<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>
Prepared by: Karen Kudla (262) 636-7381 300080 300081 300083 300181
--------------------------------------------------------------------------------------
Cutoff Date 3/31/2003
--------------------------------------------------------------------------------------
Date Added 8/31/2000 8/31/2000 8/31/2000 8/31/2000
--------------------------------------------------------------------------------------
Pool Pool 1 Pool 2 Pool 3 Pool 4
--------------------------------------------------------------------------------------
Scheduled Cashflows 488,369.43 1,483,499.52 324,581.27 66,008.99
624,071.38 1,850,549.07 144,383.23 0.00
602,642.73 3,151,224.03 251,368.24 0.00
684,585.08 4,850,937.86 197,200.42 0.00
1,960,173.98 3,344,035.72 211,120.10 0.00
2,625,109.59 1,262,361.32 195,872.92 0.00
811,432.03 1,248,290.70 181,888.81 0.00
646,466.12 1,003,605.10 166,876.82 0.00
619,986.47 1,185,363.40 176,849.22 0.00
615,463.63 1,786,343.36 210,589.09 19,460.05
600,672.16 1,347,979.90 234,083.98 0.00
430,761.23 1,048,044.75 204,462.86 0.00
481,434.49 1,103,087.29 124,668.13 0.00
523,168.82 1,513,293.01 103,133.44 0.00
425,097.10 2,045,592.28 175,124.76 0.00
476,956.11 3,078,564.36 102,510.46 0.00
1,358,393.07 1,954,940.93 119,294.53 0.00
1,671,766.64 632,686.55 105,863.88 0.00
443,064.67 628,978.73 89,025.69 0.00
364,853.79 439,768.42 80,369.63 0.00
326,285.79 583,294.17 89,713.50 0.00
350,892.17 1,044,077.47 130,855.01 0.00
340,949.18 710,947.30 193,127.14 0.00
205,710.31 404,162.50 71,656.99 0.00
238,735.59 498,790.42 64,814.79 0.00
274,083.60 696,476.61 25,605.27 0.00
171,075.92 1,143,715.46 50,522.31 0.00
204,337.59 1,833,683.18 68,808.33 0.00
795,363.73 1,097,904.07 33,534.65 0.00
986,824.33 124,040.13 2,182.44 0.00
154,787.33 92,363.52 512.00 0.00
115,337.18 38,163.38 512.00 0.00
68,596.44 88,860.97 14,705.26 0.00
116,943.16 112,940.33 0.00 0.00
12,940.32 33,580.92 0.00 0.00
869.78 794.14 0.00 0.00
869.78 794.14 0.00 0.00
869.78 35,689.19 0.00 0.00
869.78 22,044.16 0.00 0.00
869.78 38,775.33 0.00 0.00
113,329.57 24,682.79 27,509.63 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
65,135.86 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 21,045,123.37 43,584,926.48 4,173,326.80 85,469.04
Discount Rate 8.629 8.629% 8.629% 8.629%
Beginning Contract Value 20,332,380.40 42,638,915.31 4,162,253.28 105,850.07
Scheduled Contract Value Decline 1,054,355.53 2,823,748.77 528,294.23 77,002.78
Unscheduled Contract Value Decline 39,944.88 (441,118.82) (233,525.00) (55,406.46)
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 19,238,079.99 40,256,285.36 3,867,484.04 84,253.75
Prepared by: Karen Kudla (262) 636-7381 5300080 300090 5300084 300085
-------------------------------------------------------------------------------------
Cutoff Date 3/31/2003
-------------------------------------------------------------------------------------
Date Added 8/31/2000 9/30/2000 10/31/2000 1/30/2000
-------------------------------------------------------------------------------------
Pool Pool 5 Pool 6 Pool 7 Pool 8
-------------------------------------------------------------------------------------
Scheduled Cashflows 2,171,488.06 393,446.17 357,393.46 1,864,656.90
2,843,415.36 363,327.52 319,465.40 1,500,279.05
4,612,626.14 425,209.76 269,438.31 1,467,896.16
5,592,080.80 436,880.15 297,454.30 1,346,950.29
4,183,434.19 512,780.20 293,736.33 1,476,636.90
3,535,647.43 1,135,337.26 350,251.85 2,368,352.22
1,678,784.23 1,729,522.65 1,004,026.68 5,892,700.37
1,839,570.08 387,432.26 1,402,986.58 4,597,529.11
1,969,384.05 381,345.87 292,646.96 3,951,754.26
2,427,440.72 392,035.32 368,502.48 2,149,646.47
1,843,146.62 362,731.28 250,835.04 1,254,257.32
1,743,063.84 370,265.30 300,127.66 946,518.04
1,660,644.32 411,348.59 271,842.25 1,310,971.31
2,353,175.37 329,230.62 277,207.35 1,189,949.77
3,595,477.07 341,224.35 221,966.14 1,056,212.97
4,356,408.44 343,450.93 250,906.47 971,842.61
3,156,466.30 401,004.25 244,834.07 1,061,433.42
2,573,150.26 889,611.39 272,390.48 1,633,787.17
1,181,110.00 1,374,158.52 802,689.53 4,026,761.13
1,257,561.33 285,292.87 1,150,291.99 3,229,497.78
1,318,176.50 263,812.53 220,325.45 2,646,905.76
1,756,655.02 284,077.79 287,760.61 1,458,225.50
1,243,357.42 252,170.22 180,291.16 630,533.33
1,175,406.45 260,670.29 174,956.51 455,023.92
1,099,077.36 287,930.52 196,951.41 673,448.63
1,540,851.75 220,626.33 188,153.86 510,980.23
2,227,372.25 228,445.41 146,814.85 481,120.44
2,704,414.47 219,081.31 171,027.99 395,502.78
