<Page>
CNH EQUIPMENT TRUST 2000-B
$107,000,000 Class A-1 6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2 6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3 6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4 6.95% Asset Backed Notes due September 17, 2007
$42,500,000 Class B 7.14% Asset Backed Notes due September 17, 2007
$22,500,000 7.14% Asset Backed Certificates
<Table>
<Caption>
Prepared by: Karen Kudla (262) 636-7381 300080 300081 300083 300181
----------------------------------------------------------------
Cutoff Date 8/31/02
----------------------------------------------------------------
Date Added 8/31/00 8/31/00 8/31/00 8/31/00
----------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4
----------------------------------------------------------------
Scheduled Cashflows 1,471,893.33 1,925,686.35 362,847.96 21,052.16
1,041,598.05 1,593,586.05 187,049.56 50,765.28
894,154.25 1,562,333.73 228,705.26 151,453.33
947,427.28 1,914,455.36 247,157.78 20,466.15
936,232.61 2,588,019.64 447,865.11 28,854.39
872,054.57 2,065,370.21 416,537.95 0.00
741,180.85 1,607,449.34 307,090.08 28,258.46
764,377.29 1,681,967.77 228,721.75 0.00
761,807.93 2,331,679.22 210,267.39 0.00
693,006.20 3,529,954.85 268,920.19 0.00
735,122.92 5,418,178.55 213,238.84 0.00
2,185,373.37 3,760,354.55 241,668.48 0.00
2,986,817.85 1,395,763.26 208,492.22 0.00
1,026,502.76 1,307,430.85 193,930.81 0.00
682,013.69 1,127,776.99 178,567.39 0.00
721,522.74 1,367,813.77 187,931.10 0.00
660,797.39 1,864,076.48 237,571.42 0.00
655,948.14 1,548,666.98 244,201.26 0.00
515,189.69 1,191,085.65 241,773.38 0.00
523,005.46 1,217,358.30 135,372.00 0.00
560,208.65 1,659,141.43 113,606.23 0.00
492,021.10 2,352,731.37 184,861.46 0.00
516,013.63 3,519,695.73 108,953.55 0.00
1,560,037.95 2,249,246.12 142,596.85 0.00
1,954,115.99 669,861.15 112,306.97 0.00
586,975.96 591,968.82 95,468.78 0.00
375,369.07 488,933.15 86,812.72 0.00
385,608.88 679,979.10 94,856.59 0.00
372,749.19 1,427,707.24 134,660.34 0.00
363,334.67 786,495.25 194,711.78 0.00
247,925.70 449,763.51 73,883.69 0.00
270,756.12 538,714.79 66,372.01 0.00
316,730.38 757,326.75 27,814.21 0.00
208,216.90 1,311,464.32 52,731.25 0.00
220,243.29 2,347,876.42 69,808.33 0.00
924,075.05 1,218,503.64 50,393.88 0.00
1,228,900.09 192,590.31 2,182.44 0.00
336,581.96 93,908.05 512.00 0.00
103,019.13 38,672.84 512.00 0.00
68,596.44 100,471.05 14,705.26 0.00
116,943.82 123,328.35 15,433.15 0.00
869.78 93,461.50 0.00 0.00
869.78 794.14 0.00 0.00
869.78 794.14 0.00 0.00
869.78 70,421.96 0.00 0.00
869.78 22,044.16 0.00 0.00
869.78 31,990.37 0.00 0.00
168,018.45 24,682.79 27,509.63 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 31,197,687.47 62,841,576.35 6,658,603.05 300,849.77
Discount Rate 8.629% 8.629% 8.629% 8.629%
Beginning Contract Value 30,794,827.60 59,195,531.24 6,392,124.79 326,178.70
Scheduled Contract Value Decline 3,750,254.59 3,623,822.65 527,890.58 39,001.65
Unscheduled Contract Value Decline (864,007.28) (916,054.48) (209,674.88) (8,715.83)
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 27,908,580.29 56,487,763.07 6,073,909.09 295,892.87
<Caption>
Prepared by: Karen Kudla (262) 636-7381 5300080 300090 5300084 300085
-----------------------------------------------------------------
Cutoff Date 8/31/02
-----------------------------------------------------------------
Date Added 8/31/00 9/30/00 10/31/00 11/30/00
-----------------------------------------------------------------
Pool POOL 5 POOL 6 POOL 7 POOL 8
-----------------------------------------------------------------
Scheduled Cashflows 5,592,794.93 765,290.85 352,443.56 1,703,048.53
2,089,829.10 1,912,932.78 1,210,657.75 6,511,082.46
2,569,856.75 512,985.19 1,690,686.37 5,767,077.42
2,855,883.08 550,141.21 375,568.09 4,885,567.21
3,344,015.26 536,043.71 369,401.71 2,707,168.67
2,663,560.20 510,377.91 332,841.41 2,017,651.79
2,517,128.88 534,217.86 361,239.53 1,525,079.33
2,394,808.08 592,793.01 374,218.05 1,913,413.54
3,427,506.32 473,425.15 382,513.21 1,757,352.57
5,272,924.43 496,238.08 295,034.95 1,659,667.67
6,202,878.86 486,572.79 324,174.12 1,471,890.44
4,713,564.41 561,428.47 320,200.52 1,587,112.47
3,953,528.03 1,282,596.66 365,639.75 2,694,589.01
1,902,674.19 1,943,703.71 1,217,469.54 7,159,618.79
2,097,890.12 422,920.11 1,589,184.13 5,331,585.73
2,264,999.06 431,052.16 329,948.29 4,536,850.38
2,700,672.18 422,083.60 332,640.06 2,268,456.18
2,108,803.76 404,704.83 273,682.63 1,355,009.44
1,989,743.42 422,309.90 317,015.42 1,121,208.48
1,872,298.72 453,499.93 294,951.25 1,445,217.57
2,709,844.24 371,132.26 311,294.30 1,297,716.57
4,010,832.91 385,547.95 249,010.85 1,222,611.16
4,820,498.84 381,585.63 275,307.04 1,072,135.51
3,532,222.83 438,387.93 268,776.84 1,160,305.95
2,868,291.06 1,041,753.89 291,865.36 1,898,738.71
1,335,667.03 1,498,748.79 997,656.85 5,006,955.35
1,432,192.38 301,906.13 1,298,333.50 3,802,270.11
1,560,643.98 358,338.07 249,045.55 3,106,041.91
1,920,264.73 291,078.86 241,291.53 1,527,350.36
1,419,020.09 273,683.08 193,027.55 714,957.54
1,350,487.17 293,560.66 181,647.76 562,500.24
1,248,607.74 311,572.61 213,256.23 740,389.64
1,834,855.47 244,332.04 213,650.45 551,218.80
2,551,336.90 254,107.98 164,793.53 562,371.74
2,994,775.16 247,094.47 186,443.30 430,208.34
1,742,342.06 305,650.31 172,000.26 563,322.16
1,312,045.04 741,204.48 227,262.79 1,175,020.44
102,913.50 952,607.81 633,105.12 3,325,460.46
56,189.24 23,207.97 948,449.16 2,406,559.93
130,073.86 23,634.51 71,686.92 1,648,178.20
160,143.68 2,831.18 18,999.46 611,049.59
42,609.32 17,573.49 18,183.68 18,262.44
26,074.55 27,139.79 18,183.68 74,879.92
42,353.06 1,410.32 18,604.61 82,188.92
96,399.14 1,251.25 21,932.19 35,052.11
142,777.07 1,251.25 17,665.85 2,636.26
126,647.79 1,117.93 17,665.85 15,133.16
5,013.34 51,864.77 33,478.35 2,636.26
0.00 0.00 61,125.76 74,388.29
0.00 0.00 11,736.31 75,800.59
0.00 0.00 119,313.58 54,006.20
0.00 0.00 45,748.65 134,483.17
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 102,110,481.96 22,558,893.32 18,900,053.20 93,373,477.71
Discount Rate 8.629% 8.578% 8.423% 8.986%
Beginning Contract Value 96,691,850.01 21,302,081.11 17,306,406.89 87,284,470.24
Scheduled Contract Value Decline 9,326,334.63 1,528,620.06 532,818.89 3,423,834.48
Unscheduled Contract Value Decline (4,012,864.71) (355,687.03) (19,095.91) 813,257.08
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 91,378,380.08 20,129,148.08 16,792,683.91 83,047,378.68
<Caption>
Prepared by: Karen Kudla (262) 636-7381 300086 300087 5300085 300088 5300088
-------------------------------------------------------------------------
Cutoff Date 8/31/02
-------------------------------------------------------------------------
Date Added 11/30/00 11/30/00 11/30/00 12/31/00 12/31/00
-------------------------------------------------------------------------
Pool POOL 9 POOL 10 POOL 11 POOL 12 POOL 13
-------------------------------------------------------------------------
Scheduled Cashflows 319,220.49 153,052.79 343,777.15 462,358.15 164,957.20
48,999.10 0.00 214,528.41 301,173.97 162,570.87
90,727.24 81,217.80 1,175,065.80 258,683.48 213,815.31
258,410.98 0.00 1,515,997.71 932,428.17 1,124,347.05
269,768.72 0.00 287,564.65 2,107,105.48 664,137.91
109,374.04 32,492.91 272,745.38 335,672.27 199,830.95
83,692.65 0.00 274,937.97 264,904.55 183,620.00
43,172.12 0.00 256,524.20 215,267.47 181,382.06
74,152.82 0.00 273,582.96 228,887.09 184,595.98
0.00 0.00 269,935.73 271,565.59 213,126.85
0.00 0.00 237,817.39 258,470.80 203,767.04
0.00 0.00 250,787.02 247,256.80 181,694.64
0.00 0.00 242,226.62 276,242.39 176,124.72
0.00 0.00 247,893.36 345,855.96 162,291.36
0.00 0.00 1,128,519.58 241,258.18 194,639.62
21,995.31 0.00 1,408,991.90 905,793.44 1,030,665.25
16,251.36 0.00 217,378.35 2,055,260.29 551,493.21
0.00 0.00 199,976.88 276,958.23 145,767.75
0.00 0.00 209,857.20 195,850.78 124,970.29
0.00 0.00 192,037.06 137,584.79 119,581.00
0.00 0.00 201,608.33 164,667.80 132,894.23
0.00 0.00 209,027.35 192,140.99 159,542.90
0.00 0.00 183,990.99 175,205.06 155,861.02
0.00 0.00 195,830.36 178,187.93 127,481.58
0.00 0.00 186,212.45 165,363.05 134,624.35
0.00 0.00 182,489.66 231,848.59 120,715.23
0.00 0.00 892,290.49 171,116.95 168,957.42
0.00 0.00 1,031,833.79 615,187.62 883,342.30
0.00 0.00 156,079.94 1,387,166.61 375,213.66
0.00 0.00 142,866.43 150,603.04 105,793.43
0.00 0.00 155,788.48 107,319.30 79,410.56
0.00 0.00 134,083.14 65,230.18 79,283.20
0.00 0.00 138,630.62 73,662.04 93,011.42
0.00 0.00 145,193.24 119,495.28 101,724.57
0.00 0.00 127,128.07 75,400.57 116,137.03
0.00 0.00 131,788.01 88,844.97 79,318.31
0.00 0.00 130,341.70 90,217.60 89,874.41
0.00 0.00 126,297.81 154,263.01 263,414.58
0.00 0.00 632,807.96 73,041.74 83,717.25
0.00 0.00 757,591.50 410,017.43 842,092.89
0.00 0.00 26,349.79 765,189.28 219,268.49
0.00 0.00 29,467.29 45,132.32 3,846.98
0.00 0.00 24,672.16 20,569.43 2,300.83
0.00 0.00 14,947.59 0.00 2,300.83
0.00 0.00 8,097.47 0.00 2,300.83
0.00 0.00 8,097.47 0.00 2,300.83
0.00 0.00 8,097.47 0.00 2,300.83
0.00 0.00 8,097.47 0.00 2,300.83
0.00 0.00 8,097.47 0.00 2,300.83
0.00 0.00 8,097.47 0.00 2,300.83
0.00 0.00 21,093.44 0.00 2,277.54
0.00 0.00 19,532.44 17,531.02 54,286.77
0.00 0.00 0.00 145,869.25 25,842.18
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 1,335,764.83 266,763.50 15,266,673.17 16,001,848.94 10,699,718.00
Discount Rate 8.986% 8.986% 8.986% 8.923% 8.923%
Beginning Contract Value 1,417,008.38 305,035.98 13,735,094.97 14,578,787.81 9,549,297.57
Scheduled Contract Value Decline 432,105.36 193,717.84 419,332.08 688,974.58 261,082.67
Unscheduled Contract Value Decline (317,184.55) (153,052.79) (158,713.60) (282,397.18) (87,962.94)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 1,302,087.57 264,370.93 13,474,476.49 14,172,210.41 9,376,177.84
</Table>
2000-b-2 Page 1
<Page>
CNH EQUIPMENT TRUST 2000-B
$107,000,000 Class A-1 6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2 6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3 6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4 6.95% Asset Backed Notes due September 17, 2007
$42,500,000 Class B 7.14% Asset Backed Notes due September 17, 2007
$22,500,000 7.14% Asset Backed Certificates
<Table>
Scheduled Payment Date 9/21/00 9/15/02
Actual Payment Date 9/21/00 9/16/02
Collection Period Begin Date 8/1/02
Collection Period End Date 8/31/02
Days in accrual period (30/360) 30
Days in accrual period (act/360) 32
COLLATERAL SUMMARY
Wtd. Average Discount Rate 8.739%
Beginning Contract Value 358,878,695.28
Scheduled Contract Value Decline 24,747,790.07
Unscheduled Contract Value Decline (6,572,154.09)
Additional Contract Value Purchased 0.00
Ending Contract Value 340,703,059.31
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 358,878,695.28
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 340,703,059.31
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $ 1,544,115.81 0.45%
Scheduled Amounts 60 days or more past due $ 2,566,932.62 0.75%
Net Losses on Liquidated Receivables $ 649,796.22 0.19%
Cumulative Net Losses $ 7,973,961.06
