.00

B Noteholders' Principal Carryover Shortfall (Previous Period)                                          $            0.00
B Noteholders' Monthly Principal Distributable Amount                                                   $      508,731.25
B Noteholders' Principal Distributable Amount Paid from TDA                                             $            0.00
Preliminary B Noteholders' Principal Carryover Shortfall
   (Current Period)                                                                                     $      508,731.25

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                                                                                                  3.2785676%
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                                                                                               0.00%
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


                                  Page 5 of 11
<Page>



7.  DISTRIBUTIONS FROM SPREAD ACCOUNT

Beginning Spread Account Balance                                                                        $   15,150,101.14
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                                         $      858,423.71
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                                                                                       $      858,423.71

Adj to Preliminary Noteholders' Interest Carryover Shortfall
   (Current Period) applicable to B Notes                                                               $            0.00
Remaining Distribution from Spread Account to Noteholders'
   Distr. Account                                                                                       $      858,423.71

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)                                                                           $      349,692.45
Remaining Distribution from Spread Account to Noteholders'
   Distr. Account                                                                                       $      508,731.25

Adj to Preliminary B Noteholders' Principal Carryover Shortfall
   (Current Period)                                                                                     $      508,731.25

Preliminary Spread Account Balance Remaining                                                            $   14,291,677.43

Cumulative Realized Losses since 28-February-99 (Cut-off Date)                                          $   19,954,649.54
Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                               YES
12*(Realized Losses during Collection Period) + Repos at end of
   Collection Period                                                                                    $    8,735,806.46
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool
   Balance?                                                                                             YES
60 day or > Delinquent Scheduled Amounts                                                                $    3,790,830.68
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)                                                  $  104,047,999.30
Preliminary B Note Principal Balance (End of Period)                                                    $    4,981,199.18
Preliminary Total Principal Balance of Notes (End of Period)                                            $  109,029,198.48

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                                                                                       109,029,198.48

Preliminary Spread Account Balance Remaining                                                            $   14,291,677.43
Preliminary Excess Amount in Spread Account                                                             $            0.00
Preliminary Shortfall Amount in Spread Account                                                          $    1,208,338.19

Deposit to Spread Account from Remaing Excess Distribution                                              $            0.00

Spread Account Excess                                                                                   $            0.00

Ending Spread Account Balance (after distributions)                                                     $   14,291,677.43
Net Change in Spread Account Balance                                                                    $     (858,423.71)

8.  CERTIFICATE DISTRIBUTIONS AND SERVICING FEES

Total Excess Distribution Amount Remaining                                                              $            0.00

Certificateholders' Interest Carryover Shortfall
   (Previous Period)                                                                                    $      232,098.94
Interest Due (in Arrears) on Above Shortfall                                                            $        1,152.76
Interest Accrued on Certificates this period                                                            $       76,983.33
Certificateholders' Interest Paid from Excess Distribution                                              $            0.00
Preliminary Certificateholders' Interest Carryover Shortfall
   (Current Period)                                                                                     $      310,235.03

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)                                                                    5,008,666.84
Servicing Fees Accrued during this Period                                                               $      114,373.55
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                                                                                 $    5,123,040.39

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)                                                                                     $      310,235.03
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)                                                              $  104,047,999.30
B Note Principal Balance (End of Period)                                                                $    4,981,199.18
Certificate Principal Balance (End of Period)                                                           $   15,500,000.00
Total Principal Balance of Notes and Certificates
   (End of Period)                                                                                      $  124,529,198.48

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)                                                                            0.4687903
B Note Pool Factor (End of Period)                                                                              0.1606838
Certificate Pool Factor (End of Period)                                                                         1.0000000
Total Notes & Certificates Pool Factor (End of Period)                                                          0.1606828

Specified Spread Account Balance (after all distributions and
   adjustments)                                                                                         $   14,291,677.43

Yield Supplement Account Balance (after all distributions and
   adjustment):                                                                                         $            0.00
==================================================================================================================================


                                  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



Payment Date:                                                                                                   15-May-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:                                                                                      $   12,209,550.07
        per $1,000 original principal amount:                                                           $           55.01

    (e) B Notes:                                                                                        $      508,731.25
        per $1,000 original principal amount:                                                           $           16.41

    (f) Total                                                                                           $   12,718,281.32

(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:                                                                                      $      559,005.05
        per $1,000 original principal amount:                                                           $            2.52

    (e) B Notes:                                                                                        $       27,266.65
        per $1,000 original principal amount:                                                           $            0.88

    (f) Total                                                                                           $      586,271.70

(3) Pool Balance at the end of the related Collection Period                                            $  124,529,979.46

(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:                                                 $  104,047,999.30
       (ii)  A-4 Note Pool Factor:                                                                              0.4687903

    (e) (i)  outstanding principal amount of B Notes:                                                   $    4,981,199.18
       (ii)  B Note Pool Factor:                                                                                0.1606838

    (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:                                                             0.00121434

(7) Aggregate Purchase Amounts for Collection Period:                                                   $            0.00

(8) Aggregate amount of Realized Losses for the
        Collection Period:                                                                              $      476,184.06

(9) Amount in Spread Account:                                                                           $   14,291,677.43

(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
==================================================================================================================================


                                  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



Payment Date:                                                                                                   15-May-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:                                                                                      $   12,209,550.07
        per $1,000 original principal amount:                                                           $           55.01

    (e) B Notes:                                                                                        $      508,731.25
        per $1,000 original principal amount:                                                           $           16.41

    (f) Certificates:                                                                                   $            0.00
        per $1,000 original principal amount:                                                           $            0.00

    (g) Total:                                                                                          $      508,731.25

(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:                                                                                      $      559,005.05
        per $1,000 original principal amount:                                                           $            2.52

    (e) B Notes:                                                                                        $       27,266.65
        per $1,000 original principal amount:                                                           $            0.88

    (f) Certificates:                                                                                   $            0.00
        per $1,000 original principal amount:                                                           $            0.00

    (g) Total:                                                                                          $      586,271.70

(3)  Pool Balance at end of related Collection Period:                                                  $  124,529,979.46

(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:                                                 $  104,047,999.30
       (ii)  A-4 Note Pool Factor:                                                                              0.4687903

    (e) (i)  outstanding principal amount of B Notes:                                                   $    4,981,199.18
5       (ii)  B Note Pool Factor:                                                                                0.1606838

    (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:                                                                0.0012143

(7)  Aggregate Purchase Amounts for Collection Period:                                                  $            0.00

(8)  Aggregate amount of Realized Losses for the
      Collection Period:                                                                                $      476,184.06

(9)  Amount in Spread Account:                                                                          $   14,291,677.43

(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
==================================================================================================================================


                                  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



Payment Date:                                                                                                   15-May-02

(1) Payment of Administration Fee to Administrator:                                                     $          166.67

(2) Offered Noteholders' Interest Distributable Amount
     deposited into Note Distribution Account:                                                          $      586,271.70