1,580,418.43 277,293.91 153,803.82 515,653.65
1,159,405.83 694,598.70 185,248.90 923,946.39
113,777.64 868,132.29 501,986.01 2,591,709.36
60,125.63 26,627.15 843,045.69 1,926,952.16
75,929.61 12,959.55 70,935.45 1,327,143.46
189,141.87 2,831.18 55,134.17 667,973.30
30,986.57 17,573.49 17,523.98 69,628.74
25,927.26 27,586.13 16,762.38 74,887.65
42,339.00 2,810.96 16,600.40 55,693.34
80,542.54 2,311.36 16,600.40 34,429.59
82,773.01 1,665.78 16,600.40 2,636.26
127,023.47 1,117.93 16,600.40 2,636.26
5,135.33 43,550.28 32,403.42 2,636.26
0.00 0.00 60,528.42 74,388.29
0.00 0.00 9,936.14 41,287.74
0.00 0.00 88,416.06 28,403.34
0.00 0.00 25,042.96 102,650.46
0.00 0.00 13,695.31 3,596.61
0.00 0.00 0.00 5,859.54
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 71,212,912.02 15,261,508.37 12,706,139.48 59,001,486.24
Discount Rate 8.629% 8.578% 8.423% 8.986%
Beginning Contract Value 68,550,954.18 14,485,934.58 12,029,558.11 55,833,372.31
Scheduled Contract Value Decline 3,819,337.98 805,869.22 680,913.07 3,219,064.10
Unscheduled Contract Value Decline (530,265.95) (157,402.92) (91,009.69) (644,160.34)
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 65,261,882.15 13,837,468.28 11,439,654.72 53,258,468.54
Prepared by: Karen Kudla (262) 636-7381 300086 300087 5300085 300088 5300088
--------------------------------------------------------------------------------------
Cutoff Date 3/31/2003
--------------------------------------------------------------------------------------
Date Added 11/30/2000 11/30/2000 11/30/2000 12/31/2000 12/31/2000
--------------------------------------------------------------------------------------
Pool Pool 9 Pool 10 Pool 11 Pool 12 Pool 13
--------------------------------------------------------------------------------------
Scheduled Cashflows 179,793.32 0.00 165,614.40 438,455.82 239,382.17
105,377.42 5,067.21 246,698.45 191,226.74 142,796.19
0.00 0.00 262,070.45 240,680.06 188,348.37
0.00 0.00 219,993.56 233,534.28 197,196.53
0.00 0.00 233,330.42 243,992.55 184,135.32
0.00 0.00 227,341.01 267,331.87 170,543.74
0.00 0.00 219,472.71 268,723.54 157,644.27
0.00 0.00 1,043,228.13 220,688.78 181,942.21
8,512.60 0.00 1,253,134.41 855,705.22 929,433.63
16,544.04 0.00 195,400.10 1,921,085.28 483,468.96
0.00 0.00 205,897.67 240,805.14 134,434.71
0.00 0.00 192,524.01 174,311.18 111,111.79
0.00 0.00 168,804.34 123,385.79 108,163.37
0.00 0.00 179,300.50 133,747.77 123,826.31
0.00 0.00 192,907.56 164,955.01 147,833.51
0.00 0.00 165,019.80 158,598.09 153,329.41
0.00 0.00 177,617.33 165,529.96 129,681.43
0.00 0.00 169,685.38 154,623.33 134,481.59
0.00 0.00 163,558.38 167,669.24 121,955.08
0.00 0.00 790,910.39 158,962.90 135,197.02
0.00 0.00 908,246.46 544,528.57 783,690.99
0.00 0.00 141,274.94 1,300,677.04 326,161.30
0.00 0.00 153,380.67 121,494.63 99,805.22
0.00 0.00 142,512.41 98,972.46 73,234.73
0.00 0.00 115,462.67 56,863.46 71,806.60
0.00 0.00 118,568.32 66,916.56 84,774.20
0.00 0.00 131,724.65 97,977.43 92,722.67
0.00 0.00 111,362.87 68,795.17 100,499.99
0.00 0.00 115,704.94 78,784.44 70,697.42
0.00 0.00 116,436.59 81,784.98 80,210.60
0.00 0.00 108,958.82 88,902.68 125,694.67
0.00 0.00 573,275.62 60,366.17 73,968.55
0.00 0.00 657,819.79 369,640.92 677,355.53
3,714.71 0.00 25,994.66 760,599.56 197,294.20
0.00 0.00 40,659.67 35,122.57 4,946.43
0.00 0.00 25,266.72 20,705.79 2,482.11
0.00 0.00 15,108.72 0.00 2,482.11
0.00 0.00 8,229.29 0.00 2,482.11
0.00 0.00 7,287.54 0.00 2,482.11
0.00 0.00 7,287.54 0.00 2,482.11
0.00 0.00 7,287.54 0.00 2,482.11
0.00 0.00 7,287.54 0.00 2,482.11
0.00 0.00 6,978.63 0.00 2,380.69
0.00 0.00 20,212.43 0.00 2,275.92
0.00 0.00 18,715.44 17,531.02 23,754.11
0.00 0.00 0.00 147,101.70 18,469.86
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
6,368.30 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 320,310.39 5,067.21 10,057,553.47 10,540,777.70 7,102,024.06
Discount Rate 8.986% 8.986 8.986% 8.923% 8.923%
Beginning Contract Value 401,239.44 4,992.16 9,287,232.66 9,849,105.69 6,614,053.02
Scheduled Contract Value Decline 251,901.30 (37.38) 340,746.32 603,342.75 381,971.30
Unscheduled Contract Value Decline (165,893.95) 0.00 (29,103.77) (197,789.59) (101,458.64)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 315,232.09 5,029.55 8,975,590.12 9,443,552.53 6,333,540.36
</Table>
2000-b-3 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 9/21/2000 4/15/2003
Actual Payment Date 9/21/2000 4/15/2003
Collection Period Begin Date 3/1/2003
Collection Period End Date 3/31/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 29
COLLATERAL SUMMARY