Number of Loans at Beginning of Period 24,736
Number of Loans at End of Period 24,104
Repossessed Equipment not Sold or Reassigned (Beginning) $ 4,650,933.01
Repossessed Equipment not Sold or Reassigned (End) $ 4,630,668.52
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $ 20,108,233.82
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 $ 20,108,233.82
Reinvestment Income (excluding Pre-funding Account) $ 55,239.10
Reinvestment Income on Pre-funding Account) $ 0.00
Total Collections + Reinvestment Income For The Period $ 20,163,472.92
</Table>
2000-b-2 Page 2
<Page>
CNH EQUIPMENT TRUST 2000-B
$107,000,000 Class A-1 6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2 6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3 6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4 6.95% Asset Backed Notes due September 17, 2007
$42,500,000 Class B 7.14% Asset Backed Notes due September 17, 2007
$22,500,000 7.14% Asset Backed Certificates
<Table>
Actual Payment Date 9/16/02
CALCULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $ 299,065.58
Past Due Servicing Fee $ 832,742.58
Total Servicing Fee Due $ 1,131,808.16
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) $ 358,878,695.28
A-1 notes Beginning Principal balance $ 0.00
A-2 notes Beginning Principal balance $ 0.00
A-3 notes Beginning Principal balance $ 90,126,350.73
A-4 notes Beginning Principal balance $ 231,000,000.00
B notes Beginning Principal balance $ 15,252,344.55
Certificate Beginning Principal balance $ 22,500,000.00
A-1 notes Current Interest Due 6.660% act/360 $ 0.00
A-2 notes Current Interest Due 6.870% 30/360 $ 0.00
A-3 notes Current Interest Due 6.880% 30/360 $ 516,724.41
A-4 notes Current Interest Due 6.950% 30/360 $ 1,337,875.00
B notes Current Interest Due 7.140% 30/360 $ 90,751.45
Certificate Current Interest Due 7.140% 30/360 $ 133,875.00
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 $ 516,724.41
A-4 notes Total Interest Due $ 1,337,875.00
B notes Total Interest Due $ 90,751.45
Certificate Total Interest Due $ 133,875.00
A-1 notes Principal Due $ 0.00
A-2 notes Principal Due $ 0.00
A-3 notes Principal Due $ 17,403,171.44
A-4 notes Principal Due $ 0.00
Class B notes Principal Due $ 772,464.53
Certificate Principal Due $ 0.00
Total notes Interest Due $ 1,945,350.86
Total notes Principal Due $ 18,175,635.97
Total notes Distributable Amount $ 20,120,986.83
</Table>
2000-b-2 Page 3
<Page>
CNH Equipment Trust 2000-B
$107,000,000 Class A-1 6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2 6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3 6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4 6.95% Asset Backed Notes due September 17, 2007
$42,500,000 Class B 7.14% Asset Backed Notes due September 17, 2007
$22,500,000 7.14% Asset Backed Certificates
<Table>
Actual Payment Date 9/16/02
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $ 20,163,472.92
Beginning Negitive Carry Account $ 0.00
Deposits from Negitive Carry Account to Distribution Account $ 0.00
Beginning Spread Account Balance $ 20,000,000.28
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 $ 20,163,472.92
<Caption>
CASH ALLOCATION (CASHFLOW WATERFALL) AVAILABLE
CASH
-----------------
Is CNH the servicier yes
Servicing Fee Paid (If CNH is not the servicer) $ 0.00
Servicing Fee Shortfall $ 0.00
$ 20,163,472.92
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 20,163,306.25
Class A-1 notes Interest Paid $ 0.00
Class A-2 notes Interest Paid $ 0.00
Class A-3 notes Interest Paid $ 516,724.41
Class A-4 notes Interest Paid $ 1,337,875.00
$ 18,308,706.84
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 $ 90,751.45
Class B notes Interest Shortfall $ 0.00
$ 18,217,955.39
Class A-1 notes Principal Paid $ 0.00
Class A-2 notes Principal Paid $ 0.00
Class A-3 notes Principal Paid $ 17,403,171.44
Class A-4 notes Principal Paid $ 0.00
Class B notes Principal Paid $ 772,464.53
$ 42,319.42
Deposits to Spread Account $ 0.00
$ 42,319.42
Certificate Interest Paid $ 42,319.42
Certificate Interest Shortfall $ 91,555.58
$ 0.00
Certificate Principal Paid $ 0.00
$ 0.00
Total Principal Balance of Notes and Certificates (End of Period) $ 340,703,059.31
A-1 notes Ending Principal balance $ 0.00
A-2 notes Ending Principal balance $ 0.00
A-3 notes Ending Principal balance $ 72,723,179.29
A-4 notes Ending Principal balance $ 231,000,000.00
B notes Ending Principal balance $ 14,479,880.02
Certificate Ending Principal balance $ 22,500,000.00
Servicing Fee Paid (If CNH is the servicer) $ 0.00
Servicing Fee Shortfall $ 1,131,808.16
Release to Seller as Excess $ 0.00 $ 0.00
</Table>
2000-b-2 Page 4
<Page>
CNH EQUIPMENT TRUST 2000-B
$107,000,000 Class A-1 6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2 6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3 6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4 6.95% Asset Backed Notes due September 17, 2007
$42,500,000 Class B 7.14% Asset Backed Notes due September 17, 2007
$22,500,000 7.14% Asset Backed Certificates
Actual Payment Date 9/16/02
<Table>
<Caption>
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
---------------- --------- ----------
Total Principal Balance of Notes and
Certificates (Beginning of Period) $ 358,878,695.28 0.3588787 $ 358.88
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 $ 90,126,350.73 0.3693703 $ 369.37
A-4 notes Beginning Principal balance $ 231,000,000.00 1.0000000 $ 1,000.00
B notes Beginning Principal balance $ 15,252,344.55 0.3588787 $ 358.88
Certificate Beginning Principal balance $ 22,500,000.00 1.0000000 $ 1,000.00
Total Principal Balance of Notes and
Certificates (End of Period) $ 340,703,059.31 0.3407031 $ 340.70
A-1 notes Ending Principal balance $ 107,000,000.00 $ 0.00 0.0000000 $ 0.00
A-2 notes Ending Principal balance $ 353,000,000.00 $ 0.00 0.0000000 $ 0.00
A-3 notes Ending Principal balance $ 244,000,000.00 $ 72,723,179.29 0.2980458 $ 298.05
A-4 notes Ending Principal balance $ 231,000,000.00 $ 231,000,000.00 1.0000000 $ 1,000.00
B notes Ending Principal balance $ 42,500,000.00 $ 14,479,880.02 0.3407031 $ 340.70
Certificate Ending Principal balance $ 22,500,000.00 $ 22,500,000.00 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 $ 516,724.41 0.0021177 $ 2.12
Class A-4 notes Interest Paid $ 1,337,875.00 0.0057917 $ 5.79
Class B notes Interest Paid $ 90,751.45 0.0021353 $ 2.14
Certificate Interest Paid $ 42,319.42 0.0018809 $ 1.88
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 $ 91,555.58 0.0040691 $ 4.07
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 $ 17,403,171.44 0.0713245 $ 71.32
Class A-4 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class B notes Principal Paid $ 772,464.53 0.0181756 $ 18.18
Certificate Principal Paid $ 0.00 0.0000000 $ 0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 4.149%
Negitive Carry Days Remaining 3/15/01 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% $ 20,000,000.28
Beginning Spread Account Balance $ 20,000,000.28
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 $ 20,000,000.28
PRINCIPAL SUPPLEMENT ACCOUNT
Required Principal Supplement Account
Balance $ 0.00
Beginning Principal Supplement Account
Balance $ 0.00
Additional Deposit to Principal Supplement
Account from Pre-funding $ 0.00
Principal Supplement Account Withdrawls to
Distribution Account $ 0.00
Principal Supplement Account Released to
Seller $ 0.00
Ending Principal Supplement Account $ 0.00
PRE-FUNDING ACCOUNT
Beginning Pre-funding Account Balance $ 0.00
New Contract Value Purchased $ 0.00
Deposits to Spread Account $ 0.00
Deposits to Principal Supplement Account $ 0.00
Ending Pre-funding Account Balance $ 0.00
Release to seller $ 0.00
Total Release to Seller $ 166.67
</Table>
2000-b-2 Page 5
<Page>
CNH EQUIPMENT TRUST 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
Prepared by: Kathy Aber (262) - 636 - 7706
<Table>
<Caption>
101050 101051 5101050 5101051 101053
---------------------------------------------------------------------------------------
Cutoff Date 8/31/02
---------------------------------------------------------------------------------------
Date Added 4/30/01 4/30/01 4/30/01 4/30/01 5/31/01
---------------------------------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4 POOL 5
---------------------------------------------------------------------------------------
Scheduled Cashflows 467,797.61 1,395,272.15 631,923.22 1,382,442.64 665,427.40
817,073.21 2,344,989.66 796,509.82 2,135,697.95 661,651.18
946,618.21 2,531,673.86 841,265.94 2,285,585.08 788,136.37
854,312.65 3,764,032.49 762,387.71 2,999,752.14 962,969.71
1,306,539.49 6,829,971.08 878,760.59 4,196,586.52 1,212,095.25
1,077,992.83 7,255,050.94 750,184.79 4,357,011.13 797,459.69
909,684.34 6,654,193.23 764,819.81 4,045,782.23 821,078.64
2,138,944.18 5,705,066.60 2,069,285.63 3,271,244.44 872,825.29
4,733,579.86 2,305,511.35 2,146,503.65 1,886,163.40 3,495,763.13
865,853.04 2,185,249.69 710,698.22 1,979,763.74 4,557,367.21
732,977.57 2,233,716.90 730,422.36 2,019,773.34 780,798.48
700,709.01 2,385,524.48 705,168.10 2,055,312.34 689,714.63
711,249.16 2,249,550.91 685,029.50 2,065,232.05 687,190.90
825,533.49 2,386,713.79 833,128.71 2,218,773.36 692,901.28
852,013.39 2,322,307.39 815,286.56 2,164,948.63 726,159.21
771,231.19 3,674,023.44 709,840.05 2,775,677.02 871,478.83
1,199,113.14 6,280,604.70 806,901.98 3,812,654.51 1,145,074.77
1,004,528.62 6,743,491.53 693,245.09 3,882,832.80 749,955.83
827,761.68 6,085,886.28 706,802.49 3,501,506.96 746,628.65
2,007,857.49 5,032,281.12 1,844,611.80 2,744,982.36 829,716.69
4,519,189.79 1,609,752.68 1,947,260.25 1,445,293.66 3,413,562.72
671,050.16 1,508,359.63 544,796.34 1,527,288.16 4,397,187.84
539,669.52 1,560,006.50 566,158.00 1,528,004.28 630,374.04
480,392.99 1,706,768.02 534,301.19 1,538,586.28 505,792.73
506,585.06 1,571,369.26 518,461.69 1,579,574.73 506,817.49
555,173.19 1,587,899.51 628,188.14 1,722,699.38 532,776.27
578,747.14 1,538,435.47 638,822.26 1,667,712.73 525,537.04
534,496.36 2,340,053.71 551,992.79 2,266,718.61 644,153.25
916,493.40 4,154,697.38 587,019.07 2,872,477.26 812,346.94
766,064.70 4,399,877.40 521,398.47 2,911,135.26 546,062.16
588,580.69 3,714,535.25 514,041.89 2,541,729.65 544,346.73
1,179,599.77 2,982,266.90 1,293,387.49 1,883,727.39 649,460.29
2,808,345.89 763,905.72 1,455,636.54 850,540.80 2,325,171.57
348,838.96 713,966.39 337,277.57 901,838.31 2,705,532.43
292,583.59 753,506.12 350,902.28 916,860.25 343,787.35
223,981.03 909,823.19 322,457.69 906,130.52 288,198.35
248,371.75 766,624.06 315,332.39 966,920.57 303,916.45
275,405.38 802,273.83 381,153.48 1,013,337.55 284,022.34
268,260.65 736,070.64 400,479.06 1,138,951.94 311,683.70
247,282.71 1,289,104.37 335,026.76 1,414,055.81 343,617.88
623,244.38 2,723,199.79 416,891.96 1,590,015.21 482,680.56
245,464.39 2,773,877.30 308,982.90 1,759,137.72 314,844.01
276,365.69 1,790,447.68 319,077.12 1,375,338.99 308,130.63
663,380.23 1,301,772.89 864,050.06 844,641.46 328,363.41
1,596,137.66 70,515.08 945,622.62 43,229.36 1,466,194.07
101,344.08 23,405.14 23,755.83 41,438.09 1,836,530.70
39,179.52 17,040.25 25,186.28 58,452.71 66,748.60