(3) Noteholders' Principal Distributable Amount to be
     deposited into Noteholders' Distribution Account:                                                  $   12,718,281.32

(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                                                                              $   13,304,719.69
Total Distribution Amount plus Releases to Seller                                                       $   13,304,719.69
==================================================================================================================================


                                  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



Payment Date:                                                                                                   15-May-02
(1)  Total Distribution Amount:                                                                         $   12,446,295.98

(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:                                $      559,005.05

(10)  Noteholders' Interest Carryover Shortfall applicable to A-4 Notes:                                $            0.00

(11)  Noteholders' Interest Distributable Amount applicable to B Notes:                                 $       27,266.65

(12)  Noteholders' Interest Carryover Shortfall applicable to B Notes:                                  $            0.00

(13)  Offered Noteholders' Interest Distributable Amount'                                               $      586,271.70
      deposited into Note Distribution Account:

(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:                                          $   12,209,550.07

(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:                                                  $   12,209,550.07

(30)  B Noteholders' Monthly Principal Distributable Amount:                                            $      508,731.25

(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:                                                    $      508,731.25

(34)  Noteholders' Principal Distribution Amount:                                                       $   12,718,281.32

(35)  Noteholders' Distributable Amount:                                                                $   13,304,553.02

(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                                                                                 $  109,029,198.48

(38)  Spread Account Balance over the Specified Spread Account Balance:                                 $            0.00

(39)  Certificateholders' Interest Distributable Amount:                                                $            0.00

(40)  Certificateholders' Interest Carryover Shortfall:                                                 $      310,235.03

(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                                                                $      858,423.71

(49)  Pool Balance as of the opening of business on the first day of
      the Collection Period in which the Payment Date occurs:                                           $  137,248,260.78


                                  Page 10 of 11
<Page>


(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:                                                      $  104,047,999.30
       A-4 Note Pool Factor:                                                                                    0.4687903

       Outstanding Principal Balance of B Notes:                                                        $    4,981,199.18
       B Note Pool Factor:                                                                                      0.1606838

       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:                            $      476,184.06

(53)  Spread Account Balance after giving effect to all distributions:                                  $   14,291,677.43


                                  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 Milton Taylor (262) 636 - 6241


                                                                                 199070           199074                199073
                                                           -------------------------------------------------------------------------
NPV Data Input Section                                            30-Sep-99        05-May-02         05-May-02            05-May-02
                                                           -------------------------------------------------------------------------
Scheduled cash flows as of the                                Pool 3 Cutoff  Pool 1A (Retail)     Pool 1B (FPL)   Pool 1C (Forestry)

                                                                 145,839.52     6,175,087.62        865,453.19         1,986,852.37
                                                               1,857,117.64     5,811,229.41        177,380.53           368,080.43
                                                               1,634,611.17     4,318,221.91        162,256.07           400,455.85
                                                               1,769,944.09     1,788,541.10        170,259.54           344,546.08
                                                               1,613,186.95     1,857,019.01        160,830.75           368,736.91
                                                               1,709,469.35     1,634,573.76        151,243.39           387,939.40
                                                               1,441,675.06     1,876,050.48        159,067.60           423,127.32
                                                               1,299,264.84     2,335,471.94        152,660.23           444,989.35
                                                               1,251,771.34     1,989,928.78        162,224.36           424,524.53
                                                               1,285,473.37     1,659,972.17        151,664.96           316,936.86
                                                               1,678,813.61     1,544,019.56        137,530.53           414,485.57
                                                              10,066,617.28     1,704,015.11        118,376.34           462,047.67
                                                               4,348,630.98     2,646,820.05         98,507.17           444,696.89
                                                               2,109,341.91     3,972,425.15         66,954.08           231,987.64
                                                               2,099,226.88     2,607,426.20        115,962.28           254,972.22
                                                               2,129,834.23       903,662.17         53,037.97           204,146.99
                                                               1,752,202.63       912,569.22         46,226.32           186,668.14
                                                               1,726,621.14       774,615.31         27,417.63           221,548.79
                                                               1,437,542.16       981,818.93         25,568.46           235,980.89
                                                               1,314,043.94     1,337,812.87         25,568.46           306,021.49
                                                               1,238,967.43     1,012,418.38         25,568.46           216,833.50
                                                               1,262,684.69       827,762.65         25,568.46           283,577.37
                                                               1,631,891.51       696,027.04         16,474.42           207,109.91
                                                               9,740,178.60       798,593.23         11,180.91           254,728.63
                                                               4,275,375.05     1,312,542.71          8,107.44           263,994.39
                                                               2,039,949.43     2,442,774.63          5,578.40            75,038.36
                                                               2,033,425.17     1,404,877.71         13,188.51           105,304.30
                                                               2,053,767.59       257,820.58              0.00            15,717.12
                                                               1,650,153.23       216,980.53              0.00            45,501.15
                                                               1,624,877.93       140,246.93              0.00             8,689.35
                                                               1,338,393.87       171,352.65          5,530.92            10,675.88
                                                               1,230,284.22       168,850.82              0.00             1,449.40
                                                               1,155,244.35        62,148.93              0.00                 0.00
                                                               1,174,630.41        58,170.93              0.00                 0.00
                                                               1,547,570.24         9,835.64              0.00                 0.00
                                                               9,440,542.40        93,444.36              0.00                 0.00
                                                               4,057,340.07        34,562.49              0.00            46,577.28
                                                               1,830,259.35        33,497.31              0.00                 0.00
                                                               1,799,189.89        28,734.87              0.00                 0.00
                                                               1,832,085.23             0.00              0.00                 0.00
                                                               1,446,019.93             0.00              0.00                 0.00
                                                               1,265,798.03             0.00              0.00                 0.00
                                                               1,105,556.14             0.00              0.00                 0.00
                                                               1,003,090.37         9,815.75              0.00                 0.00
                                                                 950,348.43             0.00              0.00                 0.00
                                                                 971,064.49             0.00              0.00                 0.00
                                                               1,311,226.01             0.00              0.00                 0.00
                                                               7,849,023.12             0.00              0.00                 0.00
                                                               2,969,983.42             0.00              0.00                 0.00
                                                               1,283,811.71             0.00              0.00                 0.00
                                                               1,249,138.03             0.00              0.00                 0.00
                                                               1,264,847.32             0.00              0.00                 0.00
                                                                 898,302.42             0.00              0.00                 0.00
                                                                 675,414.51             0.00              0.00                 0.00
                                                                 561,508.52             0.00              0.00                 0.00
                                                                 483,444.61             0.00              0.00                 0.00
                                                                 433,159.45             0.00              0.00                 0.00
                                                                 467,352.17             0.00              0.00                 0.00
                                                                 740,434.57             0.00              0.00                 0.00
                                                               6,533,150.32             0.00              0.00                 0.00
                                                               2,043,163.70             0.00              0.00                 0.00
                                                                 724,831.38             0.00              0.00                 0.00
                                                                 378,718.73             0.00              0.00                 0.00
                                                                 466,062.25             0.00              0.00                 0.00
                                                                 158,838.64             0.00              0.00                 0.00
                                                                  49,120.12             0.00              0.00                 0.00
                                                                   3,249.54             0.00              0.00                 0.00
                                                                  42,050.82             0.00              0.00                 0.00
                                                                   5,348.62             0.00              0.00                 0.00
                                                                  50,483.65             0.00              0.00                 0.00
                                                                 128,018.24             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
                                                           ------------------------------------------------------------------------