Wtd. Average Discount Rate 8.732%
Beginning Contract Value 244,295,841.22
Scheduled Contract Value Decline 14,586,509.98
Unscheduled Contract Value Decline (2,607,190.24)
Additional Contract Value Purchased 0.00
Ending Contract Value 232,316,521.48
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 244,295,841.22
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 232,316,521.48
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $ 722,638.45 0.31%
Scheduled Amounts 60 days or more past due $ 3,585,781.86 1.54%
Net Losses on Liquidated Receivables $ 305,643.20 0.13%
Cumulative Net Losses $ 10,995,019.85
Number of Loans at Beginning of Period 20,981
Number of Loans at End of Period 20,420
Repossessed Equipment not Sold or Reassigned (Beginning) $ 1,387,742.00
Repossessed Equipment not Sold or Reassigned (End) $ 1,294,038.49
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $ 13,494,634.96
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 $ 13,494,634.96
Reinvestment Income (excluding Pre-funding Account) $ 30,919.29
Reinvestment Income on Pre-funding Account) $ 0.00
Total Collections + Reinvestment Income For The Period $ 13,525,554.25
</Table>
2000-b-3 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 4/15/2003
CALCULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $ 203,579.87
Past Due Servicing Fee $ 2,238,977.48
Total Servicing Fee Due $ 2,442,557.35
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) $ 244,295,841.22
A-1 notes Beginning Principal balance $ 0.00
A-2 notes Beginning Principal balance $ 0.00
A-3 notes Beginning Principal balance $ 0.00
A-4 notes Beginning Principal balance $ 211,413,267.96
B notes Beginning Principal balance $ 10,382,573.26
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 $ 0.00
A-4 notes Current Interest Due 6.950% 30/360 $ 1,224,435.18
B notes Current Interest Due 7.140% 30/360 $ 61,776.31
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 $ 479,345.54
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 $ 2,852.11
A-1 notes Total Interest Due $ 0.00
A-2 notes Total Interest Due $ 0.00
A-3 notes Total Interest Due $ 0.00
A-4 notes Total Interest Due $ 1,224,435.18
B notes Total Interest Due $ 61,776.31
Certificate Total Interest Due $ 616,072.65
A-1 notes Principal Due $ 0.00
A-2 notes Principal Due $ 0.00
A-3 notes Principal Due $ 0.00
A-4 notes Principal Due $ 11,470,198.65
Class B notes Principal Due $ 509,121.09
Certificate Principal Due $ 0.00
Total notes Interest Due $ 1,286,211.49
Total notes Principal Due $ 11,979,319.74
Total notes Distributable Amount $ 13,265,531.23
</Table>
2000-b-3 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 4/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The
Period $ 13,525,554.25
Beginning Negitive Carry Account $ 0.00
Deposits from Negitive Carry Account to
Distribution Account $ 0.00
Beginning Spread Account Balance $ 20,000,000.28
Additional Deposit to Spread Account from Pre-funding $ 0.00
Deposits from Spread Account to Distribution Account $ 0.00
Beginning Principal Supplement Account $ 0.00
Deposits from Principal Supplement Account to
Distribution Account $ 0.00
Total Cash Available $ 13,525,554.25
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
$ 13,525,554.25
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 13,525,387.58
Class A-1 notes Interest Paid $ 0.00
Class A-2 notes Interest Paid $ 0.00
Class A-3 notes Interest Paid $ 0.00
Class A-4 notes Interest Paid $ 1,224,435.18
$ 12,300,952.40
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 $ 61,776.31
Class B notes Interest Shortfall $ 0.00
$ 12,239,176.09
Class A-1 notes Principal Paid $ 0.00
Class A-2 notes Principal Paid $ 0.00
Class A-3 notes Principal Paid $ 0.00
Class A-4 notes Principal Paid $ 11,470,198.65
Class B notes Principal Paid $ 509,121.09
$ 259,856.35
Deposits to Spread Account $ 0.00
$ 259,856.35
Certificate Interest Paid $ 259,856.35
Certificate Interest Shortfall $ 356,216.30
$ 0.00
Certificate Principal Paid $ 0.00
$ 0.00
Total Principal Balance of Notes and Certificates
(End of Period) $ 232,316,521.48
A-1 notes Ending Principal balance $ 0.00
A-2 notes Ending Principal balance $ 0.00
A-3 notes Ending Principal balance $ 0.00
A-4 notes Ending Principal balance $ 199,943,069.31
B notes Ending Principal balance $ 9,873,452.17
Certificate Ending Principal balance $ 22,500,000.00
Servicing Fee Paid (If CNH is the servicer) $ 0.00
Servicing Fee Shortfall $ 2,442,557.25
Release to Seller as Excess $ 0.00 $ 0.00
</Table>
2000-b-3 Page 4
<Page>
CNH EQUIPMENT TRUST 2000-B