15,327.17 40,281.82 13,635.39 37,777.00 6,696.58
7,480.71 1,905.43 13,635.39 116,954.01 1,503.23
7,439.53 21,612.12 18,659.79 53,579.97 14,640.76
6,296.29 1,905.43 48,993.09 133,886.48 10,002.89
21,150.65 21,838.79 13,252.85 96,549.72 32,107.30
37,058.09 89,904.23 24,020.78 172,311.56 19,355.59
6,296.29 69,674.89 13,252.85 188,002.38 1,503.23
37,797.08 76,529.01 15,966.75 38,262.66 1,503.23
34,319.43 72,678.58 28,222.19 31,375.84 1,503.23
46,173.16 0.00 72,296.29 403.44 1,503.23
0.00 0.00 154.71 0.00 18,360.44
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 29,591.74 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 44,064,937.24 124,870,996.05 34,822,117.96 93,956,662.38 48,280,912.40
Discount Rate 8.351% 8.351% 8.351% 8.351% 7.404%
Beginning Contract Value 39,824,936.35 113,968,351.16 31,662,795.71 85,732,059.07 43,818,086.02
Scheduled Contract Value Decline 1,004,031.86 2,873,362.59 1,074,960.42 2,749,165.49 969,211.20
Unscheduled Contract Value Decline 49,142.51 223,740.83 54,043.37 72.93 82,573.74
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 38,771,761.99 110,871,247.74 30,533,791.91 82,982,820.65 42,766,301.08
==================================================================================================================================
<Caption>
5101053 101054 5101054 101055 5101055
---------------------------------------------------------------------------------------
Cutoff Date 8/31/02
---------------------------------------------------------------------------------------
Date Added 5/31/01 6/30/01 6/30/01 7/30/01 7/30/01
---------------------------------------------------------------------------------------
Pool POOL 6 POOL 7 POOL 8 POOL 9 POOL 10
---------------------------------------------------------------------------------------
Scheduled Cashflows 788,215.98 473,000.07 690,103.19 190,171.70 158,740.07
896,090.29 816,859.40 997,966.92 475,448.73 135,994.27
1,216,224.47 690,543.94 1,024,225.31 360,029.03 156,443.35
1,309,076.30 817,822.76 1,361,796.44 252,479.32 222,140.62
1,215,980.78 1,279,141.93 1,538,985.45 495,946.13 288,118.25
1,054,858.28 817,589.89 1,103,148.43 326,030.97 220,677.22
1,055,102.57 597,663.60 1,008,891.26 436,421.94 226,543.99
997,144.23 649,073.10 1,075,260.01 853,466.25 381,493.66
2,970,522.89 895,089.22 998,353.54 608,015.30 230,521.63
3,285,995.79 2,104,187.73 2,903,125.75 330,059.38 163,179.71
1,011,673.17 4,231,629.32 3,601,541.65 1,078,623.76 671,785.05
991,186.37 863,370.43 975,138.03 990,107.93 453,158.09
1,028,486.51 720,544.25 992,959.46 286,924.50 143,630.95
990,268.22 828,927.35 1,068,560.02 489,186.22 149,907.27
1,183,553.10 596,117.23 1,015,176.83 277,541.46 150,730.62
1,252,537.03 791,367.88 1,277,795.62 241,804.84 199,521.42
1,276,830.95 1,169,493.08 1,432,069.14 477,761.98 270,165.83
1,007,008.77 788,346.19 1,008,411.93 316,179.07 198,387.04
1,002,340.03 569,934.06 947,284.08 432,104.10 220,370.52
942,217.87 614,963.04 991,237.68 849,389.20 363,078.61
2,769,239.31 832,229.30 931,590.92 611,458.50 221,314.79
2,989,155.42 2,067,308.53 2,755,050.95 319,283.49 151,041.99
755,561.27 4,087,688.46 3,292,668.13 1,056,732.60 615,215.84
725,260.61 695,457.99 741,810.18 969,677.29 413,921.53
768,188.43 512,818.82 749,377.25 234,933.63 113,719.69
738,644.25 657,195.57 794,592.12 420,829.18 121,757.89
912,940.74 433,516.69 767,314.48 225,037.33 117,843.89
963,083.77 550,304.11 984,188.93 194,090.11 136,271.22
876,775.45 896,859.78 1,075,891.95 404,622.66 190,576.20
744,128.85 615,651.42 759,488.44 258,745.26 159,347.82
774,325.53 420,571.13 689,560.78 379,436.99 164,846.20
735,960.55 482,276.27 743,333.64 776,977.71 316,039.72
2,036,524.36 655,795.24 698,315.50 524,401.47 200,131.99
2,145,338.88 1,452,450.31 1,981,352.39 260,016.15 120,569.45
520,317.65 2,587,405.42 2,315,351.02 902,722.61 500,532.28
511,624.76 411,579.98 531,464.82 696,642.97 300,934.40
545,613.24 335,798.02 530,788.78 158,214.31 89,769.02
517,929.47 443,155.88 589,625.18 318,245.71 96,762.15
623,593.19 251,449.19 551,685.54 163,329.68 89,630.43
679,466.94 340,526.06 710,391.21 131,196.43 115,298.12
594,532.64 703,172.79 796,081.01 341,425.13 155,515.41
503,172.13 359,580.35 540,897.19 177,600.38 116,383.57
539,175.35 261,138.72 474,755.38 357,545.23 133,769.51
480,434.91 288,772.68 616,768.37 693,484.84 269,937.69
1,435,273.15 389,907.24 470,782.30 422,889.12 152,798.70
1,396,141.28 1,064,308.83 1,338,051.56 137,428.92 91,305.99
56,113.31 1,967,866.63 1,493,346.19 700,122.55 469,900.61
52,816.50 153,341.41 41,898.78 549,091.83 168,693.72
62,646.05 71,751.43 44,708.67 15,783.60 14,800.29
40,848.37 111,477.62 46,605.77 140,847.33 13,177.19
50,429.38 59,860.96 35,426.29 24,780.75 13,177.19
90,049.40 39,105.36 55,625.07 9,048.96 13,177.19
68,206.03 16,843.50 85,316.79 31,210.07 26,589.51
54,974.33 60,363.33 140,602.82 0.00 12,689.42
56,616.80 567.32 35,638.33 0.00 5,703.38
38,038.56 567.32 46,294.64 0.00 5,703.38
60,423.84 567.32 35,013.90 0.00 5,703.38
130,054.10 8.53 147,763.61 0.00 5,703.38
668.27 0.00 274,598.41 0.00 79,188.37
0.00 0.00 466.69 25,233.44 3,262.12
0.00 0.00 466.69 0.00 0.00
0.00 0.00 1,094.05 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 52,519,600.67 44,594,903.98 54,928,075.46 22,400,778.04 10,997,292.79
Discount Rate 7.404% 7.266% 7.266% 7.844% 7.844%
Beginning Contract Value 47,851,761.81 41,147,402.66 49,813,383.09 20,515,820.15 9,754,544.23
Scheduled Contract Value Decline 1,528,600.60 1,025,355.56 1,375,169.35 411,437.01 251,982.62
Unscheduled Contract Value Decline (87,379.55) 811,821.88 (4,120.71) 739,936.93 (21,776.61)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 46,410,540.76 39,310,225.22 48,442,334.45 19,364,446.21 9,524,338.22
==================================================================================================================================
</Table>
2001-a Page 1
<Page>
CNH EQUIPMENT TRUST 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
<Table>
Settlement Date
Scheduled Payment Date 6/15/01 9/15/02
Actual Payment Date 6/15/01 9/16/02
Collection Period Begin Date 8/1/02
Collection Period End Date 8/31/02
Days in accrual period (30/360) 30
Days in accrual period (act/360) 32
1 month LIBOR Rate 1.7800%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 7.937%
Beginning Contract Value 484,089,140.25
Scheduled Contract Value Decline 13,263,276.70
Unscheduled Contract Value Decline 1,848,055.33
Additional Contract Value Purchased 0.00
Ending Contract Value 468,977,808.23
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 484,089,140.25
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 468,977,808.23
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $ 808,309.25 0.17%
Scheduled Amounts 60 days or more past due $ 1,545,888.78 0.33%
Net Losses on Liquidated Receivables $ 325,172.81 0.07%
Cumulative Net Losses $ 3,844,886.35
Number of Loans at Beginning of Period 28,981
Number of Loans at End of Period 28,622
Repossessed Equipment not Sold or Reassigned (Beginning) $ 2,025,556.69
Repossessed Equipment not Sold or Reassigned (End) $ 2,082,322.88
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $ 17,846,863.57
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 $ 17,846,863.57
Reinvestment Income (excluding Pre-funding Account) $ 49,762.04
Reinvestment Income on Pre-funding Account) $ 0.00
Net Swap Receipts 0.00
Net Swap Termination Payments due Trust from the Swap CounterParty $ 0.00
Total Collections + Reinvestment Income For The Period - Swap Receipt $ 17,896,625.61
Swap Termination Payments due to Swap CounterParty $ 0.00
Prior Swap Termination Payment Shortfall $ 0.00
---------------
Total Swap Termination Payment due to Swap CounterParty $ 0.00
==============================================================================================================================
</Table>
2001-a Page 2
<Page>
CNH EQUIPMENT TRUST 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
<Table>
Actual Payment Date 9/16/02
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $ 403,407.62
Past Due Servicing Fee $ 0.00
Total Servicing Fee Due $ 403,407.62
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) $ 484,089,140.25
A-1 notes Beginning Principal balance $ 0.00
A-2 notes Beginning Principal balance $ 10,515,351.79
A-3 notes Beginning Principal balance $ 212,000,000.00
A-4 notes Beginning Principal balance $ 220,750,000.00
B notes Beginning Principal balance $ 20,573,788.46
Certificate Beginning Principal balance $ 20,250,000.00
A-1 notes Current Interest Due 4.035% act/360 $ 0.00
Class A-2 Current Interest Due
1 Month LIBOR Rate 1.78000%
Spread for Note 0.11000%
----------------
Floating Rate Yield 1.89000% ACT/360
Class A-2 Current Interest Due $ 17,665.79
Class A-2 Swap float Rate receipt due $ 16,637.62
Class A-2 Swap fixed Rate payment due 4.162% 30/360 $ 36,470.75
Class A-2 Net Swap receipt 0.00
Class A-2 Past due Net Swap payment 0.00
Interest on Class A-2 Past due Net Swap payment 0.00
Class A-2 Net Swap payment 19,833.13
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.78000%
Spread for Note 0.17000%
----------------
Floating Rate Yield 1.95000% ACT/360
Class A-3 Current Interest Due $ 367,466.67
Class A-3 Swap float Rate receipt due $ 335,431.11
Class A-3 Swap fixed Rate payment due 4.580% 30/360 $ 809,133.33
Class A-3 Net Swap receipt 0.00
Class A-3 Past due Net Swap payment 0.00
Interest on Class A-3 Past due Net Swap payment 0.00
Class A-3 Net Swap payment 473,702.22
Net Swap Payments Due 493,535.35
A-4 notes Current Interest Due 5.380% 30/360 $ 989,695.83
B notes Current Interest Due 5.730% 30/360 $ 98,239.84
Certificate Current Interest Due 5.730% 30/360 $ 96,693.75
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 $ 17,665.79
A-3 notes Total Interest Due $ 367,466.67
A-4 notes Total Interest Due $ 989,695.83
B notes Total Interest Due $ 98,239.84
Certificate Total Interest Due $ 96,693.75
A-1 notes Principal Due $ 0.00
A-2 notes Principal Due $ 10,515,351.79
A-3 notes Principal Due $ 3,953,748.62
A-4 notes Principal Due $ 0.00
Class B notes Principal Due $ 642,231.61
Certificate Principal Due $ 0.00
Total notes Interest Due $ 1,473,068.13
Total notes Principal Due $ 15,111,332.02
Net Swap/Termination Payment Due $ 493,535.35
Total notes Distributable Amount $ 17,077,935.50
==================================================================================================================================
</Table>
2001-a Page 3
<Page>
CNH Equipment Trust 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
<Table>
Actual Payment Date 9/16/02
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $ 17,896,625.61
Beginning Negitive Carry Account $ 0.00
Deposits from Negitive Carry Account to Distribution Account $ 0.00
Beginning Spread Account Balance $ 18,000,045.50
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 $ 17,896,625.61
<Caption>
CASH ALLOCATION (CASHFLOW WATERFALL) AVAILABLE
CASH
----------------
Is CNH the servicier YES
Servicing Fee Paid (If CNH is not the servicer) $ 0.00
Servicing Fee Shortfall $ 0.00
$ 17,896,625.61
