<Page>
Exhibit 20.1
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 5300080
----------------------------------------------------------------------------
Cutoff Date
----------------------------------------------------------------------------
Date Added 8/31/00 8/31/00 8/31/00 8/31/00 8/31/00
----------------------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4 POOL 5
----------------------------------------------------------------------------
Scheduled Cashflows 872,213.42 1,502,080.81 297,040.24 98,958.68 4,386,600.90
775,010.05 1,632,823.39 185,396.68 20,466.15 2,472,335.29
1,004,084.07 2,555,628.66 434,116.62 28,854.39 3,240,890.77
872,250.76 2,002,838.18 407,339.77 0.00 2,571,842.91
693,653.92 1,554,130.14 299,839.21 28,258.46 2,420,702.58
748,693.20 1,612,496.88 221,923.57 0.00 2,321,547.07
759,989.53 2,271,151.79 203,470.15 0.00 3,333,249.96
682,592.55 3,414,062.25 262,115.70 0.00 5,105,771.22
721,110.75 5,270,575.01 206,434.35 0.00 6,027,606.10
2,093,600.28 3,653,150.61 235,946.66 0.00 4,574,685.45
2,877,691.64 1,353,312.82 203,840.25 0.00 3,838,552.36
993,444.69 1,268,698.13 189,856.14 0.00 1,844,565.00
709,060.79 1,092,709.53 174,844.15 0.00 2,032,150.55
680,938.58 1,330,030.83 184,207.86 0.00 2,177,771.68
653,884.86 1,848,758.73 233,848.18 0.00 2,654,825.98
639,554.44 1,509,035.20 240,254.07 0.00 2,038,912.05
477,283.29 1,158,433.73 238,050.14 0.00 1,927,825.99
505,067.14 1,167,264.94 131,648.76 0.00 1,821,996.48
553,296.12 1,621,181.28 109,882.99 0.00 2,641,891.32
484,533.90 2,267,039.59 181,835.49 0.00 3,873,921.12
509,630.13 3,404,088.16 107,197.71 0.00 4,675,844.61
1,481,994.55 2,161,127.77 140,841.01 0.00 3,436,089.84
1,866,192.84 661,968.20 110,551.13 0.00 2,779,591.11
596,240.84 582,526.80 93,712.94 0.00 1,293,608.62
399,712.09 475,845.88 85,056.88 0.00 1,390,527.09
348,678.94 683,077.49 93,100.75 0.00 1,463,924.95
369,472.76 1,430,564.90 134,383.95 0.00 1,840,951.46
350,528.88 766,472.04 192,946.35 0.00 1,374,757.03
229,767.66 435,923.86 72,127.91 0.00 1,296,954.99
267,479.69 527,779.56 64,616.17 0.00 1,211,019.41
313,453.95 724,623.17 26,058.37 0.00 1,742,436.60
204,955.83 1,228,929.11 50,975.41 0.00 2,420,242.15
216,966.86 2,265,805.41 69,808.33 0.00 2,909,668.80
856,265.39 1,164,956.26 50,393.88 0.00 1,722,873.19
1,185,204.26 195,453.66 2,182.44 0.00 1,257,519.28
283,270.73 99,404.37 512.00 0.00 103,311.36
130,716.61 38,733.46 512.00 0.00 57,278.94
68,596.44 100,449.45 14,705.26 0.00 85,246.07
116,943.82 140,577.21 15,433.15 0.00 159,778.95
869.78 93,461.50 0.00 0.00 42,262.49
869.78 794.14 0.00 0.00 25,582.97
869.78 794.14 0.00 0.00 42,337.69
869.78 70,687.21 0.00 0.00 96,415.09
869.78 22,044.16 0.00 0.00 111,060.47
869.78 31,990.37 0.00 0.00 126,969.46
113,793.40 24,682.79 27,509.63 0.00 5,050.61
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
44,977.88 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 27,758,016.21 57,418,163.57 5,994,516.25 176,537.68 92,978,948.01
Discount Rate 8.629% 8.629% 8.629% 8.629% 8.629%
Beginning Contract Value 26,250,460.53 54,321,468.58 5,831,606.06 276,281.02 87,724,457.73
Scheduled Contract Value Decline 1,814,754.98 2,808,373.10 523,076.31 200,057.08 6,615,728.95
Unscheduled Contract Value Decline (503,421.64) (484,921.63) (191,964.18) (98,958.68) (2,687,039.25)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 24,939,127.19 51,998,017.12 5,500,493.92 175,182.62 83,795,768.03
====================================================================================================================================
<Caption>
Prepared by: Karen Kudla (262) 636-7381 300090 5300084 300085 300086 300087
--------------------------------------------------------------------------
Cutoff Date 10/31/02
--------------------------------------------------------------------------
Date Added 9/30/00 10/31/00 11/30/00 11/30/00 11/30/00
--------------------------------------------------------------------------
Pool POOL 6 POOL 7 POOL 8 POOL 9 POOL 10
--------------------------------------------------------------------------
Scheduled Cashflows 469,337.92 799,057.80 3,008,473.72 293,173.24 108,374.95
504,965.84 370,270.73 3,855,567.75 239,429.36 0.00
522,662.82 401,137.26 2,765,864.24 271,819.82 0.00
509,624.40 326,961.88 2,079,586.85 109,374.04 21,530.11
541,157.01 350,593.04 1,478,050.88 83,692.65 0.00
589,684.09 381,325.35 1,893,736.06 46,307.44 0.00
457,027.16 368,163.55 1,704,522.50 87,905.29 5,067.21
479,835.71 287,936.70 1,551,900.01 0.00 0.00
476,084.44 318,126.00 1,411,648.95 0.00 0.00
550,316.63 311,905.60 1,538,142.25 0.00 0.00
1,207,697.83 358,103.29 2,615,750.90 0.00 0.00
1,897,892.31 1,094,714.74 6,691,041.65 0.00 0.00
414,667.71 1,512,391.54 5,130,251.85 0.00 0.00
420,803.35 330,701.16 4,377,252.74 21,995.31 0.00
425,070.11 382,292.38 2,269,258.18 16,251.36 0.00
393,744.71 267,502.23 1,402,118.86 0.00 0.00
411,350.52 310,249.78 1,059,731.88 0.00 0.00
440,600.54 287,832.94 1,390,388.31 0.00 0.00
357,760.55 301,666.14 1,255,427.90 0.00 0.00
372,193.88 241,470.44 1,134,142.07 0.00 0.00
373,623.83 267,525.21 1,032,227.62 0.00 0.00
431,035.50 261,026.25 1,129,584.53 0.00 0.00
972,052.71 283,953.11 1,848,350.93 0.00 0.00
1,470,140.32 888,166.77 4,666,862.09 0.00 0.00
296,763.08 1,252,729.12 3,666,915.08 0.00 0.00
285,969.55 253,044.56 2,986,104.99 0.00 0.00
299,007.44 291,201.87 1,551,811.93 0.00 0.00
266,534.90 190,284.78 741,774.37 0.00 0.00
286,619.31 178,909.95 526,504.27 0.00 0.00
302,939.22 210,397.35 714,977.60 0.00 0.00
235,647.05 208,379.54 540,248.57 0.00 0.00
243,423.59 161,481.46 503,766.88 0.00 0.00
234,758.14 182,917.41 418,440.68 0.00 0.00
292,352.87 167,420.42 548,442.72 0.00 0.00
707,138.02 220,688.95 1,139,936.94 0.00 0.00
936,514.69 562,592.26 3,008,759.02 0.00 0.00
26,656.02 916,736.29 2,241,553.34 0.00 0.00
24,531.18 79,848.68 1,534,215.46 0.00 0.00
2,831.18 47,510.13 647,911.27 0.00 0.00
17,573.49 17,313.41 18,605.01 0.00 0.00
27,174.67 17,313.41 74,910.62 0.00 0.00
2,096.20 17,313.41 82,188.91 0.00 0.00
1,251.25 21,579.75 34,637.24 0.00 0.00
1,251.25 17,313.41 3,055.65 0.00 0.00
1,117.93 17,313.41 15,133.16 0.00 0.00
51,550.30 33,125.91 2,636.26 0.00 0.00
0.00 61,070.52 74,388.29 0.00 0.00
0.00 10,807.16 72,874.48 0.00 0.00
0.00 115,590.21 55,894.17 0.00 0.00
0.00 57,327.42 136,242.01 0.00 0.00
0.00 0.00 3,596.61 0.00 0.00
0.00 0.00 6,427.32 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 19,233,031.22 16,013,284.68 78,641,835.57 1,169,948.51 134,972.27
Discount Rate 8.578% 8.423% 8.986% 8.986% 8.986%
Beginning Contract Value 18,157,804.70 15,801,613.33 76,996,893.10 1,243,181.85 155,376.05
Scheduled Contract Value Decline 1,214,134.92 2,241,346.48 7,584,275.26 365,411.65 134,322.46
Unscheduled Contract Value Decline (194,709.69) (622,273.97) (469,949.01) (272,303.20) (113,220.34)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 17,138,379.47 14,182,540.81 69,882,566.86 1,150,073.40 134,273.93
================================================================================================================================
<Caption>
Prepared by: Karen Kudla (262) 636-7381 5300085 300088 5300088
---------------------------------------------
Cutoff Date
---------------------------------------------
Date Added 11/30/00 12/31/00 12/31/00
---------------------------------------------
Pool POOL 11 POOL 12 POOL 13
---------------------------------------------
Scheduled Cashflows 720,577.22 423,840.21 197,941.03
1,279,530.58 891,689.54 1,055,085.83
258,444.17 2,059,165.42 617,893.56
267,616.01 338,473.31 191,194.79
265,450.13 268,407.36 176,204.43
248,612.44 212,099.71 174,727.02
268,965.34 231,949.78 177,470.02
261,175.89 274,199.15 207,006.42
229,183.18 261,178.86 193,391.27
242,099.31 250,300.55 176,125.57
233,451.09 279,280.44 170,618.05
239,288.91 348,980.89 156,613.44
1,107,656.21 243,982.75 189,596.53
1,366,063.12 903,336.41 996,537.47
210,812.54 2,020,807.10 532,349.08
193,181.87 273,362.76 142,668.62
203,242.43 192,292.89 121,634.13
185,546.78 134,026.91 116,244.84
195,118.04 161,112.96 129,558.07
202,652.47 188,584.10 156,227.19
176,938.65 171,647.18 147,833.59
189,485.94 174,630.05 124,145.45
178,874.65 162,345.52 131,288.19
174,810.51 228,471.70 117,191.63
874,374.85 167,373.80 166,311.38
989,046.61 595,200.65 851,994.28
151,604.80 1,349,069.28 365,849.66
138,370.85 147,345.93 103,270.64
151,242.20 104,065.47 76,892.03
129,270.55 61,973.30 76,661.65
133,818.03 70,405.16 90,492.89
140,594.07 116,238.39 99,206.04
122,601.56 72,535.27 106,301.67
127,132.82 85,588.07 76,598.22
125,407.30 86,960.72 85,939.32
120,118.81 152,386.25 260,070.35
617,874.81 69,822.25 80,488.70
724,195.03 408,086.44 726,881.36
24,815.09 762,676.17 218,326.37
26,881.04 45,144.46 3,868.37
23,847.72 20,574.23 2,300.83
14,185.86 0.00 2,300.83
7,287.54 0.00 2,300.83
7,287.54 0.00 2,300.83
7,287.54 0.00 2,300.83
7,287.54 0.00 2,300.83
7,287.54 0.00 2,300.83
7,287.54 0.00 2,300.83
20,390.02 0.00 2,278.06
18,441.25 17,531.02 39,110.99
0.00 145,869.26 25,847.88
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total Amount of Scheduled Cashflow 13,616,715.99 15,173,011.67 9,874,342.72
Discount Rate 8.986% 8.923% 8.923%
Beginning Contract Value 13,046,626.43 14,000,859.98 9,033,602.73