$107,000,000 Class A-1 6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2 6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3 6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4 6.95% Asset Backed Notes due September 17, 2007
$42,500,000 Class B 7.14% Asset Backed Notes due September 17, 2007
$22,500,000 7.14% Asset Backed Certificates
Actual Payment Date 4/15/2003
<Table>
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates
(Beginning of Period) $ 244,295,841.22 0.2442958 $ 244.30
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 $ 0.00 0.0000000 $ 0.00
A-4 notes Beginning Principal balance $ 211,413,267.96 0.9152090 $ 915.21
B notes Beginning Principal balance $ 10,382,573.26 0.2442958 $ 244.30
Certificate Beginning Principal balance $ 22,500,000.00 1.0000000 $ 1,000.00
Total Principal Balance of Notes and Certificates
(End of Period) $ 232,316,521.48 0.2323165 $ 232.32
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 $ 0.00 0.0000000 $ 0.00
A-4 notes Ending Principal balance $231,000,000.00 $ 199,943,069.31 0.8655544 $ 865.55
B notes Ending Principal balance $ 42,500,000.00 $ 9,873,452.17 0.2323165 $ 232.32
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 $ 0.00 0.0000000 $ 0.00
Class A-4 notes Interest Paid $ 1,224,435.18 0.0053006 $ 5.30
Class B notes Interest Paid $ 61,776.31 0.0014536 $ 1.45
Certificate Interest Paid $ 259,856.35 0.0115492 $ 11.55
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 $ 356,216.30 0.0158318 $ 15.83
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 $ 0.00 0.0000000 $ 0.00
Class A-4 notes Principal Paid $ 11,470,198.65 0.0496545 $ 49.65
Class B notes Principal Paid $ 509,121.09 0.0119793 $ 11.98
Certificate Principal Paid $ 0.00 0.0000000 $ 0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 4.027%
Negitive Carry Days Remaining 3/15/2001 0
Required Negitive Carry Account $ 0.00
Beginning Negitive Carry Account $ 0.00
Negitive Carry Account Withdrawls to Distribution
Account $ 0.00
Negitive Carry Released to Seller $ 0.00
Ending Negitive Carry Account Balance $ 0.00
SPREAD ACCOUNT
Required Spread Account Balance 2.00 $ 20,000,000.28
Beginning Spread Account Balance $ 20,000,000.28
Additional Deposit to Spread Account from
Pre-funding $ 0.00
Spread Account Withdrawls to Distribution Account $ 0.00
Spread Account Deposits from Excess Cash $ 0.00
Spread Account Released to Seller $ 0.00
Ending Spread Account Balance $ 20,000,000.28
PRINCIPAL SUPPLEMENT ACCOUNT
Required Principal Supplement Account Balance $ 0.00
Beginning Principal Supplement Account Balance $ 0.00
Additional Deposit to Principal Supplement
Account from Pre-funding $ 0.00
Principal Supplement Account Withdrawls to
Distribution Account $ 0.00
Principal Supplement Account Released to Seller $ 0.00
Ending Principal Supplement Account $ 0.00
PRE-FUNDING ACCOUNT
Beginning Pre-funding Account Balance $ 0.00
New Contract Value Purchased $ 0.00
Deposits to Spread Account $ 0.00
Deposits to Principal Supplement Account $ 0.00
Ending Pre-funding Account Balance $ 0.00
Release to seller $ 0.00
Total Release to Seller $ 166.67
</Table>
2000-b-3 Page 5
<Page>
CNH EQUIPMENT TRUST 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
Prepared by: Kathy Aber (262) - 636 - 7706
<Table>
101050 101051 5101050 5101051 101053
------------------------------------------------------------------------------------------
Cutoff Date 3/31/2003
------------------------------------------------------------------------------------------
Date Added 4/30/2001 4/30/2001 4/30/2001 4/30/2001 5/31/2001
------------------------------------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4 POOL 5
------------------------------------------------------------------------------------------
Scheduled Cashflows 775,951.05 3,050,490.59 1,019,747.25 2,443,763.96 490,830.80
3,452,252.53 1,966,561.12 1,751,934.83 1,512,696.89 2,956,350.63
786,355.06 2,019,772.65 625,713.30 1,757,924.99 4,098,488.24
657,741.45 2,127,520.44 662,200.53 1,875,909.27 719,756.30
644,381.87 2,217,299.60 664,907.66 1,914,245.41 632,465.94
662,518.06 2,044,406.23 621,779.10 1,848,734.79 618,132.88
721,182.99 2,157,693.94 735,390.25 1,943,567.02 640,700.33
753,203.65 2,123,303.98 736,865.72 1,916,259.29 668,230.02
690,997.48 3,104,855.31 644,900.60 2,443,257.14 804,438.37
1,028,753.06 5,583,057.35 755,432.49 3,406,477.67 1,030,451.24
785,197.87 5,701,368.29 629,247.97 3,388,516.26 698,481.33
769,722.52 5,355,173.08 643,619.84 3,151,571.18 699,091.97
1,855,577.99 4,434,132.57 1,677,180.19 2,463,603.56 763,743.13