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 17,896,458.94
Net Swap Payment Paid $ 493,535.35
Net Swap Payment Shortfall $ 0.00
Remaining Cash Available to Pay Note Interest & Swap Termination Payment $ 17,402,923.59
Cash Available to Pay Note Interest $ 17,402,923.59
Cash Available to Pay Termination Payment $ 0.00
Class A-1 notes Interest Paid $ 0.00
Class A-2 notes Interest Paid $ 17,665.79
Class A-3 notes Interest Paid $ 367,466.67
Class A-4 notes Interest Paid $ 989,695.83
$ 16,028,095.30
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
Swap Termination Payment Paid $ 0.00
Swap Termination Payment Shortfall $ 0.00
$ 16,028,095.30
Class B notes Interest Paid $ 98,239.84
Class B notes Interest Shortfall $ 0.00
$ 15,929,855.46
Class A-1 notes Principal Paid $ 0.00
Class A-2 notes Principal Paid $ 10,515,351.79
Class A-3 notes Principal Paid $ 3,953,748.62
Class A-4 notes Principal Paid $ 0.00
Class B notes Principal Paid $ 642,231.61
$ 818,523.44
Deposits to Spread Account $ 0.00
$ 818,523.44
Certificate Interest Paid $ 96,693.75
Certificate Interest Shortfall $ 0.00
$ 721,829.69
Certificate Principal Paid $ 0.00
$ 721,829.69
Total Principal Balance of Notes and Certificates (End of Period) $ 468,977,808.23
A-1 notes Ending Principal balance $ 0.00
A-2 notes Ending Principal balance $ 0.00
A-3 notes Ending Principal balance $ 208,046,251.38
A-4 notes Ending Principal balance $ 220,750,000.00
B notes Ending Principal balance $ 19,931,556.85
Certificate Ending Principal balance $ 20,250,000.00
Servicing Fee Paid (If CNH is the servicer) $ 403,407.62
Servicing Fee Shortfall $ 0.00
Release to Seller as Excess $ 318,422.07 $ 318,422.07
=====================================================================================================================
</Table>
2001-a Page 4
<Page>
CNH EQUIPMENT TRUST 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
Actual Payment Date 9/16/02
<Table>
<Caption>
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
---------------- --------- ----------
Total Principal Balance of Notes and
Certificates (Beginning of Period) $ 484,089,140.25 0.5378768 $ 537.88
A-1 notes Beginning Principal balance $ 0.00 0.0000000 $ 0.00
A-2 notes Beginning Principal balance $ 10,515,351.79 0.0385178 $ 38.52
A-3 notes Beginning Principal balance $ 212,000,000.00 1.0000000 $ 1,000.00
A-4 notes Beginning Principal balance $ 220,750,000.00 1.0000000 $ 1,000.00
B notes Beginning Principal balance $ 20,573,788.46 0.5378768 $ 537.88
Certificate Beginning Principal balance $ 20,250,000.00 1.0000000 $ 1,000.00
Total Principal Balance of Notes and
Certificates (End of Period) $ 468,977,808.23 0.5210865 $ 521.09
A-1 notes Ending Principal balance 4.035% $ 135,750,000.00 $ 0.00 0.0000000 $ 0.00
A-2 notes Ending Principal balance 4.162% $ 273,000,000.00 $ 0.00 0.0000000 $ 0.00
A-3 notes Ending Principal balance 4.580% $ 212,000,000.00 $ 208,046,251.38 0.9813502 $ 981.35
A-4 notes Ending Principal balance 5.380% $ 220,750,000.00 $ 220,750,000.00 1.0000000 $ 1,000.00
B notes Ending Principal balance 5.730% $ 38,250,000.00 $ 19,931,556.85 0.5210865 $ 521.09
Certificate Ending Principal balance 5.730% $ 20,250,000.00 $ 20,250,000.00 1.0000000 $ 1,000.00
Class A-1 notes Interest Paid $ 0.00 0.0000000 $ 0.00
Class A-2 notes Interest Paid $ 17,665.79 0.0000647 $ 0.06
Class A-3 notes Interest Paid $ 367,466.67 0.0017333 $ 1.73
Class A-4 notes Interest Paid $ 989,695.83 0.0044833 $ 4.48
Class B notes Interest Paid $ 98,239.84 0.0025684 $ 2.57
Certificate Interest Paid $ 96,693.75 0.0047750 $ 4.78
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 $ 10,515,351.79 0.0385178 $ 38.52
Class A-3 notes Principal Paid $ 3,953,748.62 0.0186498 $ 18.65
Class A-4 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class B notes Principal Paid $ 642,231.61 0.0167904 $ 16.79
Certificate Principal Paid $ 0.00 0.0000000 $ 0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 5/22/01 2.416%
Negitive Carry Days Remaining 11/15/01 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% $ 18,000,045.50
Beginning Spread Account Balance $ 18,000,045.50
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 $ 18,000,045.50
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 $ 721,996.36
</Table>
2001-a Page 5
<Page>
CNH EQUIPMENT TRUST 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
Prepared by: Kathy Aber (262) - 636 - 7706
<Table>
<Caption>
--------------------------------------------------------------------
Cutoff Date 8/31/02
--------------------------------------------------------------------
Date Added 10/31/01 10/31/01 10/31/01 10/31/01
--------------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4
--------------------------------------------------------------------
Scheduled Cashflows 220,201.75 3,264,136.60 68,316.53 729,358.41
6,886,333.98 14,440,511.78 571,809.98 2,934,955.70
8,391,593.06 4,431,544.13 595,214.45 3,270,045.01
2,960,038.60 6,148,350.57 432,644.34 3,214,890.24
1,969,337.51 6,951,096.92 410,123.53 3,106,403.10
1,222,461.31 4,602,379.90 412,499.95 2,795,207.22
909,643.83 4,142,052.32 408,606.70 2,593,271.16
1,325,082.47 4,558,236.31 417,423.37 2,799,072.95
1,168,679.04 4,103,351.46 414,353.08 2,672,946.20
891,056.90 3,199,453.58 418,249.59 3,025,736.65
857,590.53 5,209,941.83 412,392.92 3,196,733.90
1,244,498.56 7,657,241.48 413,496.43 2,791,584.60
908,061.11 9,620,309.70 412,959.41 2,581,597.47
7,507,625.56 16,905,343.17 585,195.10 2,326,831.59
8,411,649.37 4,193,685.14 472,760.69 1,984,649.45
2,779,028.19 5,970,901.90 375,496.35 1,968,322.04
1,928,502.02 6,771,739.23 349,104.14 1,960,319.55
1,170,920.85 4,385,575.55 348,928.88 1,746,697.67
868,800.17 3,865,581.48 346,721.68 1,667,800.90
1,226,156.64 4,300,346.93 354,750.83 1,786,118.31
1,123,146.70 3,868,544.61 351,192.21 1,520,202.21
840,320.22 3,060,254.53 354,173.48 1,694,087.49
800,209.35 4,797,221.15 348,316.82 1,832,460.09
1,158,985.82 6,936,997.38 348,853.78 1,400,954.75
860,397.04 8,795,941.23 346,407.20 1,004,890.01
7,250,034.93 15,730,364.26 514,985.93 498,754.30
8,164,182.93 3,330,199.99 300,808.15 63,989.55
2,584,855.82 4,998,325.91 34,726.46 11,229.07
1,700,945.62 5,636,315.43 5,048.59 27,855.56
971,444.42 3,488,560.30 2,419.12 9,173.73
710,108.50 2,885,532.15 2,419.12 8,213.76
972,529.27 3,175,110.79 2,419.12 8,144.09
876,971.23 2,669,336.43 2,419.12 7,734.84
657,966.01 2,029,480.99 2,419.12 7,734.84
614,745.01 3,596,555.68 2,419.12 7,734.80
893,583.60 4,712,798.24 2,419.12 4,496.31
659,396.00 6,658,342.81 2,419.12 3,105.90
5,505,557.54 12,438,759.28 2,419.23 15,105.70
6,193,484.68 2,355,044.92 0.00 0.00
2,063,698.50 3,985,429.73 0.00 0.00
1,371,683.74 4,454,440.85 0.00 0.00
711,578.55 2,411,696.19 0.00 0.00
468,085.07 2,063,594.68 0.00 0.00
695,012.99 2,074,501.33 0.00 0.00
569,265.24 1,635,244.72 0.00 0.00
410,341.52 1,032,493.19 0.00 0.00
334,551.73 2,240,602.08 0.00 0.00
644,675.95 3,457,563.99 0.00 0.00
578,304.99 4,753,229.73 0.00 0.00
4,531,486.16 8,827,635.33 0.00 12,000.00
5,123,071.65 619,104.16 0.00 0.00
1,287,275.60 943,697.73 0.00 0.00
577,102.50 814,377.31 0.00 0.00
119,367.38 171,584.58 0.00 0.00
58,053.96 148,831.68 0.00 0.00
59,733.40 53,744.50 0.00 0.00
50,604.08 49,983.67 0.00 0.00
43,529.81 6,155.86 0.00 0.00
4,136.59 14,166.60 0.00 0.00
4,136.59 287,200.08 0.00 0.00
163,045.18 143,165.60 0.00 0.00
52,536.55 197,814.29 0.00 0.00
186,053.26 0.00 0.00 0.00
50,135.44 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 115,543,592.57 266,271,723.94 10,847,332.76 57,290,409.12
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 110,456,690.41 264,511,627.52 10,636,054.89 58,272,424.41
Scheduled Contract Value Decline 507,282.01 10,674,475.96 425,565.42 3,499,915.57
Unscheduled Contract Value Decline 8,065,039.29 17,964,746.51 101,645.23 797,387.53
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 101,884,369.11 235,872,405.05 10,108,844.23 53,975,121.31
===============================================================================================================================
<Caption>
--------------------------------------------------------------------
Cutoff Date 8/31/02
--------------------------------------------------------------------
Date Added 10/31/01 10/31/01 10/31/01 10/31/01
--------------------------------------------------------------------
Pool POOL 5 POOL 6 POOL 7 POOL 8
--------------------------------------------------------------------
Scheduled Cashflows 302,518.17 3,330,981.78 48,726.38 1,442,688.48
2,510,851.58 5,403,673.98 966,287.80 3,095,823.96
3,663,544.92 6,233,576.76 1,358,742.22 4,915,002.71
926,800.77 6,354,795.84 133,842.96 8,153,459.47
1,050,277.08 4,473,402.19 131,616.55 2,912,017.58
933,350.14 3,841,183.07 117,103.66 2,065,243.92
905,090.02 3,792,496.88 116,803.07 1,865,042.40
1,049,986.18 4,055,511.40 138,765.92 2,171,055.74
1,038,872.06 3,883,277.24 146,641.69 2,003,249.00
929,826.29 3,842,675.14 113,908.38 2,612,230.76
924,122.95 5,303,653.08 123,682.22 2,847,207.23
941,426.93 6,645,585.17 130,803.93 2,251,975.92
926,722.46 7,242,046.99 128,346.09 2,298,187.49
2,555,948.11 5,303,852.55 143,356.59 1,981,986.72
3,553,333.31 4,549,349.99 781,438.59 4,695,338.16
887,501.32 5,347,212.04 79,635.24 7,404,158.58
995,392.08 3,706,522.91 77,292.83 1,663,499.94
870,851.75 3,100,125.36 60,229.88 670,916.28
828,578.21 3,050,872.30 61,586.61 471,729.89
967,228.42 3,282,879.77 83,270.45 754,050.14
960,892.41 2,948,704.03 85,385.14 467,195.29
854,150.81 2,894,817.81 59,743.25 824,182.65
846,406.11 4,384,182.76 69,517.07 1,252,271.51
850,617.54 5,641,116.43 74,792.23 618,894.02
821,875.29 6,113,261.40 74,180.91 384,153.79
2,321,964.96 4,244,671.89 86,639.10 58,629.39
3,191,790.93 3,157,337.63 734,282.82 35,659.94
638,375.68 4,065,463.01 1,028.75 68,282.99
740,923.37 2,507,217.58 0.00 16,779.47
595,921.16 2,005,770.55 0.00 26,156.70
587,322.66 2,028,237.45 0.00 7,348.38
702,845.14 2,174,408.15 23,527.20 23,136.09
668,906.49 1,884,735.96 0.00 6,763.72
611,760.95 1,777,001.59 0.00 46,352.00
589,751.42 2,828,896.99 0.00 3,002.59
596,769.48 3,888,715.77 12,023.60 3,002.59
583,195.61 4,290,085.02 0.00 3,002.75
1,749,368.12 2,707,180.87 10,023.60 32,667.87
2,621,508.08 1,645,159.58 11,423.60 719.43
435,831.02 2,055,437.56 0.00 3,358.03
522,411.06 1,639,806.33 0.00 719.43
397,827.97 1,317,447.95 0.00 5,243.89
385,095.55 1,370,815.86 0.00 4,575.12
473,559.30 1,485,520.55 23,527.20 10,743.03
451,761.45 1,193,934.96 0.00 719.43
407,542.37 1,099,925.19 0.00 719.24
373,359.98 1,990,643.31 0.00 0.00
386,531.17 2,628,981.91 12,023.60 0.00
372,903.09 2,943,897.92 0.00 0.00
1,262,987.68 1,448,138.78 10,023.60 30,810.80
1,858,348.63 141,365.78 11,423.60 0.00
67,143.18 189,576.55 0.00 0.00
156,097.09 200,954.37 0.00 0.00
72,341.94 167,551.22 0.00 0.00
30,038.72 170,084.16 0.00 0.00
67,584.37 168,173.92 0.00 0.00
42,689.04 131,157.99 0.00 0.00
36,386.42 118,402.37 0.00 0.00
37,410.83 223,515.52 0.00 0.00
30,038.72 296,975.51 0.00 0.00
30,052.87 484,226.76 0.00 0.00
171,780.70 222,226.28 0.00 0.00
273,504.48 8,769.26 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 55,639,796.59 175,628,168.92 6,241,646.33 60,209,954.51