Total Time Balance of Scheduled Cash Flows                   133,356,866.82    56,611,738.89      3,139,387.38         9,963,942.03


                                                              199075           199077            199171               199173
                                                           ------------------------------------------------------------------------
NPV Data Input Section                                            05-May-02        05-May-02         05-May-02            05-May-02
                                                           ------------------------------------------------------------------------
Scheduled cash flows as of the                              Pool 1D (Trucks)         Pool 2A           Pool 2B               Pool 4

                                                               2,306,668.59     1,876,131.89      1,720,299.20         3,437,196.91
                                                                 466,741.47     1,058,400.25        736,482.82         1,291,208.64
                                                                 415,984.26     1,950,468.89        814,430.82         1,404,950.72
                                                                 471,341.04     3,456,326.13      1,832,213.25         1,365,186.41
                                                                 412,816.87     1,449,600.59      4,816,041.91         3,838,496.20
                                                                 391,770.06       768,564.65        942,362.14         4,297,935.11
                                                                 383,545.35       973,947.61      1,136,998.60         1,973,535.47
                                                                 378,133.82     1,143,305.22      1,379,129.74         1,710,473.10
                                                                 366,784.64       889,916.54        959,306.49         1,306,467.07
                                                                 399,962.71       867,082.26        783,165.41         1,247,592.32
                                                                 328,940.91       660,901.29        750,444.78         1,418,080.71
                                                                 339,471.64       792,735.66        663,229.55         1,132,753.20
                                                                 323,562.96       718,704.80        633,489.39         1,152,634.83
                                                                 288,391.40       932,789.64        615,108.31           998,902.90
                                                                 265,228.61     1,532,165.91        658,436.85         1,101,945.33
                                                                 236,275.39     2,544,967.41      1,472,643.45         1,063,568.81
                                                                 226,656.30     1,012,524.87      3,632,604.24         3,046,421.83
                                                                 218,189.02       396,280.56        533,266.44         3,189,545.69
                                                                 229,068.01       602,186.48        820,221.34         1,334,279.91
                                                                 199,537.46       734,458.90        992,803.79         1,071,689.18
                                                                 181,659.70       517,715.43        595,031.18           815,567.60
                                                                 201,663.72       471,543.15        393,247.10           630,992.90
                                                                 214,156.59       304,402.46        380,940.10           777,338.44
                                                                 326,164.11       425,642.65        306,536.05           538,540.76
                                                                 168,667.16       361,929.08        300,762.75           627,439.48
                                                                 135,458.65       579,823.96        287,728.90           445,293.50
                                                                 115,989.05       944,300.99        305,121.51           468,274.96
                                                                  31,741.57     1,638,848.24        957,432.55           575,916.92
                                                                  50,526.30       568,047.19      2,866,921.87         2,095,406.67
                                                                  30,037.25        80,543.66        263,619.96         2,216,766.52
                                                                  19,663.56       260,167.23        413,365.07           621,796.82
                                                                  55,580.68       308,270.23        386,713.97           476,283.35
                                                                  89,419.26       109,780.65        149,065.91           241,074.89
                                                                       0.00        40,168.46         19,720.58            75,089.07
                                                                  27,655.12        13,872.96         21,972.76           107,110.08
                                                                   8,952.16        28,837.95         36,721.74             9,148.30
                                                                       0.00        31,671.00         31,644.54            13,906.79
                                                                       0.00       208,036.34         15,644.27             5,106.94
                                                                       0.00       219,914.01          8,749.51            19,243.30
                                                                       0.00             0.00        182,490.64            47,987.31
                                                                       0.00             0.00              0.00           274,408.26
                                                                       0.00             0.00              0.00                 0.00
                                                                       0.00             0.00              0.00                 0.00
                                                                       0.00        43,047.00              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
                                                                       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             0.00              0.00                 0.00
                                                                       0.00             0.00              0.00                 0.00
                                                           -------------------------------------------------------------------------

Total Time Balance of Scheduled Cash Flows                    10,306,405.39    31,531,221.23     33,816,109.48        48,493,810.71
====================================================================================================================================


                                  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 Milton Taylor   (262) 636 - 6241



Scheduled Payment Date                                                                                          15-May-02
Actual Payment Date                                                                                             15-May-02
Collection Period Begin Date                                                                                    06-Apr-02
Collection Period End Date                                                              30-Sep-99               05-May-02
Days in accrual period (30/360)                                                                                        30
Days in accrual period (ACT/360)                                                                                       30

PART I -- MONTHLY DATA INPUT

 Receipts During the Period                                                                          $      10,423,789.34

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                                                                     $      10,423,789.34

Total Collection                                                                                     $      10,423,789.34
Negative Carry Withdrawls                                                                            $               0.00
Yield Supplement Withdrawals                                                                         $               0.00

Reinvestment Income (including Pre-Funding Account, Spread Account (and YSA if any)                  $          19,436.89
Pre-Funding Account Reinvestment Income                                                              $               0.00

      Total Distribution Amount                                                                      $      10,443,226.23

MISCELLANEOUS DATA

      TOTAL COLLATERAL
    Scheduled Amounts 30 - 59 days past due                                                          $         855,946.61
    Scheduled Amounts 60 days or more past due                                                       $       5,136,303.47
    Net Losses on Liquidated Receivables                                                             $         267,082.49
    Number of Loans at Beginning of Period                                                                         12,373
    Number of Loans at End of Period                                                                               11,817
    Repossessed Equipment not Sold or Reassigned (Beginning)                                         $       3,294,623.51
    Repossessed Equipment not Sold or Reassigned (End)                                               $       2,913,042.35
=========================================================================================================================


                                  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



Actual Payment Date                                                                                             15-May-02
Collection Period Begin Date                                                                                    06-Apr-02
Collection Period End Date                                                                                      05-May-02

PART II -- SUMMARY

Total Principal Balance of Notes and Certificates (Beginning of Period)                              $     188,868,222.73
      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                                                           $     162,869,152.71
      B Note Beginning Principal Balance                                                             $       8,499,070.02
      Certificate Beginning Principal Balance                                                        $      17,500,000.00

Total Principal Balance of Notes and Certificates (End of Period)                                    $     179,039,909.25
      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)                                                     $     153,483,113.33
               A-4 Note Pool Factor (End of Period)                                                             0.8415982
      B Note Principal Balance (End of Period)                                                       $       8,056,795.92
                 B Note Pool Factor (End of Period)                                                             0.2557713
      Certificate Principal Balance (End of Period)                                                  $      17,500,000.00
               Certificate Pool Factor (End of Period)                                                          1.0000000