4,039,943.97 1,525,308.89 1,793,073.94 1,306,949.47 3,073,181.80
611,851.69 1,673,323.86 493,362.57 1,388,710.04 4,013,029.98
465,911.53 1,427,901.38 518,127.24 1,386,402.14 593,945.06
431,440.80 1,492,093.90 509,246.91 1,392,616.05 475,992.95
460,695.41 1,400,112.02 471,723.47 1,416,143.94 458,232.94
502,165.97 1,400,330.48 559,592.93 1,496,011.73 500,791.28
510,647.86 1,377,202.58 577,171.98 1,481,874.29 490,249.09
479,033.43 2,018,278.19 506,558.59 1,974,982.82 598,839.28
689,943.13 3,597,504.95 553,115.54 2,521,024.50 749,376.57
499,572.58 3,551,571.75 475,259.36 2,553,343.19 511,520.79
546,173.55 3,223,217.89 466,193.94 2,286,616.36 511,841.66
1,101,535.21 2,537,460.04 1,186,291.58 1,684,640.95 605,747.62
2,430,863.63 736,837.03 1,359,027.15 764,411.74 2,070,699.56
310,965.89 644,763.94 309,909.83 828,772.30 2,442,344.36
234,208.82 696,796.83 324,663.46 827,632.71 323,419.09
189,266.47 750,237.25 294,466.88 811,817.84 274,008.31
198,580.30 672,901.91 287,397.17 865,174.87 270,030.50
249,541.54 695,258.55 332,099.67 861,718.18 269,510.76
243,582.89 660,282.77 365,844.60 949,521.17 299,373.27
209,540.25 1,055,081.25 305,645.89 1,226,977.46 320,895.73
344,368.34 2,362,541.07 324,051.75 1,404,744.72 429,089.67
229,821.70 2,184,927.18 274,151.69 1,511,580.35 294,902.93
257,833.58 1,518,571.50 283,004.41 1,218,446.96 284,586.80
591,137.71 1,024,860.62 751,055.57 766,616.82 299,157.88
1,321,062.45 92,570.96 899,413.84 48,847.82 1,251,028.20
91,590.04 19,444.66 55,170.06 42,980.43 1,544,827.19
18,937.06 17,020.11 27,024.25 60,016.53 66,219.40
11,756.30 40,896.34 14,035.73 37,019.13 12,203.15
3,909.84 1,905.43 12,686.38 117,954.88 5,123.50
3,898.79 22,339.09 16,996.39 35,950.13 14,667.03
3,014.68 1,905.43 47,281.07 107,758.01 10,002.89
17,952.69 1,905.43 11,507.87 94,607.87 32,190.34
34,896.86 90,373.07 69,524.87 159,062.70 5,933.57
3,014.68 69,978.87 10,951.52 176,074.40 1,503.23
34,900.45 61,772.95 10,526.67 37,700.12 1,503.23
31,124.04 38,060.06 26,407.41 31,514.46 1,503.23
13,854.01 346.51 64,964.09 536.34 1,503.23
0.00 0.00 0.00 213.74 18,375.34
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 30,015.44 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
Total Amount of Scheduled Cashflow 31,002,373.72 80,571,519.89 25,786,461.44 63,943,494.59 37,948,512.59
Discount Rate 8.351% 8.351% 8.351% 8.351% 7.404%
Beginning Contract Value 31,357,414.70 79,145,344.76 24,842,376.54 61,321,584.93 35,709,906.36
Scheduled Contract Value Decline 2,061,971.74 7,478,949.85 2,121,602.19 5,099,390.36 1,005,764.36
Unscheduled Contract Value Decline 1,304,651.65 (996,462.93) (389,369.19) (1,202,087.15) 162,711.32
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 27,990,791.32 72,662,857.83 23,110,143.54 57,424,281.72 34,541,430.68
5101053 101054 5101054 101055 5101055
------------------------------------------------------------------------------------------
Cutoff Date 3/31/2003
------------------------------------------------------------------------------------------
Date Added 5/31/2001 6/30/2001 6/30/2001 7/30/2001 7/30/2001
------------------------------------------------------------------------------------------
Pool POOL 6 POOL 7 POOL 8 POOL 9 POOL 10
------------------------------------------------------------------------------------------
Scheduled Cashflows 778,294.55 336,915.70 578,222.23 362,455.50 148,056.41
2,510,749.82 705,038.88 773,360.13 436,234.23 150,758.79
2,958,781.59 1,889,463.52 2,622,975.38 282,621.61 144,706.46
887,787.38 3,714,165.31 3,235,232.11 921,428.36 599,607.46
881,028.51 788,281.65 891,607.16 894,373.00 399,082.21
901,150.79 640,769.00 912,800.28 247,813.38 134,524.41
889,635.76 638,708.20 987,244.61 383,021.11 137,077.70
1,072,872.82 537,813.59 910,762.27 261,777.50 140,074.14
1,124,496.37 673,128.42 1,183,426.77 225,799.83 181,086.14
1,163,299.42 1,002,072.05 1,309,280.01 418,559.66 240,259.23
913,697.36 728,298.16 909,857.64 292,253.86 167,207.67
896,718.03 524,984.23 864,191.98 376,217.62 184,713.54
846,169.00 530,664.30 906,049.09 768,586.85 299,485.59
2,512,463.06 774,600.59 839,997.51 529,998.30 200,834.66
2,726,769.41 1,893,525.89 2,511,974.66 268,791.60 134,814.69
677,784.67 3,582,682.68 3,009,624.06 881,495.76 544,717.31
658,542.59 623,472.37 686,982.24 889,506.28 368,751.34
682,486.52 455,236.39 695,969.79 209,644.57 103,038.85
672,944.70 483,383.56 739,532.64 321,946.53 111,040.29
795,148.06 388,628.76 702,950.09 216,573.89 109,931.95
864,392.11 458,345.82 905,112.81 185,626.67 122,099.42
789,180.92 756,815.65 983,778.10 352,798.49 179,175.00