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 50,590,518.01 165,474,637.09 6,248,587.44 62,039,435.15
Scheduled Contract Value Decline 751,048.28 8,940,373.00 222,378.18 5,703,749.68
Unscheduled Contract Value Decline 542,630.57 (724,516.28) 135,962.30 (853,202.59)
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 49,296,839.16 157,258,780.37 5,890,246.96 57,188,888.05
===============================================================================================================================
</Table>
2001-b Page 1
<Page>
CNH EQUIPMENT TRUST 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
<Table>
Settlement Date
Scheduled Payment Date 12/15/01 9/15/02
Actual Payment Date 12/17/01 9/16/02
Collection Period Begin Date 8/1/02
Collection Period End Date 8/31/02
Days in accrual period (30/360) 30
Days in accrual period (act/360) 32
1 month LIBOR Rate 1.7800%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 6.750%
Beginning Contract Value 728,229,974.92
Scheduled Contract Value Decline 30,724,788.11
Unscheduled Contract Value Decline 26,029,692.57
Additional Contract Value Purchased 0.00
Ending Contract Value 671,475,494.24
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 728,229,974.92
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 671,475,494.24
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $ 1,296,826.59 0.19%
Scheduled Amounts 60 days or more past due $ 868,928.19 0.13%
Net Losses on Liquidated Receivables $ 303,498.27 0.05%
Cumulative Net Losses $ 1,552,827.42
Number of Loans at Beginning of Period 37,913
Number of Loans at End of Period 36,567
Repossessed Equipment not Sold or Reassigned (Beginning) $ 1,325,377.60
Repossessed Equipment not Sold or Reassigned (End) $ 1,219,617.68
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $ 60,347,552.20
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 $ 60,347,552.20
Reinvestment Income (excluding Pre-funding Account) $ 79,035.06
Reinvestment Income on Pre-funding Account) $ 0.00
Net Swap Receipts 0.00
Net Swap Termination Payments due Trust from the Swap CounterParty $ 0.00
Total Collections + Reinvestment Income For The Period - Swap Receipt $ 60,426,587.26
Swap Termination Payments due to Swap CounterParty $ 0.00
Prior Swap Termination Payment Shortfall $ 0.00
-----------------
Total Swap Termination Payment due to Swap CounterParty $ 0.00
======================================================================================================================
</Table>
2001-b Page 2
<Page>
CNH EQUIPMENT TRUST 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
<Table>
Actual Payment Date 9/16/02
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $ 606,858.31
Past Due Servicing Fee $ 0.00
Total Servicing Fee Due $ 606,858.31
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) $ 728,229,974.92
A-1 notes Beginning Principal balance $ 40,974,970.74
A-2 notes Beginning Principal balance $ 170,000,000.00
A-3 notes Beginning Principal balance $ 331,000,000.00
A-4 notes Beginning Principal balance $ 132,328,000.00
B notes Beginning Principal balance $ 30,949,579.21
Certificate Beginning Principal balance $ 22,977,424.97
A-1 notes Current Interest Due 2.1125% act/360 $ 76,941.89
Class A-2 Current Interest Due
1 Month LIBOR Rate 1.78000%
Spread for Note 0.20000%
-----------------
Floating Rate Yield 1.98000% ACT/360
Class A-2 Current Interest Due $ 299,200.00
Class A-2 Swap float Rate receipt due $ 268,977.78
Class A-2 Swap fixed Rate payment due 2.495% 30/360 $ 353,458.33
Class A-2 Net Swap receipt 0.00
Class A-2 Past due Net Swap payment 0.00
Interest on Class A-2 Past due Net Swap payment 0.00
Class A-2 Net Swap payment 84,480.55
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.78000%
Spread for Note 0.31000%
-----------------
Floating Rate Yield 2.09000% ACT/360
Class A-3 Current Interest Due $ 614,924.44
Class A-3 Swap float Rate receipt due $ 523,715.56
Class A-3 Swap fixed Rate payment due 3.405% 30/360 $ 939,212.50
Class A-3 Net Swap receipt 0.00
Class A-3 Past due Net Swap payment 0.00
Interest on Class A-3 Past due Net Swap payment 0.00
Class A-3 Net Swap payment 415,496.94
Net Swap Payments Due 499,977.49
A-4 notes Current Interest Due 4.450% 30/360 $ 490,716.33
B notes Current Interest Due 4.300% 30/360 $ 110,902.66
Certificate Current Interest Due 4.300% 30/360 $ 82,335.77
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 $ 76,941.89
A-2 notes Total Interest Due $ 299,200.00
A-3 notes Total Interest Due $ 614,924.44
A-4 notes Total Interest Due $ 490,716.33
B notes Total Interest Due $ 110,902.66
Certificate Total Interest Due $ 82,335.77
A-1 notes Principal Due $ 40,974,970.74
A-2 notes Principal Due $ 13,367,459.69
A-3 notes Principal Due $ 0.00
A-4 notes Principal Due $ 0.00
Class B notes Principal Due $ 2,412,050.25
Certificate Principal Due $ 0.00
Total notes Interest Due $ 1,592,685.32
Total notes Principal Due $ 56,754,480.68
Net Swap/Termination Payment Due $ 499,977.49
Total notes Distributable Amount $ 58,847,143.49
======================================================================================================================
</Table>
2001-b Page 3
<Page>
CNH Equipment Trust 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
<Table>
Actual Payment Date 9/16/02
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $ 60,426,587.26
Beginning Negitive Carry Account $ 0.00
Deposits from Negitive Carry Account to Distribution Account $ 0.00
Beginning Spread Account Balance $ 20,424,128.50
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 $ 60,426,587.26
<Caption>
CASH ALLOCATION (CASHFLOW WATERFALL) AVAILABLE
CASH
------------------
Is CNH the servicier YES
Servicing Fee Paid (If CNH is not the servicer) $ 0.00
Servicing Fee Shortfall $ 0.00
$ 60,426,587.26
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 60,426,420.59
Net Swap Payment Paid $ 499,977.49
Net Swap Payment Shortfall $ 0.00
Remaining Cash Available to Pay Note Interest & Swap Termination Payment $ 59,926,443.10
Cash Available to Pay Note Interest $ 59,926,443.10
Cash Available to Pay Termination Payment $ 0.00
Class A-1 notes Interest Paid $ 76,941.89
Class A-2 notes Interest Paid $ 299,200.00
Class A-3 notes Interest Paid $ 614,924.44
Class A-4 notes Interest Paid $ 490,716.33
$ 58,444,660.44
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
Swap Termination Payment Paid $ 0.00
Swap Termination Payment Shortfall $ 0.00
$ 58,444,660.44
Class B notes Interest Paid $ 110,902.66
Class B notes Interest Shortfall $ 0.00
$ 58,333,757.78
Class A-1 notes Principal Paid $ 40,974,970.74
Class A-2 notes Principal Paid $ 13,367,459.69
Class A-3 notes Principal Paid $ 0.00
Class A-4 notes Principal Paid $ 0.00
Class B notes Principal Paid $ 2,412,050.25
$ 1,579,277.10
Deposits to Spread Account $ 0.00
$ 1,579,277.10
Certificate Interest Paid $ 82,335.77
Certificate Interest Shortfall $ 0.00
$ 1,496,941.33
Certificate Principal Paid $ 0.00
$ 1,496,941.33
Total Principal Balance of Notes and Certificates (End of Period) $ 671,475,494.24
A-1 notes Ending Principal balance $ 0.00
A-2 notes Ending Principal balance $ 156,632,540.31
A-3 notes Ending Principal balance $ 331,000,000.00
A-4 notes Ending Principal balance $ 132,328,000.00
B notes Ending Principal balance $ 28,537,528.96
Certificate Ending Principal balance $ 22,977,424.97
Servicing Fee Paid (If CNH is the servicer) $ 606,858.31
Servicing Fee Shortfall $ 0.00
Release to Seller as Excess $ 890,083.02 $ 890,083.02
==============================================================================================================================
</Table>
2001-b Page 4
<Page>
CNH EQUIPMENT TRUST 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
Actual Payment Date 9/16/02
<Table>
<Caption>
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and
Certificates (Beginning of Period) $ 728,229,974.92 0.7131075 $ 713.11
A-1 notes Beginning Principal balance $ 40,974,970.74 0.1274494 $ 127.45
A-2 notes Beginning Principal balance $ 170,000,000.00 1.0000000 $ 1,000.00
A-3 notes Beginning Principal balance $ 331,000,000.00 1.0000000 $ 1,000.00
A-4 notes Beginning Principal balance $ 132,328,000.00 1.0000000 $ 1,000.00
B notes Beginning Principal balance $ 30,949,579.21 0.7131075 $ 713.11
Certificate Beginning Principal balance $ 22,977,424.97 1.0000000 $ 1,000.00
Total Principal Balance of Notes and
Certificates (End of Period) $ 671,475,494.24 0.6575316 $ 657.53
A-1 notes Ending Principal balance 2.1125% $ 321,500,000.00 $ 0.00 0.0000000 $ 0.00
A-2 notes Ending Principal balance 2.495% $ 170,000,000.00 $ 156,632,540.31 0.9213679 $ 921.37
A-3 notes Ending Principal balance 3.405% $ 331,000,000.00 $ 331,000,000.00 1.0000000 $ 1,000.00
A-4 notes Ending Principal balance 4.450% $ 132,328,000.00 $ 132,328,000.00 1.0000000 $ 1,000.00
B notes Ending Principal balance 4.300% $ 43,401,000.00 $ 28,537,528.96 0.6575316 $ 657.53
Certificate Ending Principal balance 4.300% $ 22,977,424.97 $ 22,977,424.97 1.0000000 $ 1,000.00
Class A-1 notes Interest Paid $ 76,941.89 0.0002393 $ 0.24
Class A-2 notes Interest Paid $ 299,200.00 0.0017600 $ 1.76
Class A-3 notes Interest Paid $ 614,924.44 0.0018578 $ 1.86
Class A-4 notes Interest Paid $ 490,716.33 0.0037083 $ 3.71
Class B notes Interest Paid $ 110,902.66 0.0025553 $ 2.56
Certificate Interest Paid $ 82,335.77 0.0035833 $ 3.58
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 $ 40,974,970.74 0.1274494 $ 127.45
Class A-2 notes Principal Paid $ 13,367,459.69 0.0786321 $ 78.63
Class A-3 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class A-4 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class B notes Principal Paid $ 2,412,050.25 0.0555759 $ 55.58
Certificate Principal Paid $ 0.00 0.0000000 $ 0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 11/21/01 0.906%
Negitive Carry Days Remaining 11/21/01 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% $ 20,424,128.50
Beginning Spread Account Balance $ 20,424,128.50
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 $ 20,424,128.50
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 $ 1,497,108.00
</Table>
2001-b Page 5
<Page>
- --------------------------[ Proof Distribution Report ]-------------------------
Project: P2511chi02 : DRAXIS HEALTH FORM 6-K (9-02) Page #: 01
Description: j4288, closed subm & accpt ltr Dist Cycle: 02
All Clients
- --------------------------------------------------------------------------------
Kendall McAlister Due To Client: 16:30 09/17/02
905/677-5500 x248 Distribution: chi Carrier: eprf
Fax: 905/677-5494 Comm:
Email: kmcalister@draxis.com Client Number: 1309243
Job # Job Name Pf# Sz C/A Cln Pbl Cbl Exc Edg HC
02chi4288 DRAXIS HEALTH FORM 6-K HTML)(9 01E 14 all 1
- --------------------------------------------------------------------------------
Noemi Flores Due To Client: 16:30 09/17/02
Gardner, Carton & Douglas Distribution: chi Carrier: eprf
321 N. LaSalle Comm:
Suite 3400 Client Number: 1339539
Chicago, IL 60610
312.245.8517
Fax: 312-644-3381
Email: nflores@gcd.com