Scheduled Contract Value Decline 1,310,638.17 569,469.21 312,896.89
Unscheduled Contract Value Decline (339,700.62) (139,852.32) (28,023.44)
Additional Contract Value Added 0.00 0.00 0.00
Ending Contract Value 12,075,688.88 13,571,243.08 8,748,729.28
====================================================================================================
</Table>
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 11/15/02
Actual Payment Date 9/21/00 11/15/02
Collection Period Begin Date 10/1/02
Collection Period End Date 10/31/02
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
COLLATERAL SUMMARY
Wtd. Average Discount Rate 8.736%
Beginning Contract Value 322,840,232.08
Scheduled Contract Value Decline 25,694,485.47
Unscheduled Contract Value Decline (6,146,337.97)
Additional Contract Value Purchased 0.00
Ending Contract Value 303,292,084.58
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 322,840,232.08
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 303,292,084.58
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $1,487,165.80 0.49%
Scheduled Amounts 60 days or more past due $2,893,964.76 0.95%
Net Losses on Liquidated Receivables $388,962.27 0.13%
Cumulative Net Losses $8,549,509.34
Number of Loans at Beginning of Period 23,508
Number of Loans at End of Period 22,901
Repossessed Equipment not Sold or Reassigned (Beginning) $4,444,665.20
Repossessed Equipment not Sold or Reassigned (End) $4,045,579.30
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $21,501,252.84
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 $21,501,252.84
Reinvestment Income (excluding Pre-funding Account) $54,723.00
Reinvestment Income on Pre-funding Account) $0.00
Total Collections + Reinvestment Income For The Period $21,555,975.84
================================================================= ==================================
</Table>
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 11/15/02
CALCULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $269,033.53
Past Due Servicing Fee $3,119,697.97
Total Servicing Fee Due $3,388,731.50
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) $771,671,451.52
A-1 notes Beginning Principal balance $0.00
A-2 notes Beginning Principal balance $0.00
A-3 notes Beginning Principal balance $45,481,040.56
A-4 notes Beginning Principal balance $231,000,000.00
B notes Beginning Principal balance $472,690,410.96
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 $260,757.97
A-4 notes Current Interest Due 6.950% 30/360 $1,337,875.00
B notes Current Interest Due 7.140% 30/360 $2,812,507.95
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 $1,233,952.72
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 $7,342.02
A-1 notes Total Interest Due $0.00
A-2 notes Total Interest Due $0.00
A-3 notes Total Interest Due $260,757.97
A-4 notes Total Interest Due $1,337,875.00
B notes Total Interest Due $2,812,507.95
Certificate Total Interest Due $1,375,169.74
A-1 notes Principal Due $0.00
A-2 notes Principal Due $0.00
A-3 notes Principal Due $45,481,040.56
A-4 notes Principal Due $231,000,000.00
Class B notes Principal Due $191,898,326.38
Certificate Principal Due $0.00
Total notes Interest Due $4,411,140.92
Total notes Principal Due $468,379,366.94
Total notes Distributable Amount $472,790,507.86
================================================================= ==================
</Table>
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 11/15/02
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $21,555,975.84
Beginning Negitive Carry Account $0.00
Deposits from Negitive Carry Account to Distribution Account $0.00
Beginning Spread Account Balance $0.00
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 $21,555,975.84
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
$21,555,975.84
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$21,555,809.17
Class A-1 notes Interest Paid $0.00
Class A-2 notes Interest Paid $0.00
Class A-3 notes Interest Paid $260,757.97
Class A-4 notes Interest Paid $1,337,875.00
$19,957,176.20
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 $2,812,507.95
Class B notes Interest Shortfall $0.00
$17,144,668.25
Class A-1 notes Principal Paid $0.00
Class A-2 notes Principal Paid $0.00
Class A-3 notes Principal Paid $17,144,668.25
Class A-4 notes Principal Paid $0.00
Class B notes Principal Paid $0.00
$0.00
Deposits to Spread Account $0.00
$0.00
Certificate Interest Paid $0.00
Certificate Interest Shortfall $1,375,169.74
$0.00
Certificate Principal Paid $0.00
$0.00
Total Principal Balance of Notes and Certificates (End of Period) $754,526,783.27
A-1 notes Ending Principal balance $0.00
A-2 notes Ending Principal balance $0.00
A-3 notes Ending Principal balance $28,336,372.31
A-4 notes Ending Principal balance $231,000,000.00
B notes Ending Principal balance $472,690,410.96
Certificate Ending Principal balance $22,500,000.00
Servicing Fee Paid (If CNH is the servicer) $0.00
Servicing Fee Shortfall $3,388,731.50
Release to Seller as Excess $0.00 $0.00
================================================================= ==================================
</Table>
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
<Table>
<Caption>
Actual Payment Date 11/15/02
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $771,671,451.52 0.7716715 $771.67
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 $45,481,040.56 0.1863977 $186.40
A-4 notes Beginning Principal balance $231,000,000.00 1.0000000 $1,000.00
B notes Beginning Principal balance $472,690,410.96 11.1221273 $11,122.13
Certificate Beginning Principal balance $22,500,000.00 1.0000000 $1,000.00
Total Principal Balance of Notes and Certificates (End of Period) $754,526,783.27 0.7545268 $754.53
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 $28,336,372.31 0.1161327 $116.13
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 $472,690,410.96 11.1221273 $11,122.13
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 $260,757.97 0.0010687 $1.07
Class A-4 notes Interest Paid $1,337,875.00 0.0057917 $5.79
Class B notes Interest Paid $2,812,507.95 0.0661767 $66.18
Certificate Interest Paid $0.00 0.0000000 $0.00
Class A-1 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A21 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-3 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-4 notes Interest Shortfall $0.00 0.0000000 $0.00
Class B notes Interest Shortfall $0.00 0.0000000 $0.00
Certificate Interest Shortfall $1,375,169.74 0.0611187 $61.12
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 $17,144,668.25 0.0702650 $70.27
Class A-4 notes Principal Paid $0.00 0.0000000 $0.00
Class B notes Principal Paid $0.00 0.0000000 $0.00
Certificate Principal Paid $0.00 0.0000000 $0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 4.434%
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 $0.00
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 $0.00
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>
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
<Table>
<Caption>
Prepared by: Kathy Aber (262) - 636 - 7706
101050 101051 5101050 5101051
-------------------------------------------------------------
Cutoff Date 10/31/02
-------------------------------------------------------------
Date Added 4/30/01 4/30/01 4/30/01 4/30/01
-------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4
-------------------------------------------------------------
Scheduled Cashflows 494,542.84 1,384,990.92 632,628.00 1,654,143.66
688,477.62 3,217,718.19 651,490.75 2,669,280.37
1,196,632.30 6,504,873.32 863,459.20 3,929,647.56
1,024,569.54 7,051,009.80 721,543.84 4,242,649.55
882,584.66 6,454,466.79 739,770.06 3,946,774.36
2,105,875.11 5,596,124.63 2,034,789.12 3,196,770.45
4,623,912.11 2,245,606.86 2,111,447.86 1,828,436.32
846,236.73 2,136,048.53 695,770.66 1,919,664.01
691,771.86 2,181,956.89 716,090.51 1,958,773.85
679,736.59 2,331,841.17 690,756.21 2,001,403.51
692,796.06 2,193,717.66 669,791.44 2,013,647.93
795,658.13 2,320,253.18 810,638.40 2,134,546.36
828,760.39 2,236,923.90 792,593.76 2,111,182.41
753,412.21 3,583,598.24 692,801.58 2,718,540.03
1,141,670.82 6,113,841.89 791,141.06 3,726,053.50
964,605.16 6,554,513.39 678,174.66 3,791,889.44
809,984.06 5,932,149.12 690,866.48 3,411,096.42
1,981,866.99 4,934,718.43 1,812,331.34 2,693,953.26
4,412,728.87 1,573,362.54 1,917,671.23 1,408,372.42
655,966.23 1,476,479.24 533,257.93 1,490,395.78
506,345.62 1,525,705.46 554,900.62 1,490,963.79
466,243.05 1,672,647.50 523,023.44 1,500,215.00
494,406.15 1,535,528.05 506,818.66 1,541,178.00
534,780.75 1,535,772.07 614,322.61 1,661,000.15
563,860.14 1,474,543.65 620,107.54 1,635,086.44
524,299.16 2,265,440.58 540,370.77 2,226,029.36
874,488.88 4,014,869.75 575,243.75 2,813,749.27
753,678.54 4,225,420.01 509,587.42 2,843,524.25
576,659.16 3,597,734.51 501,683.51 2,463,411.48
1,158,550.40 2,906,706.29 1,270,149.76 1,857,090.85
2,726,089.64 744,503.23 1,434,578.71 829,677.68
339,491.56 700,215.56 329,955.86 876,703.97
264,056.07 736,289.78 344,003.69 895,939.69
214,813.12 892,189.73 314,337.03 884,475.62
239,794.47 746,338.46 306,949.48 940,800.35
267,092.60 776,185.48 370,286.90 965,353.62
257,307.61 694,282.75 389,275.86 1,094,014.48