675,006.94 569,038.25 695,595.14 250,746.75 133,791.01
694,493.56 390,522.22 626,725.72 332,518.87 148,849.08
660,853.18 411,318.13 682,318.37 705,376.21 271,800.41
1,838,561.93 610,689.78 634,975.30 495,641.51 182,523.98
1,957,236.57 1,377,881.23 1,779,816.01 221,118.04 106,471.02
460,488.71 2,250,880.25 2,168,438.47 760,237.32 455,490.24
464,164.05 394,154.47 489,282.89 628,780.51 261,674.88
483,671.99 308,456.31 491,086.46 137,065.79 79,934.22
471,748.12 298,323.12 549,326.14 247,267.45 86,495.45
575,705.33 231,842.94 499,852.11 159,675.86 82,209.23
604,582.29 275,629.14 657,632.39 127,723.93 100,675.17
525,302.39 487,051.66 747,689.34 294,912.69 144,441.62
450,163.35 324,219.49 492,467.36 166,505.94 91,027.49
481,059.20 242,246.59 426,765.53 314,523.18 115,545.60
420,689.62 235,559.37 568,213.52 640,475.74 225,552.24
1,311,049.56 368,497.34 416,901.93 405,457.65 136,838.08
1,244,284.74 1,002,406.77 1,188,727.16 118,851.64 80,371.99
52,760.79 1,677,923.82 1,371,923.54 625,426.82 434,665.83
55,122.53 157,382.98 44,056.85 465,129.16 146,534.88
45,555.61 62,678.45 44,155.40 5,774.19 15,510.57
37,753.61 53,939.75 46,280.23 95,042.55 14,687.53
47,379.80 59,936.65 32,279.71 24,920.14 13,880.88
62,050.92 39,105.38 44,558.08 9,059.33 12,873.35
65,141.49 23,613.84 82,152.32 17,270.40 26,199.29
45,651.03 60,383.75 68,858.62 0.00 11,942.48
55,289.72 567.32 32,455.11 0.00 5,024.67
36,334.60 567.32 42,957.10 0.00 5,024.67
57,193.46 508.14 30,997.84 0.00 5,024.67
78,766.04 0.00 119,593.53 0.00 5,024.67
853.95 0.00 268,988.65 0.00 78,694.11
325.07 0.00 627.73 17,222.63 3,401.62
0.00 0.00 689.53 0.00 0.00
0.00 0.00 1,149.16 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 40,163,633.59 34,042,319.18 42,508,468.80 16,994,248.90 8,283,224.19
Discount Rate 7.404% 7.266% 7.266% 7.844% 7.844%
Beginning Contract Value 37,901,366.03 32,140,701.76 39,887,363.29 16,110,863.62 7,727,986.33
Scheduled Contract Value Decline 1,357,813.96 736,766.80 1,243,343.45 823,941.23 342,527.74
Unscheduled Contract Value Decline 192,968.52 618,167.78 306,373.25 228,091.00 49,683.61
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 36,350,583.54 30,785,767.18 38,337,646.59 15,058,831.39 7,335,774.99
</Table>
2001-a(2) Page 1
<Page>
CNH EQUIPMENT TRUST 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
<Table>
Settlement Date
Scheduled Payment Date 6/15/2001 4/15/2003
Actual Payment Date 6/15/2001 4/15/2003
Collection Period Begin Date 3/1/2003
Collection Period End Date 3/31/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 29
1 month LIBOR Rate 1.2800%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 7.904%
Beginning Contract Value 366,144,908.31
Scheduled Contract Value Decline 22,272,071.68
Unscheduled Contract Value Decline 274,727.85
Additional Contract Value Purchased 0.00
Ending Contract Value 343,598,108.79
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 366,144,908.31
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 343,598,108.79
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $ 1,713,975.41 0.50%
Scheduled Amounts 60 days or more past due $ 2,749,448.75 0.80%
Net Losses on Liquidated Receivables $ 186,809.62 0.05%
Cumulative Net Losses $ 5,369,529.44
Number of Loans at Beginning of Period 25,462
Number of Loans at End of Period 24,729
Repossessed Equipment not Sold or Reassigned (Beginning) $ 1,087,191.73
Repossessed Equipment not Sold or Reassigned (End) $ 957,103.98
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $ 24,869,614.94
Warranty Repurchases $ 0.00
Contracts deferred beyond Final Scheduled Maturity Date $ 0.00
Government obligors $ 0.00
Total Warranty Repurchases
Total Collections For The Period $ 24,869,614.94
Reinvestment Income (excluding Pre-funding Account) $ 36,005.58
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 $ 24,905,620.52
Swap Termination Payments due to Swap CounterParty $ 0.00
Prior Swap Termination Payment Shortfall $ 0.00
---------------
Total Swap Termination Payment due to Swap CounterParty $ 0.00
</Table>
2001-a(2) Page 2
<Page>
CNH EQUIPMENT TRUST 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
<Table>
Actual Payment Date 4/15/2003
CALCULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $ 305,120.76
Past Due Servicing Fee $ 0.00
Total Servicing Fee Due $ 305,120.76
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) $ 366,144,908.31
A-1 notes Beginning Principal balance $ 0.00
A-2 notes Beginning Principal balance $ 0.00
A-3 notes Beginning Principal balance $ 109,583,749.71
A-4 notes Beginning Principal balance $ 220,750,000.00