CONTRACT VALUE DECLINE                                                                               $       9,828,313.48
      Pool Balance (Beg. of Collection Period)                                                       $     188,868,222.73
      Pool Balance (End of Collection Period)                                                        $     179,039,909.25

Total Distribution Amount (TDA)                                                                      $      10,443,226.23
      Total Collections and Investment Income for the Period                                         $      10,443,226.23
      Negative Carry Amount                                                                          $               0.00

Principal Distribution Amount  (PDA)                                                                 $       9,828,313.48

Principal Allocation to Notes and Certificates                                                       $       9,828,313.48
      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                                                $       9,386,039.37
      B Noteholders' Principal Distributable Amount                                                  $         442,274.11
      Certificateholders' Principal Distributable Amount                                             $               0.00

Interest Distributable Amount                                                                        $       2,818,852.82
      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                             $         936,497.63
      Noteholders' Interest Distributable Amount applicable to B Notes                               $          49,932.04
      Certificateholders' Interest Distributable Amount                                              $       1,832,423.15

Spread Account
      Beginning Spread Account Balance                                                               $       4,923,717.19
      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                            $         371,683.59

      Specified Spread Account Balance                                                               $      14,000,005.12
      Ending Spread Account Balance (after distributions)                                            $       4,552,033.60

Credit Enhancement                                                                                                   2.54%
      Spread account % of Ending Pool Balance                                                                        2.54%
      Overcollateralization % of Ending Pool Balance                                                                 0.00%

      Scheduled Amounts 30 - 59 days past due                                                        $         855,946.61
                      as % of Ending Pool Balance                                                                    0.48%
      Scheduled Amounts 60 days or more past due                                                     $       5,136,303.47
                      as % of Ending Pool Balance                                                                    2.87%
      Net Losses on Liquidated Receivables                                                           $         267,082.49
                      as % of Ending Pool Balance                                                                    0.15%


                                  Page 3 of 12
<Page>



PART III -- SERVICING CALCULATIONS                                                  15-May-02


1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE            Pool 3 Cutoff    Pool 1A (Retail)      Pool 1B (FPL) Pool 1C (Forestry)

Wtd. Avg. APR                                                        8.156%             8.911%             8.911%             8.911%
Contract Value (Beg. of Collection Period),
   by origination pool                                                       $  56,378,587.55   $  10,116,288.69  $    3,234,107.29
Contract Value  (End of Collection Period),
   by origination pool                                    $ 109,943,587.61   $  52,639,070.09   $   3,005,491.82  $    9,307,472.18
                                                          ----------------   ----------------   ----------------  -----------------
Contract Value Decline                                                       $   3,739,517.46   $   7,110,796.87  $   (6,073,364.89)
                                                                                         6.63%             70.29%           -187.79%
Initial Pool Balance                                                         $ 700,000,255.78
Pool Balance (End of Collection Period)                                      $ 179,039,909.25

Collections and Investment Income for the period                             $  10,443,226.23
Negative Carry Amount                                                        $           0.00

Total Distribution Amount (TDA)                                              $  10,443,226.23
One-Time adjustment to Dec-15-99 PDA
Principal Distribution Amount  (PDA)                                         $   9,828,313.48

Initial B Percentage                                                                    4.500%
Unscheduled Principal (per pool)                                             $           0.00   $   4,570,543.14  $            0.00
Total Unscheduled Principal                                                  $  34,492,733.50

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                                      $   9,828,313.48

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                                      $   9,828,313.48

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                                      $   9,828,313.48

A-4 Note Beginning Principal Balance                                         $ 162,869,152.71
A-4 Noteholders' Principal Carryover Shortfall
         (Previous Period)                                                   $           0.00
A-4 Noteholders' Share of the Principal
         Distribution Amount                                                            95.50%
A-4 Noteholders' Principal Distributable Amount                              $   9,386,039.37

Principal Distribution Amount Remaining                                      $     442,274.11

B Note Beginning Principal Balance                                           $   8,499,070.02
B Noteholders' Principal Carryover Shortfall
         (Previous Period)                                                   $           0.00
B Noteholders' Share of the Principal
         Distribution Amounts                                                            4.50%
B Noteholders' Principal Distributable Amount                                $     442,274.11

Principal Distribution Amount Remaining                                      $   9,386,039.37

Certificate Beginning Principal Balance                                      $  17,500,000.00
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                              $     936,497.63
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                                             $     936,497.63

Interest Accrued on Class A-1, A-2, A-3 and A-4
         Notes this period                                                   $     936,497.63
Offered Noteholders' Interest Carryover Shortfall
         (Previous Period)                                                   $           0.00
Interest Due (in Arrears) on above Shortfall                                 $           0.00
Offered Noteholders' Interest Distributable Amount                           $     936,497.63

Interest Accrued on Class B Notes this period                                $      49,932.04
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                                               $      49,932.04

Interest Accrued on Certificates this period                                 $     102,812.50
Certificateholders' Interest Carryover Shortfall
         (Previous Period)                                                   $   1,719,508.53
Interest Due (in Arrears) on Above Shortfall                                 $      10,102.11
Certificateholders' Interest Distributable Amount                            $   1,832,423.15


1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE         Pool 1D  (Trucks)           Pool 2A            Pool 2B            Pool 4

Wtd. Avg. APR                                                        8.911%             8.300%             8.300%            8.506%
Contract Value (Beg. of Collection Period),
   by origination pool                                    $  10,264,792.66   $  30,433,752.47   $      26,796.20  $  46,162,755.58
Contract Value  (End of Collection Period),
   by origination pool                                    $   9,645,835.42   $  29,031,838.53   $  30,991,114.54  $  44,394,461.28
                                                          ----------------   ----------------   ----------------  ----------------
Contract Value Decline                                    $     618,957.24   $   1,401,913.94   $ (30,964,318.34) $   1,768,294.30
                                                                      6.03%              4.61%        -115554.89%             3.83%
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 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


                                  Page 4 of 12
<Page>



3. ALLOCATION OF DISTRIBUTION AMOUNTS

a. TOTAL DISTRIBUTION AMOUNT (TDA)                                                                      $   10,443,226.23

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                                                                     $   10,443,059.56

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                                                         $      936,497.63
Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA                                 $      936,497.63
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                                       $      936,497.63
Offered Noteholders' Interest Paid this Period from TDA                                                 $      936,497.63
Preliminary A Noteholders' Interest Carryover Shortfall (Current Period)                                $            0.00

Total Distribution Amount Remaining                                                                     $    9,506,561.93

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                                                           $       49,932.04
Noteholders' Interest applicable to B Notes Paid this Period from TDA                                   $       49,932.04
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes            $            0.00

Total Distribution Amount Remaining                                                                     $    9,456,629.89

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                                                                     $    9,456,629.89

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                                                                     $    9,456,629.89

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                                                                     $    9,456,629.89

A-4 Noteholders' Principal Carryover Shortfall (Previous Period)                                        $            0.00
A-4 Noteholders' Monthly Principal Distributable Amount                                                 $    9,386,039.37
A-4 Noteholders' Principal Distributable Amount Paid from TDA                                           $    9,386,039.37
Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period)                             $            0.00