238,657.68 1,229,923.38 324,243.95 1,381,659.18
584,648.08 2,633,215.04 406,233.98 1,543,977.79
238,504.84 2,673,389.01 298,819.53 1,714,009.69
269,390.02 1,721,340.42 308,072.71 1,323,251.46
632,905.92 1,248,196.95 846,360.08 838,696.58
1,565,422.27 65,779.43 935,699.04 43,559.49
101,354.38 23,405.14 23,934.59 41,855.15
39,175.27 17,020.11 24,745.98 57,701.41
15,037.91 40,741.97 13,279.39 37,013.58
7,191.45 1,905.43 13,279.39 116,974.94
7,162.40 22,287.73 18,301.94 45,439.88
6,296.29 1,905.43 48,645.63 132,585.82
21,173.36 21,838.79 12,896.85 93,617.43
37,058.09 89,904.25 162,984.04 170,740.07
6,296.29 69,674.88 12,896.85 186,564.91
37,797.09 61,759.57 15,545.75 37,826.52
34,336.05 72,678.98 27,281.54 31,296.64
46,507.74 0.00 66,166.75 316.70
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 29,636.35 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 40,922,660.33 116,063,534.06 32,541,634.04 87,163,522.43
Discount Rate 8.351% 8.351% 8.351% 8.351%
Beginning Contract Value 37,592,329.90 107,411,299.26 29,727,584.84 80,516,026.35
Scheduled Contract Value Decline 1,062,734.39 2,870,986.08 1,192,671.01 3,178,336.83
Unscheduled Contract Value Decline 230,766.85 582,226.88 (172,695.00) (228,640.09
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 36,298,828.66 103,958,086.31 28,707,608.83 77,566,329.62
===================================================================================================================================
<Caption>
Prepared by: Kathy Aber (262) - 636 - 7706
101053 5101053 101054 5101054
-------------------------------------------------------------
Cutoff Date 10/31/02
-------------------------------------------------------------
Date Added 5/31/01 5/31/01 6/30/01 6/30/01
-------------------------------------------------------------
Pool POOL 5 POOL 6 POOL 7 POOL 8
-------------------------------------------------------------
Scheduled Cashflows 428,622.55 899,598.54 361,894.25 552,091.06
784,229.73 1,124,260.69 685,878.73 1,227,617.34
1,154,934.36 1,163,694.86 1,235,486.04 1,462,676.27
774,674.04 1,004,088.12 799,194.94 1,070,390.91
791,628.17 1,031,795.60 581,983.73 981,790.72
878,362.77 975,946.06 633,641.00 1,048,899.72
3,437,840.00 2,919,712.58 868,521.22 974,195.01
4,439,806.54 3,221,682.77 2,049,427.89 2,856,554.14
758,957.05 988,203.43 4,092,367.37 3,536,459.19
665,813.97 969,538.90 826,348.84 956,650.82
668,008.32 992,110.04 697,793.47 975,230.41
674,346.16 970,121.67 694,165.89 1,050,549.25
709,049.67 1,158,677.98 586,024.39 998,378.39
850,698.02 1,229,020.81 776,222.73 1,260,878.80
1,096,389.94 1,257,236.75 1,136,453.01 1,408,870.11
732,071.27 987,425.00 776,914.44 990,587.81
728,112.78 982,509.10 558,144.68 929,107.30
810,888.23 920,192.82 601,975.27 972,386.19
3,354,322.23 2,718,832.31 808,058.03 913,357.66
4,307,140.62 2,927,807.43 2,019,218.94 2,727,008.30
616,751.68 741,842.35 3,982,049.33 3,227,837.78
494,254.72 711,369.24 663,731.40 732,972.86
493,328.26 737,465.49 495,644.72 740,242.99
519,258.64 724,149.02 528,078.59 784,640.26
513,661.28 894,585.69 428,084.13 758,135.38
628,238.30 948,846.64 543,356.56 967,050.28
774,111.01 862,393.15 868,936.81 1,061,297.88
534,581.98 730,300.92 609,362.50 748,617.92
531,380.72 759,901.98 414,379.45 678,672.14
636,224.37 719,703.14 475,026.51 731,135.81
2,281,906.38 1,995,853.75 636,300.73 685,760.66
2,636,963.65 2,110,515.43 1,423,005.80 1,959,530.22
336,124.79 511,015.96 2,494,150.90 2,293,092.82
282,156.38 502,541.60 408,082.81 524,844.63
296,213.76 521,822.50 321,851.98 525,889.64
278,599.50 508,663.74 318,580.82 584,124.53
306,369.06 614,189.73 247,858.34 545,733.28
331,446.19 669,856.09 336,680.71 703,480.04
444,309.21 584,487.28 679,836.65 787,502.88
302,521.63 492,533.36 356,362.43 532,439.42
290,674.15 526,464.97 258,451.13 464,586.44
310,831.48 463,679.73 285,136.89 606,519.87
1,421,719.81 1,401,180.98 384,470.67 459,790.22
1,687,588.19 1,362,522.67 1,039,984.08 1,299,862.50
67,315.69 56,158.32 1,853,860.65 1,460,419.07
10,798.23 56,369.27 153,589.93 43,827.36
2,988.20 47,856.87 61,481.16 46,039.31
14,667.03 40,848.63 51,867.69 48,776.85
10,002.89 50,429.38 59,936.64 35,078.44
31,552.20 90,049.40 39,105.36 55,190.31
5,916.87 68,206.03 23,228.95 84,968.93
1,503.23 55,076.54 60,382.76 140,255.29
1,503.23 56,452.28 567.32 35,139.95
1,503.23 37,320.78 567.32 45,711.60
1,503.23 59,547.58 508.14 34,300.06
18,359.73 128,913.79 0.00 146,366.15
0.00 840.83 0.00 274,962.29
0.00 259.01 0.00 466.69
0.00 0.00 0.00 466.69
0.00 0.00 0.00 1,101.02
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 45,162,725.32 49,286,669.58 41,294,214.72 51,750,509.86
Discount Rate 7.404% 7.404% 7.266% 7.266%
Beginning Contract Value 41,620,508.43 45,236,604.05 37,619,737.75 47,269,140.55
Scheduled Contract Value Decline 983,332.25 1,674,701.72 860,715.47 1,323,599.72
Unscheduled Contract Value Decline 314,374.36 (291,174.78) 90,669.12 15,722.90
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 40,322,801.82 43,853,077.12 36,668,353.16 45,929,817.92
===================================================================================================================================
<Caption>
Prepared by: Kathy Aber (262) - 636 - 7706
101055 5101055
------------------------------
Cutoff Date 10/31/02
------------------------------
Date Added 7/30/01 7/30/01
------------------------------
Pool POOL 9 POOL 10
------------------------------
Scheduled Cashflows 241,828.55 122,175.31
221,105.23 194,376.67
486,600.88 279,323.05
316,015.47 212,982.42
406,915.69 213,833.45
833,038.58 372,151.64
596,221.48 226,153.05
315,481.39 156,459.04
1,004,358.19 653,133.21
940,738.17 429,847.80
277,587.51 140,101.97
417,638.41 146,378.29
268,815.58 150,122.00
233,326.06 195,911.87
469,298.33 266,636.87
306,842.08 192,592.62
408,972.83 209,165.04
828,604.42 359,770.29
599,195.37 217,739.34
304,936.59 144,399.47
981,808.40 593,092.71
917,432.39 390,872.40
235,815.34 110,670.63
352,856.15 119,029.12
219,578.60 117,929.26
188,631.38 133,404.12
399,163.93 187,755.67
259,556.45 157,003.16
359,547.02 154,349.19
759,886.97 313,738.50
516,044.35 197,311.44
249,845.86 114,910.50
836,992.81 488,022.29
652,886.61 281,123.29
161,703.49 87,167.90
269,239.00 94,161.03
160,845.26 89,795.31
128,706.82 112,175.13
338,631.89 151,163.74
175,132.04 111,960.01
340,452.05 120,779.45
675,335.05 264,139.62
420,865.64 148,337.21
137,287.42 84,325.03
649,863.99 457,276.05
488,982.45 149,449.54
15,812.16 15,125.77
108,750.79 13,745.59
24,876.58 15,646.16
8,973.94 12,873.35
31,250.93 26,285.67
0.00 12,369.57
0.00 5,399.54
0.00 5,399.54
0.00 5,390.98
0.00 5,024.67
0.00 78,595.76
17,222.63 3,165.02
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
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 20,561,499.20 10,312,217.32
Discount Rate 7.844% 7.844%
Beginning Contract Value 18,358,166.24 9,211,940.15
Scheduled Contract Value Decline 409,324.40 202,329.33
Unscheduled Contract Value Decline 32,798.64 3,940.74
Additional Contract Value Added 0.00 0.00
Ending Contract Value 17,916,043.19 9,005,670.08
===================================================================================================
</Table>
Page 6
<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 11/15/02
Actual Payment Date 6/15/01 11/15/02
Collection Period Begin Date 10/1/02
Collection Period End Date 10/31/02
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
1 month LIBOR Rate 1.8025%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 7.935%
Beginning Contract Value 454,563,337.52
Scheduled Contract Value Decline 13,758,731.21
Unscheduled Contract Value Decline 577,989.62
Additional Contract Value Purchased 0.00
Ending Contract Value 440,226,616.70
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 454,563,337.52
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 440,226,616.70
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $770,492.10 0.18%
Scheduled Amounts 60 days or more past due $1,472,603.47 0.33%
Net Losses on Liquidated Receivables $388,751.75 0.09%
Cumulative Net Losses $4,295,811.92
Number of Loans at Beginning of Period 28,238
Number of Loans at End of Period 27,763
Repossessed Equipment not Sold or Reassigned (Beginning) $1,937,971.53
Repossessed Equipment not Sold or Reassigned (End) $1,657,622.03
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $17,081,656.39
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 $17,081,656.39
Reinvestment Income (excluding Pre-funding Account) $47,767.22
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 $17,129,423.61
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 7
<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 11/15/02
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $378,802.78
Past Due Servicing Fee $390,814.84
Total Servicing Fee Due $769,617.62
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) $864,761,423.55
A-1 notes Beginning Principal balance $0.00
A-2 notes Beginning Principal balance $0.00
A-3 notes Beginning Principal balance $175,033,615.32
A-4 notes Beginning Principal balance $220,750,000.00
B notes Beginning Principal balance $448,727,808.23
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 1.80250%
Spread for Note 0.11000%