Job # Job Name Pf# Sz C/A Cln Pbl Cbl Exc Edg HC
02chi4288 DRAXIS HEALTH FORM 6-K HTML)(9 01E 14 all 1
- --------------------------------------------------------------------------------
Nancy Laethem Stern Due To Client: 16:30 09/17/02
Gardner, Carton & Douglas Distribution: chi Carrier: eprf
321 N. Clark Street Comm:
Suite 3100 Client Number: 1023644
Chicago, IL 60610-4795
(312) 245-8712
Fax: (312) 644-3381
Email: nstern@gcd.com
Job # Job Name Pf# Sz C/A Cln Pbl Cbl Exc Edg HC
02chi4288 DRAXIS HEALTH FORM 6-K HTML)(9 01E 14 all 1
- --------------------------------------------------------------------------------
Charles Gardner Due To Client: 16:30 09/17/02
Merrill Corporation Distribution: chi Carrier: eprf
250 South Wacker Comm:
4th Floor Client Number: 706193
Chicago, IL 60606
312-786-6300
Fax: 312-786-9900
Email: charlie.gardner@merrillcorp.com
Job # Job Name Pf# Sz C/A Cln Pbl Cbl Exc Edg HC
02chi4288 DRAXIS HEALTH FORM 6-K HTML)(9 01E 14 all 1
- --------------------------------------------------------------------------------
<Page>
- ---------------------------[ Manufacturing/Shipping ]---------------------------
Project: P2511chi02 : DRAXIS HEALTH FORM 6-K (9-02) Page #: 02
Description: j4288, closed subm & accpt ltr Dist Cycle: 02
All Clients
Customer Service OKed By:
-------------------------------------------
Time:
--------------------
- --------------------------------[ Dates - Times ]-------------------------------
Earliest Due Date/Time: 16:30 09/17/02
- ----------------------------[ Shipping Instructions ]---------------------------
[ E-Proof Proofs ]
Job # Job Name Pf# Sz C/A Cln Pbl Cbl Exc Edg
02chi4288 DRAXIS HEALTH FORM 6-K HTML)(9-02 01E 14 all 4
- --------------------------------------------------------------------------------
Job #: 02chi4288 Job Name: DRAXIS HEALTH FORM 6-K HTML)(9-0 Proof#: 01E
- --------------------------------------------------------------------------------
Distribution Completed By:
-------------------------------------------
Time:
-------------------
- --------------------------------------------------------------------------------
<Page>
CNH EQUIPMENT TRUST 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
<Table>
<Caption>
Prepared by: Karen Kudla (262) 636-7381 502030 502031 502033 502051 5502030
-----------------------------------------------------------------------------------
-----------------------------------------------------------------------------------
Cutoff Date 8/31/02
-----------------------------------------------------------------------------------
Date Added 2/28/02 2/28/02 2/28/02 2/28/02 2/28/02
-----------------------------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4 POOL 5
-----------------------------------------------------------------------------------
Scheduled Cashflows 111,543.44 621,475.55 14,358.50 152,189.94 136,901.78
679,703.69 3,298,830.94 193,704.50 1,137,337.29 532,510.80
524,252.06 4,823,401.42 251,775.71 1,452,256.92 616,868.28
697,575.68 14,113,675.54 240,188.67 1,636,303.11 711,163.56
1,402,598.64 22,568,483.17 262,135.08 1,701,814.39 666,283.40
2,401,960.03 12,106,439.13 345,949.59 1,398,582.40 2,189,351.79
6,114,165.57 2,675,064.84 391,949.35 1,222,416.60 3,305,318.35
942,946.37 2,531,200.08 220,936.69 1,218,461.98 659,333.36
543,784.69 2,162,136.81 223,183.10 1,229,686.43 658,113.72
554,904.76 2,375,963.01 220,936.77 1,242,874.62 621,584.29
474,902.48 2,319,759.93 221,789.44 1,254,306.85 600,790.12
533,573.21 2,346,351.94 221,789.44 1,240,701.93 710,999.56
626,308.80 2,170,748.63 223,751.90 1,234,571.78 730,606.82
685,099.21 3,702,633.03 220,617.66 1,235,275.25 625,102.14
533,844.87 4,711,109.29 232,882.74 1,280,379.50 638,112.63
695,677.41 14,104,579.42 220,617.66 1,419,429.02 703,413.55
1,385,859.80 22,623,528.59 240,014.29 1,425,050.84 653,664.30
2,438,985.05 12,031,949.63 296,160.81 1,129,061.11 2,165,415.84
6,113,097.52 2,560,532.23 342,678.84 990,006.06 3,156,694.86
945,893.99 2,401,282.76 139,650.46 977,134.71 596,590.10
516,866.02 2,037,736.29 137,776.94 982,868.44 598,621.85
526,361.61 2,221,957.52 135,530.61 995,651.57 559,292.27
446,285.84 2,194,302.12 136,383.26 1,007,082.78 540,997.67
491,883.46 2,242,443.24 135,547.03 991,007.71 643,880.73
585,500.60 2,055,368.54 137,509.53 990,333.54 664,053.52
654,449.42 3,474,991.51 135,547.03 990,356.19 563,485.10
497,239.23 4,547,560.80 147,809.13 1,032,889.53 572,466.14
648,903.30 13,954,880.98 135,547.03 1,119,605.47 631,022.76
1,366,878.09 22,249,700.24 152,443.60 925,755.02 597,663.82
2,338,434.74 11,511,862.35 211,075.58 287,859.26 2,017,027.09
5,805,997.14 2,056,074.96 238,913.58 42,362.41 2,932,262.39
835,063.30 1,916,384.03 22,983.98 20,805.81 493,012.02
404,208.26 1,577,197.76 15,386.09 18,235.41 489,533.03
406,707.91 1,698,137.63 15,386.09 18,235.41 436,207.76
311,182.99 1,597,652.97 15,386.09 23,264.69 423,256.59
372,614.07 1,681,739.60 15,386.09 18,235.41 500,123.16
415,349.20 1,528,264.88 15,386.09 18,235.41 533,519.21
481,966.69 2,557,557.33 15,386.09 18,235.41 452,606.80
355,309.65 3,495,319.21 25,404.84 18,235.41 460,000.20
469,692.51 11,398,704.04 15,386.09 39,376.60 538,313.02
1,154,048.45 18,601,132.21 15,386.09 35,863.01 471,986.26
1,924,069.29 8,898,791.12 20,404.74 9,450.09 1,639,428.69
4,120,632.56 1,434,144.75 29,122.36 6,649.83 2,337,075.24
586,527.55 1,229,349.23 11,015.75 6,649.83 314,840.84
270,098.54 980,547.36 11,015.75 6,649.83 327,341.07
249,010.51 1,045,865.50 11,015.75 6,649.83 297,071.15
178,782.03 869,277.54 11,015.75 11,679.11 288,335.55
229,543.64 989,215.17 11,015.75 6,649.83 332,063.77
246,232.41 873,196.54 11,015.75 6,649.83 363,932.26
343,696.42 1,735,486.19 11,015.75 6,649.83 307,505.02
208,927.93 2,625,282.87 11,015.75 6,649.53 312,016.66
431,736.92 12,007,029.91 11,015.75 26,717.35 348,355.85
979,374.14 12,380,105.92 11,015.75 61,219.88 312,071.76
1,481,345.13 6,021,298.59 11,015.75 4,829.12 1,243,065.81
3,186,983.13 497,850.76 51,617.12 0.00 1,735,725.88
303,016.72 95,289.74 944.75 0.00 43,004.58
7,637.86 16,312.63 944.75 0.00 27,776.75
1,971.56 64,303.01 0.00 0.00 23,881.27
1,971.56 5,516.02 0.00 0.00 23,881.27
1,971.56 5,011.75 0.00 0.00 23,881.27
1,938.11 5,011.75 0.00 0.00 25,553.32
1,078.22 5,011.75 0.00 0.00 23,881.27
6,709.15 42,699.83 0.00 0.00 30,532.40
1,078.22 255,068.21 0.00 0.00 42,858.11
48,102.07 450,201.88 0.00 0.00 23,881.27
35,711.14 135,689.19 0.00 0.00 66,224.92
78,579.32 0.00 0.00 0.00 124,195.48
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 62,418,345.44 303,515,671.36 6,824,839.03 34,339,429.11 46,436,532.10
Discount Rate 6.750% 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 56,103,885.78 274,658,844.95 6,523,538.50 33,117,562.13 41,285,206.96
Scheduled Contract Value Decline 339,657.67 854,021.14 185,660.94 1,086,325.61 591,176.58
Unscheduled Contract Value Decline 1,452,788.58 8,566,165.09 74,597.14 230,565.46 228,742.12
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 54,311,439.53 265,238,658.72 6,263,280.43 31,800,671.06 40,465,288.26
===================================================================================================================================
<Caption>
Prepared by: Karen Kudla (262) 636-7381 5502031 5502033 5502051 502034 502035
-----------------------------------------------------------------------------------
-----------------------------------------------------------------------------------
Cutoff Date 8/31/02
-----------------------------------------------------------------------------------
Date Added 2/28/02 2/28/02 2/28/02 3/31/02 3/31/02
-----------------------------------------------------------------------------------
Pool POOL 6 POOL 7 POOL 8 POOL 9 POOL 10
-----------------------------------------------------------------------------------
Scheduled Cashflows 976,586.64 39,932.53 111,374.97 245,059.94 24,901.82
2,158,305.71 174,926.36 875,239.90 985,190.66 276,395.16
4,098,644.95 203,591.48 2,084,641.15 610,896.95 339,298.60
7,844,527.00 201,315.14 6,062,111.83 683,244.83 335,188.44
6,536,941.33 218,601.55 2,874,748.60 1,179,064.51 346,482.72
4,487,992.69 784,372.24 1,778,089.22 891,806.25 332,117.02
2,395,404.54 761,746.37 483,163.61 3,356,357.07 435,020.91
2,709,441.37 98,979.62 475,846.59 7,408,714.50 451,508.21
2,763,322.86 104,811.43 488,425.80 933,628.34 314,625.30
3,129,998.81 100,052.65 655,141.55 628,945.77 310,414.01
2,692,137.93 101,580.82 580,208.13 637,285.62 300,414.01
2,699,483.87 115,778.62 569,679.90 576,233.82 301,853.12
2,563,920.07 100,646.02 509,362.63 691,946.33 301,853.12
2,491,104.93 100,646.02 503,426.38 1,081,936.83 334,853.12
4,081,641.03 106,176.42 1,231,625.47 621,834.90 310,215.22
7,817,064.34 101,580.82 4,545,376.86 689,608.62 301,853.12
6,332,475.60 118,376.88 1,373,524.40 1,178,123.58 313,120.27
4,332,542.69 295,287.34 647,871.74 878,134.46 300,414.01
2,182,223.77 242,180.01 337,337.51 3,358,954.51 392,662.23
2,151,961.04 90,176.23 332,888.34 7,319,571.94 355,806.88
2,220,968.90 95,706.63 345,220.60 902,442.65 180,844.99
2,475,670.85 90,947.85 499,582.13 562,378.92 174,452.44
2,394,585.69 92,476.02 420,760.73 601,245.30 164,452.44
2,395,050.13 106,673.82 401,346.37 528,025.98 165,891.55
2,293,969.80 91,541.22 340,976.43 651,934.83 165,891.55
2,200,733.27 91,541.22 335,974.38 1,023,353.34 165,891.55
3,699,459.34 97,071.62 1,142,527.38 578,787.36 174,253.65
7,173,502.87 92,476.02 4,357,278.39 653,211.39 165,891.55
5,509,434.44 109,271.87 978,499.82 1,091,789.89 177,158.70
3,597,226.68 262,035.11 314,556.47 863,309.13 164,452.89
1,592,822.20 224,966.03 4,644.88 3,236,027.14 245,166.69
1,575,750.81 2,942.98 3,942.28 7,164,757.49 232,403.42
1,637,815.55 4,088.46 3,942.28 750,716.19 42,575.69
1,778,526.20 1,102.23 5,583.60 421,698.53 19,548.98
1,753,456.77 2,630.40 15,158.05 426,802.31 19,548.98
1,743,452.28 9,299.44 5,583.60 381,631.60 20,988.09
1,655,976.40 2,630.40 5,583.60 484,589.78 20,988.09
1,607,839.55 2,630.40 5,583.60 811,028.90 20,988.09
2,894,983.00 5,116.13 5,583.60 435,946.09 29,350.19
6,062,888.36 2,630.40 11,166.07 490,630.09 20,988.09
4,333,352.98 11,124.73 126,986.85 893,774.76 32,255.24
2,678,181.63 35,644.57 52,774.83 630,347.61 19,548.98
1,086,742.88 10,558.73 1,166.67 2,330,732.97 19,549.04
1,063,933.90 1,102.23 1,166.67 5,583,826.80 58,653.44
1,107,504.89 3,587.96 1,166.67 527,955.28 16,931.48
1,234,191.06 1,102.23 2,807.99 250,866.33 16,931.48
1,197,526.70 2,630.40 12,382.44 230,182.49 16,931.48
1,204,883.82 9,299.44 2,807.99 209,157.09 18,370.59
1,090,084.91 2,630.40 2,807.99 296,211.89 18,370.59
1,107,185.61 2,630.40 2,807.99 552,911.03 18,370.59
2,111,180.88 5,116.13 2,807.98 246,253.53 26,732.69
4,919,377.32 2,630.30 8,390.27 255,258.00 18,370.59
2,894,392.73 11,124.73 126,986.56 653,435.87 29,637.86
1,313,568.27 35,644.01 51,608.13 426,177.34 16,931.48
116,471.32 9,456.50 0.00 1,824,392.56 16,931.81
91,056.01 0.00 0.00 4,471,732.22 51,631.80
88,671.42 0.00 0.00 241,579.06 1,306.27
70,934.52 0.00 0.00 16,927.29 1,306.07
84,441.94 0.00 0.00 20,707.71 0.00
81,610.59 0.00 0.00 7,564.37 0.00
65,946.71 0.00 0.00 2,973.45 0.00
72,685.38 0.00 0.00 85,801.89 0.00
118,423.11 0.00 0.00 21,784.85 0.00