Total Distribution Amount Remaining                                                                     $       70,590.52

B Noteholders' Principal Carryover Shortfall (Previous Period)                                          $            0.00
B Noteholders' Monthly Principal Distributable Amount                                                   $      442,274.11
B Noteholders' Principal Distributable Amount Paid from TDA                                             $       70,590.52
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                               $      371,683.59

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


                                  Page 5 of 12
<Page>



5. RECONCILIATION OF NEGATIVE CARRY ACCOUNT

Beginning Negative Carry Account Balance                                                                $            0.00
Negative Carry                                                                                                  4.4074393%
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 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                                                                                               0.00%
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                                                                        $    4,923,717.19
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                                         $      371,683.59
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                               $      371,683.59

Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes     $            0.00
Remaining Distribution from Spread Account to Noteholders' Distr. Account                               $      371,683.59

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                               $      371,683.59

Adj to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                        $      371,683.59

Preliminary Spread Account Balance Remaining                                                            $    4,552,033.60

Cumulative Realized Losses since 28-February-99 (Cut-off Date)                                          $   22,106,463.29
Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                                             YES
12*(Realized Losses during Collection Period) + Repos at end of Collection Period                       $    6,118,032.23
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?                                                    YES
60 day or > Delinquent Scheduled Amounts                                                                $    5,136,303.47
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)                                                  $  153,483,113.33
Preliminary B Note Principal Balance (End of Period)                                                    $    8,056,795.92
Preliminary Total Principal Balance of Notes  (End of Period)                                           $  161,539,909.25

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                                                                                       161,539,909.25

Preliminary Spread Account Balance Remaining                                                            $    4,552,033.60
Preliminary Excess Amount in Spread Account                                                             $            0.00
Preliminary Shortfall Amount in Spread Account                                                          $    9,447,971.52

Deposit to Spread Account from Remaing Excess Distribution                                              $            0.00

Spread Account Excess                                                                                   $            0.00
   release of required 50bp from Spread Account                                                         $            0.00

Ending Spread Account Balance (after distributions)                                                     $    4,552,033.60
Net Change in Spread Account Balance                                                                    $     (371,683.59)


                                  Page 6 of 12
<Page>


8. CERTIFICATE DISTRIBUTIONS AND SERVICING FEES

Total Excess Distribution Amount Remaining                                                              $            0.00

Certificateholders' Interest Carryover Shortfall (Previous Period)                                      $    1,719,508.53
Interest Due (in Arrears) on Above Shortfall                                                            $       10,102.11
Interest Accrued on Certificates this period                                                            $      102,812.50
Certificateholders' Interest Paid from Excess Distribution                                              $            0.00
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period)                           $    1,832,423.15

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)                                                                    5,424,428.93
Servicing Fees Accrued during this Period                                                               $      157,390.19
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                                                                                 $    5,581,819.12

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)                                      $    1,832,423.15
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)                                                              $  153,483,113.33
B Note Principal Balance (End of Period)                                                                $    8,056,795.92
Certificate Principal Balance (End of Period)                                                           $   17,500,000.00
Total Principal Balance of Notes and Certificates (End of Period)                                       $  179,039,909.25

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)                                                                            0.8415982
B Note Pool Factor (End of Period)                                                                              0.2557713
Certificate Pool Factor (End of Period)                                                                         1.0000000
Total Notes & Certificates Pool Factor (End of Period)                                                          0.2557713

Specified Spread Account Balance (after all distributions and adjustments)                              $    4,552,033.60

Yield Supplement Account Balance (after alldistributions and adjustment):                               $            0.00


                                  Page 7 of 12
<Page>

CASE EQUIPMENT LOAN TRUST 1999-B
STATEMENT TO NOTEHOLDERS

$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



Payment Date:                                                                                                   15-May-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:                                                                                    $    9,386,039.37
           per $1,000 original principal amount:                                                        $           51.47

      (e) B Notes:                                                                                      $      442,274.11
           per $1,000 original principal amount:                                                        $           14.04

      (f) Total                                                                                         $    9,828,313.48

(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:                                                                                    $      936,497.63
           per $1,000 original principal amount:                                                        $            5.14

      (e) B Notes:                                                                                      $       49,932.04
           per $1,000 original principal amount:                                                        $            1.59

      (f) Total                                                                                         $      986,429.67

(3)  Pool Balance at the end of the related Collection Period                                           $  179,039,909.25

(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:                                               $  153,483,113.33
          (ii) A-4 Note Pool Factor:                                                                            0.8415982

      (e) (i)  outstanding principal amount of B Notes:                                                 $    8,056,795.92
          (ii) B Note Pool Factor:                                                                              0.2557713

      (f) (i)  Certificate Balance                                                                      $   17,500,000.00
          (ii) Certificate Pool Factor:                                                                         1.0000000

(5)  Amount of Servicing Fee:                                                                           $            0.00
           per $1,0000 Beginning of Collection Period:                                                         0.00000000

(6)  Amount of Administration Fee:                                                                      $          166.67
           per $1,0000 Beginning of Collection Period:                                                         0.00088247

(7)  Aggregate Purchase Amounts for Collection Period:                                                  $            0.00

(8)  Aggregate amount of Realized Losses for the
       Collection Period:                                                                               $      267,082.49

(9)  Amount in Spread Account:                                                                          $    4,552,033.60

(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
===================================================================================================================================


                                  Page 8 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



Payment Date:                                                                                                   15-May-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:                                                                                    $    9,386,039.37
           per $1,000 original principal amount:                                                        $           51.47

     (e)  B Notes:                                                                                      $      442,274.11
           per $1,000 original principal amount:                                                        $           14.04

     (f)  Certificates:                                                                                 $            0.00
           per $1,000 original principal amount:                                                        $            0.00

     (g)  Total:                                                                                        $      442,274.11

(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:                                                                                    $      936,497.63
           per $1,000 original principal amount:                                                        $            5.14

     (e)  B Notes:                                                                                      $       49,932.04
           per $1,000 original principal amount:                                                        $            1.59

     (f)  Certificates:                                                                                 $            0.00
           per $1,000 original principal amount:                                                        $            0.00

     (g)  Total:                                                                                        $      986,429.67

(3)  Pool Balance at end of related Collection Period:                                                  $  179,039,909.25

(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:                                                $  153,483,113.33
         (ii) A-4 Note Pool Factor:                                                                             0.8415982

     (e) (i)  outstanding principal amount of B Notes:                                                  $    8,056,795.92
         (ii) B Note Pool Factor:                                                                               0.2557713

     (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:                                                              0.0008825

(7)  Aggregate Purchase Amounts for Collection Period:                                                  $            0.00

(8)  Aggregate amount of Realized Losses for the
       Collection Period:                                                                               $      267,082.49

(9)  Amount in Spread Account:                                                                          $    4,552,033.60

(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
===================================================================================================================================