--------
Floating Rate Yield 1.91250% ACT/360
Class A-2 Current Interest Due $0.00
Class A-2 Swap float Rate receipt due $0.00
Class A-2 Swap fixed Rate payment due 4.162% 30/360 $0.00
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 0.00
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.80250%
Spread for Note 0.17000%
--------
Floating Rate Yield 1.97250% ACT/360
Class A-3 Current Interest Due $297,301.89
Class A-3 Swap float Rate receipt due $271,678.91
Class A-3 Swap fixed Rate payment due 4.580% 30/360 $668,044.97
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 396,366.06
Net Swap Payments Due 396,366.06
A-4 notes Current Interest Due 5.380% 30/360 $989,695.83
B notes Current Interest Due 5.730% 30/360 $2,142,675.28
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 $96,693.75
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 $461.71
A-1 notes Total Interest Due $0.00
A-2 notes Total Interest Due $0.00
A-3 notes Total Interest Due $297,301.89
A-4 notes Total Interest Due $989,695.83
B notes Total Interest Due $2,142,675.28
Certificate Total Interest Due $193,849.21
A-1 notes Principal Due $0.00
A-2 notes Principal Due $0.00
A-3 notes Principal Due $175,033,615.32
A-4 notes Principal Due $220,750,000.00
Class B notes Principal Due $28,751,191.53
Certificate Principal Due $0.00
Total notes Interest Due $3,429,673.00
Total notes Principal Due $424,534,806.85
Net Swap/Termination Payment Due $396,366.06
Total notes Distributable Amount $428,360,845.91
=============================================================================================================================
</Table>
Page 8
<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>
<Caption>
Actual Payment Date 11/15/02
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $17,129,423.61
Beginning Negitive Carry Account $0.00
Deposits from Negitive Carry Account to Distribution Account $0.00
Beginning Spread Account Balance $0.00
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 $17,129,423.61
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
$17,129,423.61
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$17,129,256.94
Net Swap Payment Paid $396,366.06
Net Swap Payment Shortfall $0.00
Remaining Cash Available to Pay Note Interest & Swap Termination Payment $16,732,890.88
Cash Available to Pay Note Interest $16,732,890.88
Cash Available to Pay Termination Payment $0.00
Class A-1 notes Interest Paid $0.00
Class A-2 notes Interest Paid $0.00
Class A-3 notes Interest Paid $297,301.89
Class A-4 notes Interest Paid $989,695.83
$15,445,893.16
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
$15,445,893.16
Class B notes Interest Paid $2,142,675.28
Class B notes Interest Shortfall $0.00
$13,303,217.88
Class A-1 notes Principal Paid $0.00
Class A-2 notes Principal Paid $0.00
Class A-3 notes Principal Paid $13,303,217.88
Class A-4 notes Principal Paid $0.00
Class B notes Principal Paid $0.00
$0.00
Deposits to Spread Account $0.00
$0.00
Certificate Interest Paid $0.00
Certificate Interest Shortfall $193,849.21
$0.00
Certificate Principal Paid $0.00
$0.00
Total Principal Balance of Notes and Certificates (End of Period) $851,458,205.67
A-1 notes Ending Principal balance $0.00
A-2 notes Ending Principal balance $0.00
A-3 notes Ending Principal balance $161,730,397.44
A-4 notes Ending Principal balance $220,750,000.00
B notes Ending Principal balance $448,727,808.23
Certificate Ending Principal balance $20,250,000.00
Servicing Fee Paid (If CNH is the servicer) $0.00
Servicing Fee Shortfall $769,617.62
Release to Seller as Excess $0.00 $0.00
=============================================================================================================================
</Table>
Page 9
<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>
<Caption>
Actual Payment Date 11/15/02
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $864,761,423.55 0.9608460 $960.85
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 $175,033,615.32 0.8256303 $825.63
A-4 notes Beginning Principal balance $220,750,000.00 1.0000000 $1,000.00
B notes Beginning Principal balance $448,727,808.23 11.7314460 $11,731.45
Certificate Beginning Principal balance $20,250,000.00 1.0000000 $1,000.00
Total Principal Balance of Notes and Certificates (End of Period) $851,458,205.67 0.9460647 $946.06
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 $161,730,397.44 0.7628792 $762.88
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 $448,727,808.23 11.7314460 $11,731.45
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 $0.00 0.0000000 $0.00
Class A-3 notes Interest Paid $297,301.89 0.0014024 $1.40
Class A-4 notes Interest Paid $989,695.83 0.0044833 $4.48
Class B notes Interest Paid $2,142,675.28 0.0560177 $56.02
Certificate Interest Paid $0.00 0.0000000 $0.00
Class A-1 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A21 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-3 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-4 notes Interest Shortfall $0.00 0.0000000 $0.00
Class B notes Interest Shortfall $0.00 0.0000000 $0.00
Certificate Interest Shortfall $193,849.21 0.0095728 $9.57
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 $13,303,217.88 0.0627510 $62.75
Class A-4 notes Principal Paid $0.00 0.0000000 $0.00
Class B notes Principal Paid $0.00 0.0000000 $0.00
Certificate Principal Paid $0.00 0.0000000 $0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 5/22/01 2.844%
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 $0.00
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 $0.00
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>
Page 10
<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>
801100 801101 801103 801151
--------------------------------------------------------------
Cutoff Date 10/31/02
--------------------------------------------------------------
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 1,398,743.30 2,105,372.47 105,810.49 433,651.19
2,052,137.16 4,824,854.53 358,667.00 2,577,991.47
1,977,469.32 6,799,746.22 396,044.82 3,003,058.49
1,289,227.60 4,535,192.86 405,900.60 2,738,724.62
877,704.64 4,034,892.08 403,827.04 2,544,401.11
1,357,861.42 4,463,073.02 412,583.27 2,754,762.95
1,092,653.62 4,017,463.75 409,478.82 2,639,255.61
891,347.41 3,113,174.56 413,968.43 2,991,717.12
835,852.68 4,908,303.35 407,091.76 3,167,475.94
1,225,412.69 7,333,051.06 410,214.35 2,763,455.56
822,874.27 9,139,957.61 409,677.33 2,554,460.61
6,059,522.46 13,398,222.31 582,405.36 2,302,322.05
7,308,181.80 3,835,077.85 469,944.70 1,966,129.19
2,355,954.14 5,442,560.05 374,192.44 1,949,602.70
1,870,292.04 6,582,545.29 347,800.23 1,941,060.14
1,200,014.75 4,369,272.14 347,624.97 1,729,833.78
835,863.74 3,759,884.67 345,417.77 1,651,336.79
1,183,447.98 4,168,078.01 353,446.92 1,765,916.50
1,048,456.25 3,771,898.89 349,888.30 1,508,648.61
820,748.27 2,984,012.38 352,869.57 1,683,923.62
778,435.29 4,496,871.86 347,012.91 1,822,238.18
1,139,325.55 6,667,314.37 347,549.87 1,391,594.75
774,122.71 8,312,394.03 345,865.04 989,008.84
5,880,551.74 12,386,056.00 514,443.77 492,689.89
7,147,452.43 3,003,806.90 300,265.99 63,989.55
2,159,229.73 4,363,160.28 34,184.30 11,229.07
1,654,128.39 5,397,132.00 4,506.42 27,855.56
1,002,686.90 3,448,317.71 2,419.12 9,173.73
679,317.67 2,797,473.70 2,419.12 8,213.76
932,130.74 3,059,202.16 2,419.12 8,144.09
804,930.99 2,591,068.46 2,419.12 7,734.84
641,513.48 1,968,954.51 2,419.12 7,734.84
596,346.77 3,335,040.07 2,419.12 7,734.80
876,724.75 4,446,385.27 2,419.12 4,496.31
581,755.77 6,248,451.91 2,419.12 3,105.90
4,402,441.10 9,382,283.08 2,419.23 15,105.70
5,380,084.54 2,054,449.16 0.00 0.00
1,658,488.67 3,364,254.61 0.00 0.00
1,333,877.66 4,367,202.22 0.00 0.00
753,240.73 2,544,436.19 0.00 0.00
447,685.04 1,981,212.38 0.00 0.00
666,081.24 1,984,375.71 0.00 0.00
507,522.64 1,578,222.14 0.00 0.00
404,327.89 985,079.98 0.00 0.00
325,281.25 2,031,952.03 0.00 0.00
636,118.20 3,267,493.15 0.00 0.00
511,261.46 4,429,028.49 0.00 0.00
3,642,404.40 6,343,201.12 0.00 12,000.00
4,379,407.85 480,357.31 0.00 0.00
1,025,720.67 756,359.71 0.00 0.00
543,472.32 854,584.34 0.00 0.00
171,386.39 224,789.46 0.00 0.00
41,186.28 151,957.82 0.00 0.00
57,262.67 56,806.42 0.00 0.00
66,154.21 31,180.33 0.00 0.00
41,213.29 3,697.51 0.00 0.00
1,607.89 11,708.63 0.00 0.00
1,607.89 284,465.53 0.00 0.00
99,702.31 119,384.39 0.00 0.00
26,718.90 136,597.89 0.00 0.00
139,435.19 0.00 0.00 0.00
50,150.74 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
Total Amount of Scheduled Cashflow 89,466,259.87 223,533,341.93 9,572,454.66 49,549,777.86
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 88,816,380.47 207,317,110.16 9,512,546.91 50,435,857.02
Scheduled Contract Value Decline 8,180,470.48 5,895,891.97 552,451.04 3,161,483.73
Unscheduled Contract Value Decline 2,147,562.15 2,861,595.64 12,494.45 424,257.02
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 78,488,347.84 198,559,622.55 8,947,601.42 46,850,116.27
===================================================================================================================
<Caption>
5801100 5801101 5801103 5801151
---------------------------------------------------------------