B notes Beginning Principal balance $ 15,561,158.60
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 1.28000%
1 Month LIBOR Rate 0.11000%
-------------------
Spread for Note 1.39000% ACT/360
Floating Rate Yield
$ 0.00
Class A-2 Current Interest Due
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 0.00
payment
Class A-2 Net Swap payment 0.00
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.28000%
Spread for Note 0.17000%
Floating Rate Yield 1.45000% ACT/360
Class A-3 Current Interest Due $ 127,999.91
Class A-3 Swap float Rate receipt due $ 112,993.02
Class A-3 Swap fixed Rate payment due 4.580% 30/360 $ 418,244.64
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 0.00
payment
Class A-3 Net Swap payment 305,251.62
Net Swap Payments Due 305,251.62
A-4 notes Current Interest Due 5.380% 30/360 $ 989,695.83
B notes Current Interest Due 5.730% 30/360 $ 74,304.53
Certificate Current Interest Due 5.730% 30/360 $ 96,693.75
A-1 notes Past Due Interest $ 0.00
A-2 notes Past Due Interest $ 0.00
A-3 notes Past Due Interest $ 0.00
A-4 notes Past Due Interest $ 0.00
B notes Past Due Interest $ 0.00
Certificate Past Due Interest $ 0.00
A-1 notes Interest Due on Past Due Interest $ 0.00
A-2 notes Interest Due on Past Due Interest $ 0.00
A-3 notes Interest Due on Past Due Interest $ 0.00
A-4 notes Interest Due on Past Due Interest $ 0.00
B notes Interest Due on Past Due Interest $ 0.00
Certificate Interest Due on Past Due
Interest $ 0.00
A-1 notes Total Interest Due $ 0.00
A-2 notes Total Interest Due $ 0.00
A-3 notes Total Interest Due $ 127,999.91
A-4 notes Total Interest Due $ 989,695.83
B notes Total Interest Due $ 74,304.53
Certificate Total Interest Due $ 96,693.75
A-1 notes Principal Due $ 0.00
A-2 notes Principal Due $ 0.00
A-3 notes Principal Due $ 21,588,560.55
A-4 notes Principal Due $ 0.00
Class B notes Principal Due $ 958,238.97
Certificate Principal Due $ 0.00
Total notes Interest Due $ 1,192,000.27
Total notes Principal Due $ 22,546,799.52
Net Swap/Termination Payment Due $ 305,251.62
Total notes Distributable Amount $ 24,044,051.41
</Table>
2001-a(2) Page 3
<Page>
CNH EQUIPMENT TRUST 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
<Table>
Actual Payment Date 4/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $ 24,905,620.52
Beginning Negitive Carry Account $ 0.00
Deposits from Negitive Carry Account to Distribution
Account $ 0.00
Beginning Spread Account Balance $ 18,000,045.50
Additional Deposit to Spread Account from Pre-funding $ 0.00
Deposits from Spread Account to Distribution Account $ 0.00
Beginning Principal Supplement Account $ 0.00
Deposits from Principal Supplement Account to
Distribution Account $ 0.00
Total Cash Available $ 24,905,620.52
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
$ 24,905,620.52
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 24,905,453.85
Net Swap Payment Paid $ 305,251.62
Net Swap Payment Shortfall $ 0.00
Remaining Cash Available to Pay Note Interest & Swap
Termination Payment $ 24,600,202.23
Cash Available to Pay Note Interest $ 24,600,202.23
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 $ 127,999.91
Class A-4 notes Interest Paid $ 989,695.83
$ 23,482,506.49
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
$ 23,482,506.49
Class B notes Interest Paid $ 74,304.53
Class B notes Interest Shortfall $ 0.00
$ 23,408,201.96
Class A-1 notes Principal Paid $ 0.00
Class A-2 notes Principal Paid $ 0.00
Class A-3 notes Principal Paid $ 21,588,560.55
Class A-4 notes Principal Paid $ 0.00
Class B notes Principal Paid $ 958,238.97
$ 861,402.44
Deposits to Spread Account $ 0.00
$ 861,402.44
Certificate Interest Paid $ 96,693.75
Certificate Interest Shortfall $ 0.00
$ 764,708.69
Certificate Principal Paid $ 0.00
$ 764,708.69
Total Principal Balance of Notes and Certificates (End
of Period) $ 343,598,108.79
A-1 notes Ending Principal balance $ 0.00
A-2 notes Ending Principal balance $ 0.00
A-3 notes Ending Principal balance $ 87,995,189.16
A-4 notes Ending Principal balance $ 220,750,000.00
B notes Ending Principal balance $ 14,602,919.63
Certificate Ending Principal balance $ 20,250,000.00
Servicing Fee Paid (If CNH is the servicer) $ 305,120.76
Servicing Fee Shortfall $ 0.00
Release to Seller as Excess $ 459,587.93 $ 459,587.93
</Table>
2001-a(2) Page 4
<Page>
CNH EQUIPMENT TRUST 2001-A
$135,750,000 Class A-1 4.035% Asset Backed Notes due May 15, 2002
$273,000,000 Class A-2 4.162% Asset Backed Notes due September 15, 2004
$212,000,000 Class A-3 4.580% Asset Backed Notes due November 15, 2005