481,651.77 0.00 0.00 2,973.45 0.00
191,536.39 0.00 0.00 25,507.90 0.00
101,999.88 0.00 0.00 2,973.45 0.00
1,195.76 0.00 0.00 17,202.59 0.00
0.00 0.00 0.00 123,517.70 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 159,618,566.64 5,592,819.56 36,120,247.87 75,969,575.82 9,149,486.39
Discount Rate 6.750% 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 143,374,139.59 5,351,783.91 34,682,092.09 67,392,726.39 8,709,933.94
Scheduled Contract Value Decline 2,153,364.36 164,191.33 802,885.05 513,868.44 246,735.40
Unscheduled Contract Value Decline 745,878.50 1,150.28 262,167.14 1,053,230.95 76,782.08
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 140,474,896.73 5,186,442.31 33,617,039.91 65,825,627.00 8,386,416.46
===================================================================================================================================
<Caption>
Prepared by: Karen Kudla (262) 636-7381 5502034 5502035 502036 502037 502038
-----------------------------------------------------------------------------------
-----------------------------------------------------------------------------------
Cutoff Date 8/31/02
-----------------------------------------------------------------------------------
Date Added 3/31/02 3/31/02 4/30/02 4/30/02 4/30/02
-----------------------------------------------------------------------------------
Pool POOL 11 POOL 12 POOL 13 POOL 14 POOL 15
-----------------------------------------------------------------------------------
Scheduled Cashflows 269,319.49 41,664.71 139,236.09 40,464.59 776,744.61
882,798.36 322,977.08 954,329.78 412,225.83 765,048.57
775,954.91 319,002.12 1,282,769.71 487,924.60 765,568.25
901,401.23 335,050.29 1,233,839.58 482,376.20 791,624.22
912,856.41 332,554.04 1,450,139.23 496,694.51 1,181,357.20
825,912.41 337,413.87 1,302,465.90 493,395.83 865,182.56
2,629,720.65 946,718.90 1,128,679.80 503,560.11 536,781.21
3,175,632.16 1,012,488.43 5,656,254.59 772,695.53 513,822.22
776,918.61 223,002.39 8,472,835.92 722,875.45 1,481,450.77
804,689.69 210,166.48 968,314.00 463,782.71 1,539,657.53
810,751.69 208,683.57 912,604.13 463,782.71 1,225,687.94
802,663.07 207,440.22 941,403.24 467,621.55 1,192,986.84
880,738.11 215,693.73 1,152,835.59 463,782.71 558,024.33
1,005,019.53 220,257.10 1,194,596.80 473,981.30 351,263.09
796,154.00 207,440.82 1,276,567.10 467,621.55 230,131.11
917,875.99 210,185.24 1,235,017.28 463,782.71 152,163.06
904,967.26 208,709.00 1,432,962.12 477,905.21 364,129.93
825,369.24 212,546.48 1,205,046.32 471,665.66 50,542.89
2,615,111.39 416,097.72 1,119,944.70 481,205.65 21,747.11
3,126,707.45 346,525.36 5,628,407.40 722,246.81 41,235.99
719,330.77 193,982.86 8,460,028.89 557,223.01 90,986.83
729,692.77 196,709.12 811,311.73 273,285.33 67,897.65
727,250.67 195,226.21 747,966.68 264,173.73 67,519.77
702,560.86 194,148.74 784,127.04 268,012.57 19,145.57
797,132.30 202,373.86 996,369.59 264,173.73 0.00
922,881.33 225,463.82 1,030,520.58 274,372.31 0.00
718,858.86 193,648.07 1,079,778.78 268,012.57 0.00
847,659.99 199,811.83 1,069,439.65 264,173.86 0.00
835,940.81 198,335.58 1,226,555.65 280,692.71 8,408.00
757,460.17 202,173.07 934,515.31 270,557.70 0.00
2,421,874.93 405,722.53 965,197.00 281,097.89 0.00
2,845,147.94 268,161.80 5,363,384.11 510,890.27 0.00
597,809.33 6,940.87 8,163,423.20 347,991.96 0.00
613,711.73 1,262.44 644,018.72 25,572.27 0.00
606,441.57 1,262.44 581,835.85 15,399.89 0.00
585,091.05 1,262.44 604,366.65 15,257.85 0.00
663,304.04 6,789.69 623,547.09 12,668.49 0.00
775,814.61 5,024.29 828,417.82 12,668.49 0.00
602,154.23 1,262.44 842,720.54 15,257.85 0.00
643,620.18 1,262.44 865,850.37 12,668.49 0.00
672,670.85 1,262.44 925,595.41 20,690.99 0.00
646,704.93 1,262.44 733,042.30 15,257.85 0.00
1,971,116.78 12,399.39 761,895.05 32,668.49 0.00
2,146,251.87 32,674.62 3,959,539.68 32,900.08 0.00
458,419.44 165.03 5,935,032.99 52,432.77 0.00
468,202.02 165.03 393,948.77 8,645.81 0.00
461,374.68 165.03 355,329.00 8,645.81 0.00
440,694.62 165.03 341,606.47 8,645.81 0.00
506,253.71 5,692.28 379,229.53 8,645.81 0.00
577,786.71 3,926.88 530,444.19 8,645.81 0.00
444,321.62 165.03 540,276.16 8,645.81 0.00
653,668.53 165.03 597,044.74 8,645.81 0.00
522,964.23 165.03 547,088.91 8,645.81 0.00
492,955.12 165.03 1,088,117.18 8,645.81 0.00
1,703,706.59 11,302.28 469,965.33 28,645.81 0.00
1,580,882.82 17,881.85 3,051,707.10 19,205.45 0.00
47,997.99 0.00 4,461,667.71 33,537.56 0.00
37,475.61 0.00 90,875.82 1,409.99 0.00
43,038.43 0.00 36,114.57 1,409.99 0.00
36,542.10 0.00 2,333.43 1,409.99 0.00
36,222.49 0.00 2,333.43 1,409.99 0.00
42,754.50 0.00 90,371.18 1,409.99 0.00
36,222.49 0.00 2,333.43 1,409.99 0.00
36,222.49 0.00 56,950.30 1,409.99 0.00
46,817.71 0.00 36,597.26 1,409.99 0.00
36,222.49 0.00 2,333.43 1,409.99 0.00
93,944.86 0.00 2,333.43 1,409.99 0.00
126,704.51 0.00 56,541.58 1,409.99 0.00
566.00 0.00 119,987.90 1,410.21 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 57,123,005.98 9,323,164.51 100,882,260.81 14,393,813.58 13,659,107.25
Discount Rate 6.750% 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 50,574,824.89 8,945,266.42 89,478,569.96 13,665,448.71 14,447,580.25
Scheduled Contract Value Decline 616,095.60 287,710.32 489,334.43 365,533.43 1,953,265.03
Unscheduled Contract Value Decline 405,178.85 38,367.34 1,662,282.02 96,992.96 (610,648.76)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 49,553,550.44 8,619,188.76 87,326,953.51 13,202,922.33 13,104,963.98
===================================================================================================================================
<Caption>
Prepared by: Karen Kudla (262) 636-7381 5502036 5502037
--------------------------------
--------------------------------
Cutoff Date 8/31/02
--------------------------------
Date Added 4/30/02 4/30/02
--------------------------------
Pool POOL 16 POOL 17
--------------------------------
Scheduled Cashflows 243,567.95 70,773.24
1,057,883.27 425,601.59
1,188,065.12 480,223.90
1,047,628.02 455,540.96
1,154,815.04 477,603.68
1,054,275.12 454,377.17
1,020,192.47 455,264.02
3,606,849.57 1,514,429.65
3,564,138.86 1,748,964.51
981,101.87 281,838.82
1,029,988.37 275,946.84
1,025,961.88 280,986.24
1,023,821.97 282,126.77
1,196,646.61 287,549.48
1,222,021.71 290,238.21
1,053,679.08 281,486.77
1,150,976.04 296,782.80
1,047,261.01 271,147.84
1,009,314.12 277,074.09
3,514,565.48 533,458.45
3,423,918.92 418,482.93
886,791.51 266,394.10
918,501.09 268,614.53
909,185.74 274,418.14
888,279.86 274,055.59
1,080,835.03 289,637.89
1,101,794.85 276,524.62
967,567.11 270,499.64
1,024,188.84 265,570.18
935,879.62 261,935.41
909,481.19 266,345.83
3,184,612.62 512,784.18
3,046,075.89 243,311.51
719,177.44 6,240.87
742,414.89 5,328.37
733,553.16 5,328.37
729,148.35 5,328.37
872,308.15 10,226.64
1,055,257.10 5,328.37
780,517.71 5,328.37
855,672.45 5,328.37
760,552.75 5,328.37
753,787.29 5,328.37
2,590,007.48 74,765.63
2,418,875.46 37,984.50
525,187.39 1,570.38
549,101.58 1,570.38
538,405.40 1,570.38
536,543.42 1,570.38
659,494.03 6,468.65
682,035.25 1,570.38
575,118.58 31,739.91
643,938.26 1,570.38
568,913.32 1,570.38
557,105.16 1,570.38
1,960,416.74 43,316.78
1,601,578.04 26,907.87
55,749.64 0.00
59,177.43 0.00
51,144.27 0.00
51,144.27 0.00
58,793.49 0.00
61,217.97 0.00
50,609.00 0.00
236,040.24 0.00
50,430.57 0.00
50,430.57 0.00
224,827.31 0.00
149,033.72 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
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 70,977,573.71 13,622,830.43
Discount Rate 6.750% 6.750%
Beginning Contract Value 62,717,902.26 12,994,675.87
Scheduled Contract Value Decline 740,196.10 378,156.64
Unscheduled Contract Value Decline 521,216.18 36,066.04
Additional Contract Value Added 0.00 0.00
Ending Contract Value 61,456,489.98 12,580,453.19
================================================================================
</Table>
Page 1 of 7
<Page>
CNH EQUIPMENT TRUST 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
<Table>
Settlement Date
Scheduled Payment Date 4/15/02 9/15/02
Actual Payment Date 4/15/02 9/16/02
Collection Period Begin Date 8/1/02
Collection Period End Date 8/31/02
Days in accrual period (30/360) 30
Days in accrual period (act/360) 32
1 month LIBOR Rate 1.7800%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 6.750%
Beginning Contract Value 924,023,982.60
Scheduled Contract Value Decline 11,768,178.06
Unscheduled Contract Value Decline 14,841,521.97
Additional Contract Value Purchased 0.00
Ending Contract Value 897,414,282.57
Beginning Pre-funding Account Balance 205,583.00
Ending Pre-funding Account Balance 205,583.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 924,229,565.60
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 897,619,865.57
Total Original Contract Value (including Additional Contracts) 999,794,417.00
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $ 524,884.47 0.06%
Scheduled Amounts 60 days or more past due $ 335,946.24 0.04%
Net Losses on Liquidated Receivables $ 214,345.90 0.02%
Cumulative Net Losses $ 521,523.84
Number of Loans at Beginning of Period 37,701
Number of Loans at End of Period 37,048
Repossessed Equipment not Sold or Reassigned (Beginning) $ 359,386.24
Repossessed Equipment not Sold or Reassigned (End) $ 682,528.11
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $ 31,578,864.67
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 $ 31,578,864.67
Reinvestment Income (excluding Pre-funding Account) $ 93,464.10
Reinvestment Income on Pre-funding Account) $ 281.84
Net Swap Receipts 0.00
Net Swap Termination Payments due Trust from the Swap CounterParty $ 0.00
Total Collections + Reinvestment Income For The Period - Swap Receip $ 31,672,610.61
Swap Termination Payments due to Swap CounterParty $ 0.00
Prior Swap Termination Payment Shortfall $ 0.00
--------------------
Total Swap Termination Payment due to Swap CounterParty $ 0.00
======================================================================================================================
</Table>
Page 2 of 7
<Page>
CNH EQUIPMENT TRUST 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
<Table>
Actual Payment Date 9/16/02
CALCULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $ 770,019.99
Past Due Servicing Fee $ 2,399,281.40
Total Servicing Fee Due $ 3,169,301.39
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) $ 924,229,565.60
A-1 notes Beginning Principal balance $ 91,365,217.75
A-2 notes Beginning Principal balance $ 235,456,000.00
A-3 notes Beginning Principal balance $ 356,019,000.00
A-4 notes Beginning Principal balance $ 183,625,000.00
B notes Beginning Principal balance $ 27,726,886.97
C notes Beginning Principal balance $ 30,037,460.88
A-1 notes Current Interest Due 2.0825% act/360 $ 169,127.17
A-2 notes Current Interest Due 3.1300% 30/360 $ 614,147.73
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.78000%
Spread for Note 0.25000%
-----------------
Floating Rate Yield 2.03000% ACT/360
Class A-3 Current Interest Due $ 642,416.51
Class A-3 Swap float Rate receipt due $ 563,301.17
Class A-3 Swap fixed Rate payment due 4.2130% 30/360 $ 1,249,923.37