---------------------------------------------------------------
10/31/01 10/31/01 10/31/01 10/31/01
---------------------------------------------------------------
POOL 5 POOL 6 POOL 7 POOL 8
---------------------------------------------------------------
843,562.50 2,677,324.39 136,744.04 1,179,645.23
802,299.86 5,641,978.51 109,512.58 6,985,385.72
1,044,064.15 4,318,796.30 124,250.32 2,890,278.97
906,386.81 3,771,656.11 121,983.10 2,052,927.02
879,658.55 3,699,505.15 113,006.98 1,834,945.48
1,029,307.82 3,990,764.51 135,103.45 2,160,169.60
1,014,722.35 3,801,140.56 149,695.52 1,978,861.09
908,320.23 3,773,269.32 112,527.59 2,592,338.58
901,647.85 5,210,647.77 122,320.21 2,829,464.84
922,377.71 6,532,274.79 126,903.17 2,242,042.45
907,140.63 6,969,838.41 125,382.08 2,298,524.31
2,332,517.62 5,113,344.00 146,581.07 1,951,582.23
3,441,514.52 4,442,740.33 767,245.77 4,621,795.36
870,881.51 5,242,873.81 77,988.90 7,266,022.03
976,613.12 3,624,278.31 73,107.74 1,658,423.25
854,511.44 3,040,382.83 58,583.54 670,301.85
812,213.10 2,980,169.55 59,940.27 470,136.48
950,551.35 3,217,617.93 81,999.69 752,027.49
943,199.28 2,902,351.24 84,114.38 465,827.43
833,170.66 2,840,450.04 58,472.49 824,872.02
827,860.88 4,291,965.87 68,246.31 1,245,795.53
833,484.23 5,546,798.90 70,982.72 616,442.05
804,111.59 5,855,296.19 73,010.15 383,866.53
2,110,390.33 4,077,756.93 91,456.69 63,448.19
3,113,655.76 3,053,777.50 730,079.75 35,659.94
628,664.76 3,974,446.20 1,028.75 68,282.99
728,831.83 2,448,289.42 0.00 16,779.47
585,965.98 1,969,171.42 0.00 26,156.70
577,538.05 1,980,509.61 0.00 7,349.25
693,214.79 2,130,683.99 23,527.20 23,136.09
659,163.16 1,857,332.29 0.00 6,763.72
602,197.05 1,742,720.09 0.00 46,352.00
577,529.29 2,763,853.50 0.00 3,002.59
587,143.56 3,814,050.65 12,023.60 3,002.59
572,255.21 4,126,656.81 0.00 3,002.75
1,571,013.88 2,606,243.76 16,065.81 35,012.99
2,555,402.26 1,593,196.85 11,423.60 719.43
430,330.56 2,029,751.01 0.00 3,358.03
514,405.07 1,589,000.32 0.00 719.43
392,153.67 1,286,917.99 0.00 5,243.91
379,430.68 1,333,718.32 0.00 4,575.12
467,959.60 1,448,535.51 23,527.20 10,743.03
445,623.37 1,173,746.97 0.00 719.43
401,180.55 1,076,993.70 0.00 719.24
363,969.83 1,913,880.88 0.00 0.00
378,584.69 2,573,738.02 12,023.60 0.00
363,007.67 2,773,702.45 0.00 0.00
1,096,292.48 1,372,739.62 10,023.60 30,810.80
1,793,956.97 144,848.92 11,423.60 0.00
66,649.22 166,760.71 0.00 0.00
156,177.54 190,634.12 0.00 0.00
72,148.32 164,121.04 0.00 0.00
29,829.18 166,672.52 0.00 0.00
67,404.08 146,089.34 0.00 0.00
42,479.50 126,679.75 0.00 0.00
36,185.12 113,046.18 0.00 0.00
37,158.56 201,248.59 0.00 0.00
29,518.08 291,416.49 0.00 0.00
29,189.68 481,578.23 0.00 0.00
150,891.07 222,768.40 0.00 0.00
273,021.00 8,807.34 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 48,220,630.16 158,621,550.26 3,940,305.47 50,367,233.23
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 46,343,890.68 149,610,675.93 4,874,883.71 53,434,014.75
Scheduled Contract Value Decline 3,900,064.18 7,357,368.57 1,309,980.28 5,283,714.83
Unscheduled Contract Value Decline (187,097.19) (170,538.33) (86,523.56) 164,737.65
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 42,630,923.69 142,423,845.69 3,651,426.99 47,985,562.27
===================================================================================================================
</Table>
Page 11
<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 11/15/02
Actual Payment Date 12/17/01 11/15/02
Collection Period Begin Date 10/1/02
Collection Period End Date 10/31/02
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
1 month LIBOR Rate 1.8025%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 6.750%
Beginning Contract Value 610,345,359.64
Scheduled Contract Value Decline 35,641,425.08
Unscheduled Contract Value Decline 5,166,487.84
Additional Contract Value Purchased 0.00
Ending Contract Value 569,537,446.72
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 610,345,359.64
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 569,537,446.72
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $1,357,807.86 0.24%
Scheduled Amounts 60 days or more past due $1,264,089.88 0.22%
Net Losses on Liquidated Receivables $263,065.15 0.05%
Cumulative Net Losses $2,049,446.51
Number of Loans at Beginning of Period 35,330
Number of Loans at End of Period 34,209
Repossessed Equipment not Sold or Reassigned (Beginning) $1,143,344.69
Repossessed Equipment not Sold or Reassigned (End) $1,004,624.47
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $43,612,961.59
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 $43,612,961.59
Reinvestment Income (excluding Pre-funding Account) $94,916.89
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 $43,707,878.48
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 12
<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 11/15/02
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $508,621.13
Past Due Servicing Fee $6,936,563.67
Total Servicing Fee Due $7,445,184.80
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) $1,507,585,278.24
A-1 notes Beginning Principal balance $0.00
A-2 notes Beginning Principal balance $62,347,146.59
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 $958,932,706.68
Certificate Beginning Principal balance $22,977,424.97
A-1 notes Current Interest Due 2.1125% act/360 $0.00
Class A-2 Current Interest Due
1 Month LIBOR Rate 1.80250%
Spread for Note 0.20000%
--------
Floating Rate Yield 2.00250% ACT/360
Class A-2 Current Interest Due $107,509.86
Class A-2 Swap float Rate receipt due $96,772.30
Class A-2 Swap fixed Rate payment due 2.495% 30/360 $129,630.11
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 32,857.81
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.80250%
Spread for Note 0.31000%
--------
Floating Rate Yield 2.11250% ACT/360
Class A-3 Current Interest Due $602,121.18
Class A-3 Swap float Rate receipt due $513,762.57
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 425,449.93
Net Swap Payments Due 458,307.74
A-4 notes Current Interest Due 4.450% 30/360 $490,716.33
B notes Current Interest Due 4.300% 30/360 $3,436,175.53
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 $836,762.01
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 $2,998.40
A-1 notes Total Interest Due $0.00
A-2 notes Total Interest Due $107,509.86
A-3 notes Total Interest Due $602,121.18
A-4 notes Total Interest Due $490,716.33
B notes Total Interest Due $3,436,175.53
Certificate Total Interest Due $922,096.17
A-1 notes Principal Due $0.00
A-2 notes Principal Due $62,347,146.59
A-3 notes Principal Due $331,000,000.00
A-4 notes Principal Due $132,328,000.00
Class B notes Principal Due $412,372,684.93
Certificate Principal Due $0.00
Total notes Interest Due $4,636,522.90
Total notes Principal Due $938,047,831.52
Net Swap/Termination Payment Due $458,307.74
Total notes Distributable Amount $943,142,662.16
============================================================================================================================
</Table>
Page 13
<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 11/15/02
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $43,707,878.48
Beginning Negitive Carry Account $0.00
Deposits from Negitive Carry Account to Distribution Account $0.00
Beginning Spread Account Balance $0.00
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 $43,707,878.48
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
$43,707,878.48
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$43,707,711.81
Net Swap Payment Paid $458,307.74
Net Swap Payment Shortfall $0.00
Remaining Cash Available to Pay Note Interest & Swap Termination Payment $43,249,404.07
Cash Available to Pay Note Interest $43,249,404.07
Cash Available to Pay Termination Payment $0.00
Class A-1 notes Interest Paid $0.00
Class A-2 notes Interest Paid $107,509.86
Class A-3 notes Interest Paid $602,121.18
Class A-4 notes Interest Paid $490,716.33
$42,049,056.70
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
$42,049,056.70
Class B notes Interest Paid $3,436,175.53
Class B notes Interest Shortfall $0.00
$38,612,881.17
Class A-1 notes Principal Paid $0.00
Class A-2 notes Principal Paid $38,612,881.17
Class A-3 notes Principal Paid $0.00
Class A-4 notes Principal Paid $0.00
Class B notes Principal Paid $0.00
$0.00
Deposits to Spread Account $0.00
$0.00
Certificate Interest Paid $0.00
Certificate Interest Shortfall $922,096.17
$0.00
Certificate Principal Paid $0.00
$0.00
Total Principal Balance of Notes and Certificates (End of Period) $1,468,972,397.07
A-1 notes Ending Principal balance $0.00
A-2 notes Ending Principal balance $23,734,265.42
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 $958,932,706.68
Certificate Ending Principal balance $22,977,424.97
Servicing Fee Paid (If CNH is the servicer) $0.00
Servicing Fee Shortfall $7,445,184.80
Release to Seller as Excess $0.00 $0.00
===========================================================================================================================
</Table>
Page 14
<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>
<Caption>
Actual Payment Date 11/15/02
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $1,507,585,278.24 1.4762787 $1,476.28