                                  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



Payment Date:                                                                                                   15-May-02
(1) Payment of Administration Fee to Administrator:                                                     $          166.67

(2) Offered Noteholders' Interest Distributable Amount
      deposited into Note Distribution Account:                                                         $      986,429.67

(3) Noteholders' Principal Distributable Amount to be
      deposited into Noteholders' Distribution Account:                                                 $    9,828,313.48

(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                                                                              $   10,814,909.82
Total Distribution Amount plus Releases to Seller                                                       $   10,814,909.82
===================================================================================================================================


                                  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



Payment Date:                                                                                                   15-May-02
(1)  Total Distribution Amount:                                                                         $   10,443,226.23

(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:                                $      936,497.63

(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes:                                 $            0.00

(11) Noteholders' Interest Distributable Amount applicable to B Notes:                                  $       49,932.04

(12) Noteholders' Interest Carryover Shortfall applicable to B Notes:                                   $            0.00

(13) Offered Noteholders' Interest Distributable Amount'                                                $      986,429.67
     deposited into Note Distribution Account:

(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:                                           $    9,386,039.37

(27) % of Principal Distribution Amount applicable to A-4 Noteholders                                               95.50%

(28) A-4 Noteholders' Principal Carryover Shortfall:                                                    $            0.00

(29) A-4 Noteholders' Principal Distributable Amount:                                                   $    9,386,039.37

(30) B Noteholders' Monthly Principal Distributable Amount:                                             $      442,274.11

(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:                                                     $      442,274.11

(34) Noteholders' Principal Distribution Amount:                                                        $    9,828,313.48

(35) Noteholders' Distributable Amount:                                                                 $   10,814,743.15

(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                                                                               $  161,539,909.25

(38) Spread Account Balance over the Specified Spread Account Balance:                                  $            0.00

(39) Certificateholders' Interest Distributable Amount:                                                 $            0.00

(40) Certificateholders' Interest Carryover Shortfall:                                                  $    1,832,423.15

(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                                                                 $      371,683.59


                                  Page 11 of 12
<Page>



(49) Pool Balance as of the opening of business on the first day of
       the Collection Period in which the Payment Date occurs:                                          $  188,868,222.73

(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:                                                      $  153,483,113.33
       A-4 Note Pool Factor:                                                                                    0.8415982

       Outstanding Principal Balance of B Notes:                                                        $    8,056,795.92
       B Note Pool Factor:                                                                                      0.2557713

       Outstanding Principal Balance of the Certificates:                                               $   17,500,000.00
       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:                             $      267,082.49

(53) Spread Account Balance after giving effect to all distributions:                                   $    4,552,033.60


                                  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



                                           800030          400030         800034          400032         800035        400033
                                       ------------------------------------------------------------------------------------------
Cutoff Date                                                                    4/30/2002
                                       ------------------------------------------------------------------------------------------
Date Added                                2/29/2000       2/29/2000      3/31/2000      3/31/2000      4/30/2000      4/30/2000
                                       ------------------------------------------------------------------------------------------
Pool                                       POOL 1          POOL 2         POOL 3         POOL 4         POOL 5         POOL 6
                                       ------------------------------------------------------------------------------------------

Scheduled Cashflows                      2,794,054.80    5,332,390.82     786,018.73   1,048,942.58   1,415,616.26   1,305,160.79
                                         2,197,832.52    3,515,477.89     750,381.21     601,296.71     749,755.87     513,968.12
                                         2,592,924.36    3,669,527.61     932,969.81     621,596.47     974,587.38     628,430.81
                                         2,589,728.80    4,421,742.55     838,735.81     573,539.20   1,000,597.72     704,873.95
                                         2,743,284.58    4,504,288.21     961,543.95     745,582.85     933,263.13     625,340.91
                                         3,133,913.50    4,808,216.15   1,059,431.50     764,918.56   1,105,204.51     737,328.82
                                         3,475,096.14    9,162,980.03     846,748.71     624,075.24   1,127,875.39     810,116.85
                                         6,688,381.95    7,334,266.93   1,013,961.27     718,717.38   1,061,788.02     631,439.32
                                         9,015,260.25    6,902,523.25   1,325,788.32     715,714.74   1,302,174.16     869,179.51
                                         8,640,464.51    6,047,387.03   1,083,234.88     724,760.54   1,125,188.63     751,204.60
                                         6,254,116.27    4,542,378.76   3,119,083.78   1,591,247.16     898,199.20     672,162.94
                                         2,148,873.20    3,151,459.39   6,644,258.47   3,129,519.73   4,621,785.74   2,681,659.63
                                         2,016,523.20    3,212,227.65     978,120.93     510,339.96   7,121,537.72   2,021,236.38
                                         1,954,935.43    2,947,633.69     579,259.84     518,114.57     707,977.60     484,225.53
                                         1,896,460.57    3,045,882.03     652,570.96     480,890.05     658,732.14     465,943.55
                                         1,982,757.61    3,743,751.97     565,979.46     467,610.26     691,269.12     560,190.71
                                         1,899,680.08    3,807,453.02     680,755.33     558,486.27     634,991.65     502,868.33
                                         2,375,764.15    4,097,388.96     748,076.45     583,994.29     776,369.54     550,148.11
                                         2,449,861.88    8,161,969.27     612,395.13     480,436.81     769,525.44     656,896.23
                                         5,259,683.15    5,961,583.79     744,062.57     580,174.31     726,278.57     489,062.11
                                         7,218,704.14    5,050,953.65     984,195.54     569,434.15     908,430.60     716,503.95
                                         6,025,430.95    4,519,903.14     761,750.73     581,206.68     818,174.86     608,606.26
                                         4,030,816.53    3,300,336.07   2,114,565.87   1,227,351.65     648,175.38     540,353.40
                                         1,155,449.61    2,063,732.06   4,419,331.17   2,492,496.22   2,978,427.52   2,000,668.62
                                           973,048.93    1,990,957.69     537,320.65     365,317.14   4,762,662.51   1,505,557.92
                                         1,012,852.11    1,897,684.70     286,746.09     383,604.69     376,071.88     305,835.91
                                           864,244.85    1,839,687.68     282,934.30     336,152.97     351,255.21     287,680.09
                                           989,498.27    2,000,777.13     274,722.08     324,403.35     349,921.81     345,304.81
                                           837,798.97    1,668,413.73     311,664.48     367,720.48     341,836.90     293,471.14
                                         1,275,598.41    1,924,928.48     385,950.37     381,229.13     424,207.63     378,694.00
                                         1,231,729.43    4,123,459.00     314,858.68     326,951.64     435,424.38     420,579.06
                                         3,518,752.70    3,461,278.71     422,550.01     393,489.76     368,252.39     301,406.26
                                         4,989,062.64    2,734,300.26     609,473.36     391,232.56     644,525.39     455,522.09
                                         3,830,910.56    2,138,945.14     429,841.53     425,914.30     477,967.71     357,315.75
                                         2,162,033.52    1,036,386.90   1,230,407.18     904,082.87     304,357.68     324,753.64
                                           358,797.27       82,284.51   2,490,311.33   1,648,095.91   1,994,492.94   1,361,018.30
                                           102,675.35       50,533.63     220,078.58      68,010.60   2,634,388.49     859,841.54
                                           168,932.55       27,189.87      35,187.93      47,140.61      63,926.86      23,279.72
                                            39,055.39       35,092.72      68,123.36       4,791.53      26,705.42      11,305.17
                                            35,689.51       27,799.73           0.00      12,416.91      23,915.87      12,304.93
                                             6,829.76       54,463.68      14,584.00       3,498.62       4,288.44       3,029.21
                                            43,614.02       76,441.99      30,828.92      10,023.77      12,000.00         788.40
                                           147,908.96      210,873.74      19,229.60       3,498.62           0.00         788.40
                                           348,979.55      164,410.69           0.00      51,371.82           0.00         788.40
                                           925,473.59      129,269.63           0.00       3,498.62           0.00     216,991.12
                                           589,442.21       14,070.44           0.00     114,024.66      10,850.26      72,250.43
                                                 0.00            0.00     210,119.44       1,959.07           0.00       8,741.00
                                                 0.00            0.00           0.00           0.00     453,431.31           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
                                            27,802.84            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
                                            16,580.24            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      15,903.92           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           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 Amount of Scheduled Cashflow     115,037,309.81  138,994,703.97  41,394,056.23  27,478,876.01  47,816,409.23  28,074,816.72
Discount Rate                                   8.500%          8.500%         8.500%         8.500%         8.500%         8.500%
Beginning Contract Value               108,092,206.58  131,482,545.25  39,634,569.60  26,171,923.08  49,916,623.57  28,027,286.30
Scheduled Contract Value Decline         4,895,696.36    8,228,460.20   2,571,405.39   2,006,546.72   7,632,079.12   3,583,235.67
Unscheduled Contract Value Decline         132,542.75   (2,571,979.67)    143,232.66    (305,067.96)   (198,270.68)   (565,111.14)
Additional Contract Value Added                  0.00            0.00           0.00           0.00           0.00           0.00
Ending Contract Value                  103,063,967.47  125,826,064.72  36,919,931.55  24,470,444.32  42,482,815.13  25,009,161.77