Class A-3 Net Swap receipt 0.00
Class A-3 Past due Net Swap payment 0.00
Interest on Class A-3 Past due Net Swap payment 0.00
Class A-3 Net Swap payment 686,622.20
Class A-4 Current Interest Due
1 Month LIBOR Rate 1.78000%
Spread for Note 0.30000%
-----------------
Floating Rate Yield 2.08000% ACT/360
Class A-4 Current Interest Due $ 339,502.22
Class A-4 Swap float Rate receipt due $ 290,535.56
Class A-4 Swap fixed Rate payment due 4.9950% 30/360 $ 764,339.06
Class A-4 Net Swap receipt 0.00
Class A-4 Past due Net Swap payment 0.00
Interest on Class A-4 Past due Net Swap payment 0.00
Class A-4 Net Swap payment 473,803.50
Class B Current Interest Due
1 Month LIBOR Rate 1.78000%
Spread for Note 0.97000%
-----------------
Floating Rate Yield 2.75000% ACT/360
Class B Current Interest Due $ 67,776.83
Class B Swap float Rate receipt due $ 43,870.10
Class B Swap fixed Rate payment due 4.3230% 30/360 $ 99,886.11
Class B Net Swap receipt 0.00
Class B Past due Net Swap payment 0.00
Interest on Class B Past due Net Swap payment 0.00
Class B Net Swap payment 56,016.01
Class C Current Interest Due
1 Month LIBOR Rate 1.78000%
Spread for Note 1.90000%
-----------------
Floating Rate Yield 3.68000% ACT/360
Class C Current Interest Due $ 98,255.87
Class C Swap float Rate receipt due $ 47,525.94
Class C Swap fixed Rate payment due 4.4675% 30/360 $ 111,826.96
Class C Net Swap receipt 0.00
Class C Past due Net Swap payment 0.00
Interest on Class C Past due Net Swap payment 0.00
Class C Net Swap payment 64,301.02
Net Swap Payments Due 1,280,742.73
A-1 notes Past Due Interest $ 0.00
A-2 notes Past Due Interest $ 0.00
A-3 notes Past Due Interest $ 0.00
A-4 notes Past Due Interest $ 0.00
B notes Past Due Interest $ 0.00
C notes Past Due Interest $ 0.00
A-1 notes Interest Due on Past Due Interest $ 0.00
A-2 notes Interest Due on Past Due Interest $ 0.00
A-3 notes Interest Due on Past Due Interest $ 0.00
A-4 notes Interest Due on Past Due Interest $ 0.00
B notes Interest Due on Past Due Interest $ 0.00
</Table>
Page 3 of 7
<Page>
<Table>
C notes Interest Due on Past Due Interest $ 0.00
A-1 notes Total Interest Due $ 169,127.17
A-2 notes Total Interest Due $ 614,147.73
A-3 notes Total Interest Due $ 642,416.51
A-4 notes Total Interest Due $ 339,502.22
B notes Total Interest Due $ 67,776.83
C notes Total Interest Due $ 98,255.87
Class A Noteholders' Monthly Principal Distributable Amount $ 24,946,593.78
Class B Noteholders' Monthly Principal Distributable Amount $ 798,291.00
Class C Noteholders' Monthly Principal Distributable Amount $ 864,815.25
Reallocated Class C Principal Amount $ 0.00
A-1 notes Principal Due $ 24,946,593.78
A-2 notes Principal Due $ 0.00
A-3 notes Principal Due $ 0.00
A-4 notes Principal Due $ 0.00
Class B notes Principal Due $ 798,291.00
Class C notes Principal Due $ 864,815.25
Total notes Interest Due $ 1,931,226.33
Total notes Principal Due $ 26,609,700.03
Net Swap/Termination Payment Due $ 1,280,742.73
Total notes Distributable Amount $ 29,821,669.09
===================================================================================================================
</Table>
Page 4 of 7
<Page>
CNH Equipment Trust 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
<Table>
Actual Payment Date 9/16/02
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $ 31,672,610.61
Beginning Negitive Carry Account $ 277.11
Deposits from Negitive Carry Account to Distribution Account $ 160.47
Beginning Spread Account Balance $ 41,364,154.41
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 $ 31,672,771.08
<Caption>
CASH ALLOCATION (CASHFLOW WATERFALL) AVAILABLE
CASH
---------------
Is CNH the servicier YES
Servicing Fee Paid (If CNH is not the servicer) $ 0.00
Servicing Fee Shortfall $ 0.00
$ 31,672,771.08
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 31,672,604.41
Net Swap Payment Paid $ 1,280,742.73
Net Swap Payment Shortfall $ 0.00
Remaining Cash Available to Pay Class A Interest & Swap Termination
Payment $ 30,391,861.68
Cash Available to Pay Class A Interest $ 30,391,861.68
Cash Available to Pay Class A Termination Payment $ 0.00
Class A-1 notes Interest Paid $ 169,127.17
Class A-2 notes Interest Paid $ 614,147.73
Class A-3 notes Interest Paid $ 642,416.51
Class A-4 notes Interest Paid $ 339,502.22
Class A-1 notes Interest Shortfall $ 0.00
Class A-2 notes Interest Shortfall $ 0.00
Class A-3 notes Interest Shortfall $ 0.00
Class A-4 notes Interest Shortfall $ 0.00
Cash Available to Pay Class A Termination Payment $ 28,626,668.05
Class A Swap Termination Payments due to Swap CounterParty $ 0.00
Prior Class A Swap Termination Payment Shortfall $ 0.00
---------------
Total Class A Swap Termination Payment due to Swap CounterParty $ 0.00
Class A Swap Termination Payment Paid $ 0.00
Class A Swap Termination Payment Shortfall $ 0.00
Remaining Cash Available to Pay Class B Interest & Swap Termination
Payment $ 28,626,668.05
Cash Available to Pay Class B Interest $ 28,626,668.05
Cash Available to Pay Class B Termination Payment $ 0.00
Class B notes Interest Paid $ 67,776.83
Class B notes Interest Shortfall $ 0.00
Cash Available to Pay Class B Termination Payment $ 28,558,891.22
Class B Swap Termination Payments due to Swap CounterParty $ 0.00
Prior Class B Swap Termination Payment Shortfall $ 0.00
---------------
Total Class B Swap Termination Payment due to Swap CounterParty $ 0.00
Class B Swap Termination Payment Paid $ 0.00
Class B Swap Termination Payment Shortfall $ 0.00
Remaining Cash Available to Pay Class C Interest & Swap Termination
Payment $ 28,558,891.22
Cash Available to Pay Class C Interest $ 28,558,891.22
Cash Available to Pay Class C Termination Payment $ 0.00
Class C notes Interest Paid $ 98,255.87
Class C notes Interest Shortfall $ 0.00
Cash Available to Pay Class C Termination Payment $ 28,460,635.35
Class C Swap Termination Payments due to Swap CounterParty $ 0.00
Prior Class C Swap Termination Payment Shortfall $ 0.00
---------------
Total Class C Swap Termination Payment due to Swap CounterParty $ 0.00
Class C Swap Termination Payment Paid $ 0.00
Class C Swap Termination Payment Shortfall $ 0.00
$ 28,460,635.35
Class A-1 notes Principal Paid $ 24,946,593.78
Class A-2 notes Principal Paid $ 0.00
Class A-3 notes Principal Paid $ 0.00
Class A-4 notes Principal Paid $ 0.00
Class B notes Principal Paid $ 798,291.00
Class C notes Principal Paid $ 864,815.25
$ 1,850,935.32
Deposits to Spread Account $ 216,924.81
</Table>
Page 5 of 7
<Page>
<Table>
$ 1,634,010.51
Total Principal Balance of Notes and Certificates (End of Period) $897,619,865.57
A-1 notes Ending Principal balance $ 66,418,623.97
A-2 notes Ending Principal balance $235,456,000.00
A-3 notes Ending Principal balance $356,019,000.00
A-4 notes Ending Principal balance $183,625,000.00
B notes Ending Principal balance $ 26,928,595.97
C notes Ending Principal balance $ 29,172,645.63
Servicing Fee Paid (If CNH is the servicer) $ 1,634,010.51
Servicing Fee Shortfall $ 1,535,290.88
Release to Seller as Excess $ 0.00 $ 0.00
===========================================================================================================
</Table>
Page 6 of 7
<Page>
CNH EQUIPMENT TRUST 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
Actual Payment Date 9/16/02
<Table>
<Caption>
AMOUNT FACTOR PER/$1000
----------------- --------- --------------
SUMMARY AND FACTORS
Total Principal Balance of Notes and
Certificates (Beginning of Period) $ 924,229,565.60 0.9242296 $ 924.23
A-1 notes Beginning Principal balance $ 91,365,217.75 0.5625937 $ 562.59
A-2 notes Beginning Principal balance $ 235,456,000.00 1.0000000 $ 1,000.00
A-3 notes Beginning Principal balance $ 356,019,000.00 1.0000000 $ 1,000.00
A-4 notes Beginning Principal balance $ 183,625,000.00 1.0000000 $ 1,000.00
B notes Beginning Principal balance $ 27,726,886.97 0.9242296 $ 924.23
C notes Beginning Principal balance $ 30,037,460.88 0.9242296 $ 924.23
Total Principal Balance of Notes and
Certificates (End of Period) $ 897,619,865.57 0.8976199 $ 897.62
A-1 notes Ending Principal balance 2.0825% $ 162,400,000.00 $ 66,418,623.97 0.4089817 $ 408.98
A-2 notes Ending Principal balance 3.1300% $ 235,456,000.00 $ 235,456,000.00 1.0000000 $ 1,000.00
A-3 notes Ending Principal balance 4.4630% $ 356,019,000.00 $ 356,019,000.00 1.0000000 $ 1,000.00
A-4 notes Ending Principal balance 5.2950% $ 183,625,000.00 $ 183,625,000.00 1.0000000 $ 1,000.00
B notes Ending Principal balance 5.2930% $ 30,000,000.00 $ 26,928,595.97 0.8976199 $ 897.62
C notes Ending Principal balance 6.3675% $ 32,500,000.00 $ 29,172,645.63 0.8976199 $ 897.62
Class A-1 notes Interest Paid $ 169,127.17 0.0010414 $ 1.04
Class A-2 notes Interest Paid $ 614,147.73 0.0026083 $ 2.61
Class A-3 notes Interest Paid $ 642,416.51 0.0018044 $ 1.80
Class A-4 notes Interest Paid $ 339,502.22 0.0018489 $ 1.85
Class B notes Interest Paid $ 67,776.83 0.0022592 $ 2.26
Class C notes Interest Paid $ 98,255.87 0.0030233 $ 3.02
Class A-1 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-2 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-3 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-4 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class B notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class C notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-1 notes Principal Paid $ 24,946,593.78 0.1536120 $ 153.61
Class A-2 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class A-3 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class A-4 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class B notes Principal Paid $ 798,291.00 0.0266097 $ 26.61
Class C notes Principal Paid $ 864,815.25 0.0266097 $ 26.61
NEGATIVE CARRY ACCOUNT
Negative Carry 3/27/02 1.621%
Negative Carry Days Remaining 9/16/02 1
Required Negative Carry Account $ 9.26
Beginning Negative Carry Account $ 277.11
Negative Carry Account Withdrawals to
Distribution Account $ 160.47
Negative Carry Released to Seller $ 107.38
Ending Negative Carry Account Balance $ 9.26
SPREAD ACCOUNT
Required Spread Account Balance 3.25% $ 41,581,079.22
Beginning Spread Account Balance 4.50% $ 41,364,154.41
Additional Deposit to Spread Account
from Pre-funding $ 0.00
Spread Account Withdrawals to
Distribution Account $ 0.00
Spread Account Deposits from Excess
Cash $ 216,924.81
Spread Account Released to Seller $ 0.00
Ending Spread Account Balance $ 41,581,079.22
PRINCIPAL SUPPLEMENT ACCOUNT
Required Principal Supplement Account
Balance $ 0.00
Beginning Principal Supplement Account
Balance $ 0.00
Additional Deposit to Principal
Supplement Account from Pre-funding $ 0.00
Principal Supplement Account
Withdrawals to Distribution Account $ 0.00
Principal Supplement Account
Released to Seller $ 0.00
Ending Principal Supplement Account $ 0.00
PRE-FUNDING ACCOUNT
Beginning Pre-funding Account Balance $ 205,583.00
New Contract Value Purchased $ 0.00
Deposits to Spread Account $ 0.00
Deposits to Principal Supplement Account $ 0.00
Ending Pre-funding Account Balance $ 205,583.00
Release to seller $ 0.00
Total Release to Seller $ 1,634,284.56
</Table>
Page 7 of 7