A-1 notes Beginning Principal balance $0.00 0.0000000 $0.00
A-2 notes Beginning Principal balance $62,347,146.59 0.3667479 $366.75
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 $958,932,706.68 22.0947146 $22,094.71
Certificate Beginning Principal balance $22,977,424.97 1.0000000 $1,000.00
Total Principal Balance of Notes and Certificates (End of Period) $1,468,972,397.07 1.4384676 $1,438.47
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 $23,734,265.42 0.1396133 $139.61
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 $958,932,706.68 22.0947146 $22,094.71
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 $0.00 0.0000000 $0.00
Class A-2 notes Interest Paid $107,509.86 0.0006324 $0.63
Class A-3 notes Interest Paid $602,121.18 0.0018191 $1.82
Class A-4 notes Interest Paid $490,716.33 0.0037083 $3.71
Class B notes Interest Paid $3,436,175.53 0.0791727 $79.17
Certificate Interest Paid $0.00 0.0000000 $0.00
Class A-1 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A21 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-3 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-4 notes Interest Shortfall $0.00 0.0000000 $0.00
Class B notes Interest Shortfall $0.00 0.0000000 $0.00
Certificate Interest Shortfall $922,096.17 0.0401305 $40.13
Class A-1 notes Principal Paid $0.00 0.0000000 $0.00
Class A-2 notes Principal Paid $38,612,881.17 0.2271346 $227.13
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 $0.00 0.0000000 $0.00
Certificate Principal Paid $0.00 0.0000000 $0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 11/21/01 1.554%
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 $0.00
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 $0.00
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>
Page 15
<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
---------------------------------------------------------------
Cutoff Date 10/31/02
---------------------------------------------------------------
Date Added 2/28/02 2/28/02 2/28/02 2/28/02
---------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4
---------------------------------------------------------------
Scheduled Cashflows 142,372.19 1,212,244.74 13,045.90 86,723.34
520,969.53 10,869,527.30 186,041.62 1,294,969.90
1,332,777.36 20,600,887.05 251,599.77 1,645,837.30
2,300,025.88 11,369,203.07 337,592.91 1,367,192.39
5,840,814.42 2,645,221.04 384,221.26 1,200,622.25
917,068.09 2,470,648.21 213,832.48 1,199,109.83
533,625.35 2,162,729.66 219,397.19 1,210,222.37
546,563.22 2,307,557.35 217,150.86 1,223,107.51
466,102.15 2,269,871.33 218,397.95 1,235,371.95
525,836.39 2,306,509.48 218,416.52 1,220,490.95
618,268.89 2,120,380.51 220,378.98 1,213,335.91
639,152.69 3,141,997.84 217,244.74 1,215,642.20
526,259.59 4,342,617.44 229,509.82 1,260,019.25
678,908.86 13,005,153.99 217,244.74 1,392,172.36
1,341,691.08 20,798,693.24 236,641.37 1,404,977.91
2,384,803.19 11,346,006.41 292,787.89 1,110,601.67
5,848,630.79 2,534,510.29 339,305.85 975,130.44
911,162.10 2,343,445.38 138,941.55 964,266.05
509,491.62 2,011,203.33 137,068.03 969,999.78
518,987.21 2,157,610.79 134,821.70 983,507.15
438,911.44 2,148,561.03 135,674.35 995,532.73
484,509.06 2,205,146.37 134,838.12 979,457.66
578,143.59 2,007,228.59 136,800.62 978,783.49
609,074.98 2,968,541.61 134,838.12 978,806.14
490,042.40 4,165,640.58 147,100.22 1,021,339.48
632,357.65 12,858,272.30 134,838.12 1,101,709.37
1,322,203.86 20,467,415.36 151,734.69 921,530.09
2,283,378.28 10,895,192.76 210,366.67 286,503.55
5,654,236.91 2,043,517.16 238,204.61 43,008.17
802,140.01 1,877,790.34 22,983.98 21,987.79
398,630.50 1,560,159.61 15,386.09 18,235.41
401,126.30 1,643,829.89 15,386.09 18,235.41
305,600.66 1,582,509.74 15,386.09 23,264.69
367,035.43 1,661,479.42 15,386.09 18,235.41
409,755.57 1,485,242.46 15,386.09 18,235.41
437,990.81 2,203,000.79 15,386.09 18,235.41
349,738.43 3,150,870.80 25,404.84 18,235.41
454,887.30 10,480,632.50 15,386.09 39,376.60
1,111,886.93 17,009,297.80 15,386.09 35,863.01
1,880,915.30 8,253,119.01 20,404.74 9,450.09
4,004,069.61 1,425,352.27 29,122.36 6,649.83
554,578.30 1,197,572.54 11,015.75 6,649.83
266,547.25 974,027.90 11,015.75 6,649.83
245,457.73 1,001,804.40 11,015.75 6,649.83
175,229.25 890,494.68 11,015.75 11,679.11
225,990.86 977,194.79 11,015.75 6,649.83
242,738.66 847,553.85 11,015.75 6,649.83
309,185.49 1,446,430.50 11,015.75 6,649.83
207,251.04 2,306,184.51 11,015.75 6,649.53
420,452.82 11,037,463.92 11,015.75 26,717.35
941,118.15 10,917,040.13 11,015.75 61,219.88
1,440,940.99 5,502,645.78 11,015.75 4,829.12
3,104,416.75 498,281.24 51,617.12 0.00
283,174.75 95,351.08 944.75 0.00
7,637.86 16,316.17 944.75 0.00
1,971.56 64,303.01 0.00 0.00
1,971.56 5,516.01 0.00 0.00
1,971.56 5,011.75 0.00 0.00
1,862.47 5,011.75 0.00 0.00
1,078.22 5,011.75 0.00 0.00
6,702.89 42,717.51 0.00 0.00
1,078.22 229,234.34 0.00 0.00
48,131.10 304,306.47 0.00 0.00
35,752.50 135,709.14 0.00 0.00
46,084.29 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 59,091,469.89 272,614,002.06 6,243,721.16 30,876,969.63
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 52,773,736.05 250,736,432.38 5,981,683.54 30,405,105.96
Scheduled Contract Value Decline 338,513.91 3,468,523.20 173,787.92 1,171,070.04
Unscheduled Contract Value Decline 606,681.19 7,260,990.96 52,144.54 514,838.83
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 51,828,540.95 240,006,918.22 5,755,751.08 28,719,197.09
====================================================================================================================================
<Caption>
-------------------------------------------------------------------
5502030 5502031 5502033 5502051
-------------------------------------------------------------------
Cutoff Date 10/31/02
-------------------------------------------------------------------
Date Added 2/28/02 2/28/02 2/28/02 2/28/02
-------------------------------------------------------------------
Pool POOL 5 POOL 6 POOL 7 POOL 8
-------------------------------------------------------------------
Scheduled Cashflows 167,364.43 1,483,897.76 39,178.04 554,863.63
610,640.20 7,025,367.90 173,703.40 5,159,483.77
627,243.67 6,293,770.89 209,805.84 2,794,438.17
2,114,443.69 4,354,235.08 772,975.53 1,739,548.82
3,220,443.16 2,325,982.73 738,749.85 473,155.37
642,309.63 2,658,937.62 97,736.03 472,744.44
641,175.56 2,714,060.34 104,383.06 482,179.04
604,846.21 3,073,337.33 99,751.24 648,574.51
584,922.97 2,646,762.55 101,580.82 572,562.78
695,793.14 2,638,412.35 115,778.62 563,258.79
714,078.94 2,504,298.02 100,646.02 502,550.88
610,661.22 2,444,563.67 100,646.02 496,406.15
623,573.23 3,980,357.98 106,176.42 1,224,420.77
692,354.66 7,657,556.97 101,580.82 4,466,899.40
642,353.11 6,258,210.15 118,376.88 1,368,339.18
2,123,608.25 4,275,348.48 295,287.34 643,041.89
3,090,092.94 2,133,743.15 242,180.01 332,629.24
587,870.41 2,117,903.79 90,176.23 328,180.07
589,983.19 2,183,637.51 95,706.63 340,512.33
550,597.21 2,428,063.35 90,947.85 496,275.40
532,292.61 2,372,291.39 92,476.02 416,052.46
634,849.13 2,344,319.32 106,673.82 396,638.10
653,379.31 2,246,547.33 91,541.22 336,478.24
554,515.34 2,164,808.52 91,541.22 331,875.23
563,429.77 3,638,673.54 97,071.62 1,138,428.23
621,727.98 7,023,457.93 92,476.02 4,282,385.61
587,861.70 5,439,737.91 109,271.87 974,664.49
1,976,571.12 3,547,980.56 262,035.11 314,787.18
2,865,198.54 1,551,655.58 224,966.03 4,983.01
486,717.15 1,549,090.19 2,942.98 4,282.23
483,086.07 1,607,250.68 4,088.46 3,942.28
429,760.80 1,737,852.74 1,102.23 5,583.60
416,809.64 1,726,757.24 2,630.40 15,158.05
493,371.42 1,712,357.04 9,299.44 5,583.60
525,474.91 1,614,941.86 2,630.40 5,583.60
446,344.92 1,579,987.58 2,630.40 5,583.60
453,699.15 2,837,292.90 5,116.13 5,583.60
531,626.47 5,938,268.49 2,630.40 11,166.07
465,303.88 4,280,380.20 11,124.73 126,986.85
1,612,656.44 2,641,788.70 35,644.57 52,774.83
2,280,203.68 1,053,414.16 10,558.73 1,166.67
311,416.41 1,042,940.58 1,102.23 1,166.67
323,915.31 1,083,535.36 3,587.96 1,166.67
293,349.67 1,198,681.46 1,102.23 2,807.99
284,520.14 1,175,954.02 2,630.40 12,382.44
328,511.82 1,180,567.90 9,299.44 2,807.99
358,522.81 1,049,788.74 2,630.40 2,807.99
302,433.91 1,077,769.08 2,630.40 2,807.99
306,423.35 2,080,422.45 5,116.13 2,807.98
341,494.80 4,789,167.85 2,630.30 8,390.27
304,629.61 2,866,418.97 11,124.73 126,986.56
1,206,284.92 1,291,540.84 35,644.01 51,608.13
1,688,459.24 113,770.93 9,456.50 0.00
42,866.55 88,424.30 0.00 0.00
27,618.93 86,172.16 0.00 0.00
23,724.60 68,312.21 0.00 0.00
23,724.60 81,816.10 0.00 0.00
23,724.60 78,984.75 0.00 0.00
25,396.65 63,072.61 0.00 0.00
23,724.60 69,805.47 0.00 0.00
30,374.27 116,149.39 0.00 0.00
42,701.44 453,855.24 0.00 0.00
23,675.49 187,847.16 0.00 0.00
63,860.85 99,997.18 0.00 0.00
106,060.29 1,426.75 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 44,256,650.71 150,153,722.98 5,140,773.18 32,315,492.84
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 39,767,539.50 137,438,771.84 4,981,461.78 32,621,134.02
Scheduled Contract Value Decline 489,161.87 4,030,921.63 171,963.47 1,901,723.53
Unscheduled Contract Value Decline 427,607.19 492,764.03 17,012.12 504,118.73