                                         800036         400034
                                     ----------------------------
Cutoff Date                                    4/30/2002
                                     ----------------------------
Date Added                               5/31/2000   5/31/2000
                                     ----------------------------
Pool                                     POOL 7         POOL 8
                                     ----------------------------

Scheduled Cashflows                   1,135,989.94     655,213.72
                                      2,555,279.96   1,180,985.32
                                        774,329.05     354,658.38
                                        657,173.14     392,963.21
                                        717,768.85     406,641.77
                                        749,029.82     406,451.50
                                        789,756.28     482,113.66
                                        900,970.00     493,841.30
                                        958,968.89     403,302.11
                                        831,253.49     400,549.31
                                        672,768.84     408,171.94
                                        866,123.14     479,410.79
                                      2,792,412.78   1,138,094.81
                                      3,121,170.67   1,260,425.89
                                        606,155.88     287,298.10
                                        455,295.31     313,015.90
                                        513,452.43     321,387.17
                                        500,837.45     315,314.36
                                        554,568.04     380,022.36
                                        655,648.41     359,834.42
                                        682,492.13     309,846.17
                                        565,985.70     295,236.61
                                        473,900.28     303,701.54
                                        576,059.67     372,098.39
                                      1,989,169.93     817,561.42
                                      2,002,352.21     939,281.27
                                        332,933.60     196,157.52
                                        183,730.89     217,824.87
                                        205,826.46     216,215.41
                                        225,994.19     217,330.81
                                        303,450.19     232,900.07
                                        334,005.90     243,781.49
                                        455,728.60     195,344.06
                                        311,538.68     193,662.16
                                        179,159.25     199,198.76
                                        335,898.01     256,424.30
                                      1,088,094.53     538,671.81
                                      1,029,447.93     569,557.07
                                         95,635.34      11,549.37
                                          7,713.45       7,452.69
                                          3,690.90      29,549.97
                                          3,690.90       3,404.11
                                         15,544.50       1,273.34
                                         35,833.68       1,931.36
                                          6,376.51         871.38
                                         30,094.20         871.38
                                          3,690.90         871.38
                                         18,765.38      68,813.76
                                        132,984.47           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 Amount of Scheduled Cashflow   32,438,740.75  16,881,078.49
Discount Rate                                8.500%         8.500%
Beginning Contract Value             32,987,963.56  16,402,187.88
Scheduled Contract Value Decline      3,499,058.96   1,386,599.37
Unscheduled Contract Value Decline      381,942.46     (76,406.57)
Additional Contract Value Added               0.00           0.00
Ending Contract Value                29,106,962.13  15,091,995.08
==================================================================================================================================


                                     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



Scheduled Payment Date                                                     3/16/2000           5/15/2002
Actual Payment Date                                                        3/16/2000           5/15/2002
Collection Period Begin Date                                                                    4/1/2002
Collection Period End Date                                                                     4/30/2002
Days in accrual period (30/360)                                                                       30
Days in accrual period (act/360)                                                                      30

COLLATERAL SUMMARY
Wtd. Average Discount Rate                                                                         8.500%
Beginning Contract Value                                                                  432,715,305.81
Scheduled Contract Value Decline                                                           33,803,081.79
Unscheduled Contract Value Decline                                                         (3,059,118.16)
Additional Contract Value Purchased                                                                 0.00
Ending Contract Value                                                                     401,971,342.18

Beginning Pre-funding Account Balance                                                               0.00
Ending Pre-funding Account Balance                                                                  0.00

Total Beginning Balance (Pool Balance + Pre-funding Account Balance)                      432,715,305.81
Total Ending Balance (Pool Balance + Pre-funding Account Balance)                         401,971,342.18

COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due                                               $     1,977,767.97           0.49%
Scheduled Amounts 60 days or more past due                                            $     3,920,622.09           0.98%
Net Losses on Liquidated Receivables                                                  $       389,381.22           0.10%
Cumulative Net Losses                                                                 $    10,795,509.00
Number of Loans at Beginning of Period                                                            29,765
Number of Loans at End of Period                                                                  28,867
Repossessed Equipment not Sold or Reassigned (Beginning)                              $     3,734,018.06
Repossessed Equipment not Sold or Reassigned (End)                                    $     3,508,320.12

COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period                                                            $    33,535,387.79

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                                                      $    33,535,387.79

Reinvestment Income (excluding Pre-funding Account)                                   $        77,465.34
Reinvestment Income on Pre-funding Account)                                           $             0.00

Total Collections + Reinvestment Income For The Period                                $    33,612,853.13
================================================================================================================================


                                     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



Actual Payment Date                                                                    5/15/2002

CACLULATION OF DISTRIBUTABLE AMOUNTS

  Current Servicing Fee Due                                            1.000%   $     360,596.09
  Past Due Servicing Fee                                                        $   2,332,284.03
  Total Servicing Fee Due                                                       $   2,692,880.12