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 38,850,770.44 132,915,086.18 4,792,486.19 30,215,291.76
==================================================================================================================================
<Caption>
-------------------------------------------------------------------
502034 502035 5502034 5502035
-------------------------------------------------------------------
Cutoff Date 10/31/02
-------------------------------------------------------------------
Date Added 3/31/02 3/31/02 3/31/02 3/31/02
-------------------------------------------------------------------
Pool POOL 9 POOL 10 POOL 11 POOL 12
-------------------------------------------------------------------
Scheduled Cashflows 161,289.63 24,290.40 333,251.84 41,502.01
587,203.91 271,787.12 759,005.09 290,143.26
1,126,950.04 340,663.41 884,981.54 325,076.56
812,231.45 329,804.54 817,315.60 333,944.43
3,179,602.70 425,442.69 2,599,827.34 941,530.21
7,128,201.00 446,478.99 3,135,545.91 1,006,858.42
912,795.95 309,511.33 772,376.67 218,127.45
613,890.75 305,570.21 794,793.47 204,964.80
615,875.04 297,909.25 805,245.88 205,523.56
555,215.37 299,719.86 798,936.42 204,307.49
676,093.90 299,719.86 865,014.95 212,561.00
992,302.57 332,719.86 996,563.96 217,127.37
608,022.13 308,081.96 793,122.11 205,095.59
673,599.93 299,719.86 909,899.84 207,840.01
1,138,400.83 310,987.01 908,268.75 206,363.77
819,230.35 298,280.75 822,634.48 210,201.25
3,184,572.54 390,529.14 2,578,027.59 413,752.49
7,060,921.96 354,216.84 3,079,872.85 344,180.13
883,161.63 179,254.95 706,487.34 191,637.63
549,168.80 172,862.40 708,070.33 194,363.89
582,343.08 162,862.40 713,280.83 192,880.98
514,816.37 164,301.51 689,425.75 191,637.75
637,109.25 164,301.51 774,256.46 199,779.15
953,266.84 164,301.51 908,989.72 223,118.59
565,573.74 172,663.61 699,113.25 191,302.84
638,301.08 164,301.51 825,740.82 197,466.60
1,053,347.37 175,568.66 823,262.52 195,990.35
804,710.70 162,862.85 745,301.27 199,827.84
3,113,470.27 243,576.39 2,402,137.08 403,377.28
6,917,493.32 232,403.42 2,798,419.35 266,284.17
735,911.98 42,575.69 587,119.97 6,940.87
412,802.19 19,548.98 593,407.76 1,262.44
412,215.96 19,548.98 594,741.55 1,262.44
372,735.26 20,988.09 574,398.15 1,262.44
474,871.62 20,988.09 643,000.07 6,789.69
755,992.79 20,988.09 763,780.14 5,024.29
427,052.42 29,350.19 583,386.41 1,262.44
480,024.37 20,988.09 622,599.56 1,262.44
884,040.95 32,255.24 659,938.47 1,262.44
587,614.89 19,548.98 634,359.90 1,262.44
2,225,635.27 19,549.04 1,955,901.62 12,399.39
5,405,981.62 58,653.44 2,112,129.65 32,674.62
520,111.78 16,931.48 450,093.22 165.03
248,959.88 16,931.48 450,824.13 165.03
222,452.01 16,931.48 452,041.79 165.03
207,255.97 18,370.59 432,218.86 165.03
294,310.77 18,370.59 487,955.62 5,692.28
522,204.34 18,370.59 568,493.68 3,926.88
244,592.51 26,732.69 435,326.09 165.03
251,663.86 18,370.59 633,389.35 165.03
657,672.39 29,637.86 512,326.44 165.03
391,243.34 16,931.48 483,228.21 165.03
1,734,271.22 16,931.81 1,685,754.17 11,302.28
4,316,941.80 51,631.80 1,552,155.73 17,881.85
235,764.72 1,306.27 47,133.17 0.00
17,107.02 1,306.07 36,576.29 0.00
20,710.84 0.00 42,142.38 0.00
7,564.37 0.00 35,655.80 0.00
2,973.45 0.00 35,323.17 0.00
85,855.57 0.00 41,855.18 0.00
21,791.01 0.00 35,323.17 0.00
2,973.45 0.00 35,323.17 0.00
25,507.90 0.00 45,889.41 0.00
2,973.45 0.00 34,733.55 0.00
17,202.58 0.00 91,265.45 0.00
77,848.30 0.00 125,494.37 0.00
0.00 0.00 564.32 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 71,363,994.35 8,398,431.48 54,525,018.98 8,549,556.34
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 63,368,326.02 8,049,961.28 48,581,578.51 8,285,940.52
Scheduled Contract Value Decline 454,343.16 266,933.20 763,080.43 277,316.47
Unscheduled Contract Value Decline 609,592.48 50,200.72 188,874.74 61,868.92
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 62,304,390.38 7,732,827.35 47,629,623.34 7,946,755.12
===================================================================================================================================
<Caption>
-----------------------------------------------------------------------------------
502036 502037 502038 5502036 5502037
-----------------------------------------------------------------------------------
Cutoff Date 10/31/02
-------------------------------------------------------------------------------------
Date Added 4/30/02 4/30/02 4/30/02 4/30/02 4/30/02
-----------------------------------------------------------------------------------
Pool POOL 13 POOL 14 POOL 15 POOL 16 POOL 17
-----------------------------------------------------------------------------------
Scheduled Cashflows 298,175.67 42,852.17 570,808.13 308,222.22 62,930.72
870,532.07 368,643.21 731,555.53 915,356.38 404,850.51
1,258,966.96 484,270.72 1,172,434.68 1,121,630.75 461,829.30
1,290,876.66 489,578.42 876,004.59 1,028,609.53 445,204.66
1,112,491.48 500,158.07 500,922.34 1,002,837.02 450,474.18
5,474,472.41 769,710.69 499,332.79 3,582,390.30 1,502,075.41
8,287,810.43 720,514.85 1,447,356.02 3,519,230.90 1,719,235.66
960,706.74 461,422.11 1,482,954.15 973,410.32 281,502.79
905,565.03 461,422.11 1,175,710.88 1,021,722.57 275,921.64
934,422.22 465,260.95 1,125,820.39 1,015,702.26 280,986.24
1,145,880.77 461,422.11 535,709.38 1,016,321.14 281,646.92
1,181,152.42 471,620.70 355,951.56 1,189,709.46 286,966.06
1,255,778.17 465,260.95 273,110.80 1,207,232.07 289,404.79
1,228,138.77 461,422.11 172,604.33 1,047,075.82 280,836.49
1,414,210.79 475,544.61 324,784.68 1,144,841.28 296,532.80
1,200,785.80 469,305.06 53,487.77 1,036,703.63 270,897.84
1,108,889.49 478,845.05 21,747.11 999,697.03 276,824.09
5,473,686.87 719,886.21 41,235.99 3,489,710.38 533,458.45
8,297,358.15 554,862.41 90,986.82 3,384,758.58 418,482.93
805,140.44 270,924.73 67,897.65 881,835.92 266,394.10
741,794.22 261,813.13 67,519.77 913,544.27 268,168.79
777,845.25 265,651.97 19,145.57 902,114.03 273,972.40
989,245.93 261,813.13 0.00 882,771.33 274,055.59
1,017,479.73 272,011.71 0.00 1,075,250.19 289,637.89
1,059,570.78 265,651.97 0.00 1,092,662.89 276,524.62
1,062,962.73 261,813.26 0.00 962,261.58 270,499.64
1,216,145.47 278,332.11 8,408.00 1,019,508.24 265,570.18
930,360.79 268,197.10 0.00 927,315.76 261,935.41
954,040.09 278,737.29 0.00 901,589.31 266,345.83
5,214,569.67 508,529.67 0.00 3,160,859.16 512,784.18
8,008,670.29 345,631.11 0.00 3,010,251.97 243,311.51
642,364.95 26,268.38 0.00 714,632.20 6,240.87
580,003.16 16,096.00 0.00 737,851.57 5,328.37
601,766.21 15,954.00 0.00 727,221.86 5,328.37
620,952.96 12,668.49 0.00 724,585.03 5,328.37
826,036.26 11,530.24 0.00 867,964.54 10,226.64
835,116.07 13,992.92 0.00 1,050,264.38 5,328.37
863,068.17 11,403.56 0.00 775,792.54 5,328.37
916,992.94 19,426.06 0.00 850,440.17 5,328.37
730,220.59 13,992.92 0.00 753,443.82 5,328.37
750,962.00 31,403.56 0.00 748,290.45 5,328.37
3,830,197.89 31,635.15 0.00 2,559,763.89 74,765.63
5,829,214.29 51,167.98 0.00 2,389,353.13 37,984.50
392,828.12 8,645.81 0.00 521,977.25 1,570.38
354,220.19 8,645.81 0.00 545,945.54 1,570.38
340,530.24 8,645.81 0.00 533,481.38 1,570.38
378,759.15 8,645.81 0.00 533,387.38 1,570.38
530,320.31 8,645.81 0.00 656,761.79 6,468.65
540,358.27 8,645.81 0.00 676,652.79 1,570.38
594,420.32 8,645.81 0.00 570,128.27 31,739.91
540,370.53 8,645.81 0.00 638,920.62 1,570.38
1,087,698.91 8,645.81 0.00 560,785.05 1,570.38
461,348.27 28,645.81 0.00 547,982.65 1,570.38
2,978,786.26 19,205.45 0.00 1,964,242.99 43,316.78
4,334,950.31 33,537.56 0.00 1,569,215.20 26,907.87
90,598.96 1,409.99 0.00 54,687.41 0.00
36,116.10 1,409.99 0.00 58,320.77 0.00
2,333.43 1,409.99 0.00 50,263.93 0.00
2,333.43 1,409.99 0.00 50,263.93 0.00
91,235.28 1,409.99 0.00 57,913.15 0.00
2,333.43 1,409.99 0.00 60,230.47 0.00
56,950.29 1,409.99 0.00 49,732.12 0.00
30,338.50 1,409.99 0.00 233,984.20 0.00
2,333.43 1,409.99 0.00 49,202.88 0.00
2,333.43 1,409.99 0.00 48,744.66 0.00
29,290.91 1,409.99 0.00 223,054.08 0.00
114,003.33 1,410.21 0.00 148,229.26 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
96,499,413.18 13,292,770.16 11,615,488.93 68,038,837.64 12,582,102.47
6.750% 6.750% 6.750% 6.750% 6.750%
85,727,724.81 12,777,740.73 12,143,997.69 60,501,073.05 12,144,144.83
750,057.53 386,207.26 1,274,298.98 1,023,012.50 442,676.07
819,279.81 135,259.65 (336,124.04) 197,733.03 20,630.95
0.00 0.00 0.00 0.00 0.00
84,158,387.47 12,256,273.82 11,205,822.75 59,280,327.52 11,680,837.81
==================================================================================================================================
</Table>
Page 16
<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 11/15/02
Actual Payment Date 4/15/02 11/15/02
Collection Period Begin Date 10/1/02
Collection Period End Date 10/31/02
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
1 month LIBOR Rate 1.8025%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 6.750%
Beginning Contract Value 866,286,352.50
Scheduled Contract Value Decline 17,383,591.18
Unscheduled Contract Value Decline 11,623,473.85
Additional Contract Value Purchased 0.00
Ending Contract Value 837,279,287.47
Beginning Pre-funding Account Balance 205,583.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 866,491,935.49