  Current Administration Fee Due                                     $500.00    $         166.67
  Past Due Administration Fee                                                   $           0.00
  Total Administration Fee Due                                                  $         166.67

  Total Principal Balance of Notes and Certificates
   (Beginning of Period)                                                        $ 432,715,305.81
  A-1 notes Beginning Principal balance                                         $           0.00
  A-2 notes Beginning Principal balance                                         $           0.00
  A-3 notes Beginning Principal balance                                         $  81,406,693.58
  A-4 notes Beginning Principal balance                                         $ 311,000,000.00
  B notes Beginning Principal balance                                           $  17,308,612.23
  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                               $     484,369.83
  A-4 notes Current Interest Due    7.340% 30/360                               $   1,902,283.33
  B notes Current Interest Due      7.320% 30/360                               $     105,582.53
  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                                                  $     484,369.83
  A-4 notes Total Interest Due                                                  $   1,902,283.33
  B notes Total Interest Due                                                    $     105,582.53
  Certificate Total Interest Due                                                $     140,300.00

  A-1 notes Principal Due                                                       $           0.00
  A-2 notes Principal Due                                                       $           0.00
  A-3 notes Principal Due                                                       $  29,514,205.09
  A-4 notes Principal Due                                                       $           0.00
  Class B notes Principal Due                                                   $   1,229,758.54
  Certificate Principal Due                                                     $           0.00

  Total notes Interest Due                                                      $   2,492,235.69
  Total notes Principal Due                                                     $  30,743,963.63
  Total notes Distributable Amount                                              $  33,236,199.32
================================================================================================


                                     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



Actual Payment Date                                                                    5/15/2002

CASH AVAILABLE FOR DISTRIBUTION
  Total Collections + Reinvestment Income For The Period                        $  33,612,853.13

  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                          $           0.00

  Beginning Principal Supplement Account                                        $           0.00
  Deposits from Principal Supplement Account to Distribution Account            $           0.00

  Total Cash Available                                                          $  33,612,853.13


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
                                                                                                   $33,612,853.13
  Administration Fee Paid                                                       $         166.67
  Administration Fee Shortfall                                                  $           0.00
                                                                                                   $33,612,686.46
  Class A-1 notes Interest Paid                                                 $           0.00
  Class A-2 notes Interest Paid                                                 $           0.00
  Class A-3 notes Interest Paid                                                 $     484,369.83
  Class A-4 notes Interest Paid                                                 $   1,902,283.33
                                                                                                   $31,226,033.30
  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                                                   $     105,582.53
  Class B notes Interest Shortfall                                              $           0.00
                                                                                                   $31,120,450.77
  Class A-1 notes Principal Paid                                                            0.00
  Class A-2 notes Principal Paid                                                            0.00
  Class A-3 notes Principal Paid                                                   29,514,205.09
  Class A-4 notes Principal Paid                                                            0.00
  Class B notes Principal Paid                                                      1,229,758.54
                                                                                                       376,487.14
  Deposits to Spread Account                                                    $           0.00
                                                                                                   $   376,487.14
  Certificate Interest Paid                                                     $     140,300.00
  Certificate Interest Shortfall                                                $           0.00
                                                                                                   $   236,187.14
  Certificate Principal Paid                                                    $           0.00
                                                                                                   $   236,187.14
  Total Principal Balance of Notes and Certificates
  (End of Period)                                                               $ 401,971,342.18
  A-1 notes Ending Principal balance                                            $           0.00
  A-2 notes Ending Principal balance                                            $           0.00
  A-3 notes Ending Principal balance                                            $  51,892,488.49
  A-4 notes Ending Principal balance                                            $ 311,000,000.00
  B notes Ending Principal balance                                              $  16,078,853.69
  Certificate Ending Principal balance                                          $  23,000,000.00

  Servicing Fee Paid (If CNH is the servicer)                                   $     236,187.14
  Servicing Fee Shortfall                                                       $   2,456,692.98
  Release to Seller as Excess                                                   $           0.00   $         0.00
===================================================================================================================


                                     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

Actual Payment Date                                        5/15/2002


                                                                                    AMOUNT             FACTOR         PER/$1000
                                                                                ---------------      -----------      ----------

SUMMARY AND FACTORS
  Total Principal Balance of Notes and
   Certificates (Beginning of Period)                                           $ 432,715,305.81        0.3762742      $   376.27
  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                                         $  81,406,693.58        0.3131027      $   313.10
  A-4 notes Beginning Principal balance                                         $ 311,000,000.00        1.0000000      $ 1,000.00
  B notes Beginning Principal balance                                           $  17,308,612.23        0.3762742      $   376.27
  Certificate Beginning Principal balance                                       $  23,000,000.00        1.0000000      $ 1,000.00

  Total Principal Balance of Notes and
   Certificates (End of Period)                                                 $ 401,971,342.18        0.3495403      $   349.54
  A-1 notes Ending Principal balance                         $150,000,000.00    $           0.00        0.0000000      $     0.00
  A-2 notes Ending Principal balance                         $300,000,000.00    $          (0.00)      (0.0000000)     $    (0.00)
  A-3 notes Ending Principal balance                         $280,000,000.00    $  51,892,488.49        0.1995865      $   199.59
  A-4 notes Ending Principal balance                         $311,000,000.00    $ 311,000,000.00        1.0000000      $ 1,000.00
  B notes Ending Principal balance                           $ 46,000,000.00    $  16,078,853.69        0.3495403      $   349.54
  Certificate Ending Principal balance                       $ 23,000,000.00    $  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                                                 $     484,369.83        0.0018630      $     1.86
  Class A-4 notes Interest Paid                                                 $   1,902,283.33        0.0061167      $     6.12
  Class B notes Interest Paid                                                   $     105,582.53        0.0022953      $     2.30
  Certificate Interest Paid                                                     $     140,300.00        0.0061000      $     6.10

  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                                                $           0.00        0.0000000      $     0.00

  Class A-1 notes Principal Paid                                                $           0.00        0.0000000      $     0.00
  Class A-2 notes Principal Paid                                                $           0.00        0.0000000      $     0.00
  Class A-3 notes Principal Paid                                                $  29,514,205.09        0.1135162      $   113.52
  Class A-4 notes Principal Paid                                                $           0.00        0.0000000      $     0.00
  Class B notes Principal Paid                                                  $   1,229,758.54        0.0267339      $    26.73
  Certificate Principal Paid                                                    $           0.00        0.0000000      $     0.00

NEGITIVE CARRY ACCOUNT
  Negitive Carry                                                                           4.536%
  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
    Distribution Account                                                        $           0.00
  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                                                                      $           0.00
  Spread Account Deposits from Excess Cash                                      $           0.00
  Spread Account Released to Seller                                             $           0.00
  Ending Spread Account Balance                                                 $  23,000,000.02

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                                                       $     236,353.81


                                     2000-A                               Page 5
</Table>