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 837,279,287.47
Total Original Contract Value (including Additional Contracts) 999,794,417.00
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $407,442.44 0.05%
Scheduled Amounts 60 days or more past due $472,744.51 0.06%
Net Losses on Liquidated Receivables $185,248.12 0.02%
Cumulative Net Losses $798,882.41
Number of Loans at Beginning of Period 36,570
Number of Loans at End of Period 36,061
Repossessed Equipment not Sold or Reassigned (Beginning) $708,217.36
Repossessed Equipment not Sold or Reassigned (End) $721,745.74
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $32,993,981.47
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 $32,993,981.47
Reinvestment Income (excluding Pre-funding Account) $100,546.69
Reinvestment Income on Pre-funding Account) $273.86
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 $33,094,802.02
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 17
<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 11/15/02
CALCULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $721,905.29
Past Due Servicing Fee $4,569,117.54
Total Servicing Fee Due $5,291,022.83
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) $1,768,965,021.42
A-1 notes Beginning Principal balance $2,667,084.04
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 $958,697,937.38
C notes Beginning Principal balance $32,500,000.00
A-1 notes Current Interest Due 2.0825% act/360 $4,782.79
A-2 notes Current Interest Due 3.1300% 30/360 $614,147.73
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.80250%
Spread for Note 0.25000%
--------
Floating Rate Yield 2.05250% ACT/360
Class A-3 Current Interest Due $629,238.86
Class A-3 Swap float Rate receipt due $552,595.88
Class A-3 Swap fixed Rate payment due4.2130% 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 697,327.49
Class A-4 Current Interest Due
1 Month LIBOR Rate 1.80250%
Spread for Note 0.30000%
--------
Floating Rate Yield 2.10250% ACT/360
Class A-4 Current Interest Due $332,450.51
Class A-4 Swap float Rate receipt due $285,014.05
Class A-4 Swap fixed Rate payment due4.9950% 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 479,325.01
Class B Current Interest Due
1 Month LIBOR Rate 1.80250%
Spread for Note 0.97000%
--------
Floating Rate Yield 2.77250% ACT/360
Class B Current Interest Due $2,288,824.75
Class B Swap float Rate receipt due $1,488,045.67
Class B Swap fixed Rate payment due 4.3230% 30/360 $3,453,709.32
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 1,965,663.65
Class C Current Interest Due
1 Month LIBOR Rate 1.80250%
Spread for Note 1.90000%
--------
Floating Rate Yield 3.70250% ACT/360
Class C Current Interest Due $103,618.58
Class C Swap float Rate receipt due $50,444.97
Class C Swap fixed Rate payment due 4.4675% 30/360 $120,994.79
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 70,549.82
Net Swap Payments Due 3,212,865.97
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
Page 18
<Page>
C notes Interest Due on Past Due Interest $0.00
A-1 notes Total Interest Due $4,782.79
A-2 notes Total Interest Due $614,147.73
A-3 notes Total Interest Due $629,238.86
A-4 notes Total Interest Due $332,450.51
B notes Total Interest Due $2,288,824.75
C notes Total Interest Due $103,618.58
Class A Noteholders' Monthly Principal Distributable Amount $777,767,084.04
Class B Noteholders' Monthly Principal Distributable Amount $153,918,649.91
Class C Noteholders' Monthly Principal Distributable Amount $0.00
Reallocated Class C Principal Amount $0.00
A-1 notes Principal Due $2,667,084.04
A-2 notes Principal Due $235,456,000.00
A-3 notes Principal Due $356,019,000.00
A-4 notes Principal Due $183,625,000.00
Class B notes Principal Due $153,918,649.91
Class C notes Principal Due $0.00
Total notes Interest Due $3,973,063.22
Total notes Principal Due $931,685,733.95
Net Swap/Termination Payment Due $3,212,865.97
Total notes Distributable Amount $938,871,663.14
=======================================================================================================================
</Table>
Page 19
<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 11/15/02
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $33,094,802.02
Beginning Negitive Carry Account ($0.00)
Deposits from Negitive Carry Account to Distribution Account $0.00
Beginning Spread Account Balance $0.00
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
Beginning Prefunding Account $205,583.00
Deposits from Prefunding Account $205,583.00
Total Cash Available $33,300,385.02
CASH ALLOCATION (CASHFLOW WATERFALL) AVAILABLE
CASH
Is CNH the servicier YES
Servicing Fee Paid (If CNH is not the servicer) $0.00
Servicing Fee Shortfall $0.00
$33,300,385.02
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$33,300,218.35
Net Swap Payment Paid $3,212,865.97
Net Swap Payment Shortfall $0.00
Remaining Cash Available to Pay Class A Interest & Swap Termination Payment $30,087,352.38
Cash Available to Pay Class A Interest $30,087,352.38
Cash Available to Pay Class A Termination Payment $0.00
Class A-1 notes Interest Paid $4,782.79
Class A-2 notes Interest Paid $614,147.73
Class A-3 notes Interest Paid $629,238.86
Class A-4 notes Interest Paid $332,450.51
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 $28,506,732.49
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 $28,506,732.49
Cash Available to Pay Class B Interest $28,506,732.49
Cash Available to Pay Class B Termination Payment $0.00
Class B notes Interest Paid $2,288,824.75
Class B notes Interest Shortfall $0.00
Cash Available to Pay Class B Termination Payment $26,217,907.74
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 $26,217,907.74
Cash Available to Pay Class C Interest $26,217,907.74
Cash Available to Pay Class C Termination Payment $0.00
Class C notes Interest Paid $103,618.58
Class C notes Interest Shortfall $0.00
Cash Available to Pay Class C Termination Payment $26,114,289.16
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
$26,114,289.16
Class A-1 notes Principal Paid $2,667,084.04
Class A-2 notes Principal Paid $23,447,205.11
Class A-3 notes Principal Paid $0.00
Class A-4 notes Principal Paid $0.00
Class B notes Principal Paid $0.00
Page 20
<Page>
Class C notes Principal Paid $0.00
$0.00
Deposits to Spread Account $0.00
$0.00
Total Principal Balance of Notes and Certificates (End of Period) $1,742,850,732.27
A-1 notes Ending Principal balance $0.00
A-2 notes Ending Principal balance $212,008,794.89
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 $958,697,937.38
C notes Ending Principal balance $32,500,000.00
Servicing Fee Paid (If CNH is the servicer) $0.00
Servicing Fee Shortfall $5,291,022.83
Release to Seller as Excess $0.00 $0.00
=======================================================================================================================
</Table>
Page 21
<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 11/15/02
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $1,768,965,021.42 1.7689650 $1,768.97
A-1 notes Beginning Principal balance $2,667,084.04 0.0164229 $16.42
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 $958,697,937.38 31.9565979 $31,956.60
C notes Beginning Principal balance $32,500,000.00 1.0000000 $1,000.00
Total Principal Balance of Notes and Certificates (End of Period) $1,742,850,732.27 1.7428507 $1,742.85
A-1 notes Ending Principal balance 2.0825% $162,400,000.00 $0.00 0.0000000 $0.00
A-2 notes Ending Principal balance 3.1300% $235,456,000.00 $212,008,794.89 0.9004179 $900.42
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 $958,697,937.38 31.9565979 $31,956.60
C notes Ending Principal balance 6.3675% $32,500,000.00 $32,500,000.00 1.0000000 $1,000.00
Class A-1 notes Interest Paid $4,782.79 0.0000295 $0.03
Class A-2 notes Interest Paid $614,147.73 0.0026083 $2.61
Class A-3 notes Interest Paid $629,238.86 0.0017674 $1.77
Class A-4 notes Interest Paid $332,450.51 0.0018105 $1.81
Class B notes Interest Paid $2,288,824.75 0.0762942 $76.29
Class C notes Interest Paid $103,618.58 0.0031883 $3.19
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 $2,667,084.04 0.0164229 $16.42
Class A-2 notes Principal Paid $23,447,205.11 0.0995821 $99.58
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 $0.00 0.0000000 $0.00
Class C notes Principal Paid $0.00 0.0000000 $0.00
NEGATIVE CARRY ACCOUNT
Negative Carry 3/27/02 2.352%
Negative Carry Days Remaining 9/16/02 0
Required Negative Carry Account $0.00
Beginning Negative Carry Account ($0.00)
Negative Carry Account Withdrawals to Distribution Account $0.00
Negative Carry Released to Seller $0.00
Ending Negative Carry Account Balance ($0.00)
SPREAD ACCOUNT
Required Spread Account Balance 3.25% $38,982,885.86
Beginning Spread Account Balance 4.50% $0.00
Additional Deposit to Spread Account from Pre-funding $0.00
Spread Account Withdrawals to Distribution Account $0.00
Spread Account Deposits from Excess Cash $0.00
Spread Account Released to Seller $0.00
Ending Spread Account Balance $0.00
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
Excess Release to Noteholders for Unpurchased Amount $205,583.00
Ending Pre-funding Account Balance $0.00
Release to seller $0.00
Total Release to Seller $166.67
</Table>
Page 22