$220,750,000 Class A-4 5.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
Actual Payment Date 4/15/2003
<Table>
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
-------------------- --------- --------------
Total Principal Balance of Notes and
Certificates (Beginning of Period) $ 366,144,908.31 0.4068277 $ 406.83
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 $ 109,583,749.71 0.5169045 $ 516.90
A-4 notes Beginning Principal balance $ 220,750,000.00 1.0000000 $ 1,000.00
B notes Beginning Principal balance $ 15,561,158.60 0.4068277 $ 406.83
Certificate Beginning Principal balance $ 20,250,000.00 1.0000000 $ 1,000.00
Total Principal Balance of Notes and
Certificates (End of Period) $ 343,598,108.79 0.3817757 $ 381.78
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 $ 87,995,189.16 0.4150716 $ 415.07
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 $ 14,602,919.63 0.3817757 $ 381.78
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 $ 127,999.91 0.0006038 $ 0.60
Class A-4 notes Interest Paid $ 989,695.83 0.0044833 $ 4.48
Class B notes Interest Paid $ 74,304.53 0.0019426 $ 1.94
Certificate Interest Paid $ 96,693.75 0.0047750 $ 4.78
Class A-1 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A21 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-3 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-4 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class B notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Certificate Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-1 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class A-2 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class A-3 notes Principal Paid $ 21,588,560.55 0.1018328 $ 101.83
Class A-4 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class B notes Principal Paid $ 958,238.97 0.0250520 $ 25.05
Certificate Principal Paid $ 0.00 0.0000000 $ 0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 5/22/200 2.520%
Negitive Carry Days Remaining 11/15/2001 0
Required Negitive Carry Account $ 0.00
Beginning Negitive Carry Account $ 0.00
Negitive Carry Account Withdrawls to
Distribution Account $ 0.00
Negitive Carry Released to Seller $ 0.00
Ending Negitive Carry Account Balance $ 0.00
SPREAD ACCOUNT
Required Spread Account Balance 2.00% $ 18,000,045.50
Beginning Spread Account Balance $ 18,000,045.50
Additional Deposit to Spread Account
from Pre-funding $ 0.00
Spread Account Withdrawls to
Distribution Account $ 0.00
Spread Account Deposits from Excess Cash $ 0.00
Spread Account Released to Seller $ 0.00
Ending Spread Account Balance $ 18,000,045.50
PRINCIPAL SUPPLEMENT ACCOUNT
Required Principal Supplement Account
Balance $ 0.00
Beginning Principal Supplement
Account Balance $ 0.00
Additional Deposit to Principal
Supplement Account from Pre-funding $ 0.00
Principal Supplement Account Withdrawls
to Distribution Account $ 0.00
Principal Supplement Account Released to
Seller $ 0.00
Ending Principal Supplement Account $ 0.00
PRE-FUNDING ACCOUNT
Beginning Pre-funding Account Balance $ 0.00
New Contract Value Purchased $ 0.00
Deposits to Spread Account $ 0.00
Deposits to Principal Supplement Account $ 0.00
Ending Pre-funding Account Balance $ 0.00
Release to seller $ 0.00
Total Release to Seller $ 764,875.36
</Table>
2001-a(2) Page 5
<Page>
CNH EQUIPMENT TRUST 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
Prepared by: Kathy Aber (262) - 636 - 7706
<Table>
801100 801101 801103 801151
--------------------------------------------------------------------------
Cutoff Date 3/31/2003
--------------------------------------------------------------------------
Date Added 10/31/2001 10/31/2001 10/31/2001 10/31/2001
--------------------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4
--------------------------------------------------------------------------
Scheduled Cashflows 718,332.35 2,340,194.83 104,237.05 548,903.83
908,749.21 3,215,643.03 341,677.32 2,051,612.51
845,176.92 2,913,398.86 391,589.36 2,815,290.28
793,449.26 4,638,777.20 395,360.32 3,044,275.91
1,206,571.44 6,876,755.46 396,615.30 2,666,834.92
793,451.26 8,354,587.14 396,090.37 2,459,080.80
5,532,880.35 11,802,326.81 562,469.13 2,220,949.73
6,627,530.12 3,584,204.13 453,468.01 1,886,550.37
2,145,279.43 4,781,475.60 362,935.65 1,865,079.28
1,539,257.50 5,770,562.50 336,543.44 1,843,670.45
1,021,908.89 4,129,270.28 336,368.18 1,667,126.84
786,381.75 3,441,282.00 335,076.17 1,602,744.56
1,102,201.76 3,886,391.28 343,404.78 1,719,073.53
972,978.14 3,549,064.44 339,846.16 1,470,249.51
776,098.98 2,688,479.18 342,827.43 1,647,251.35
730,723.07 4,255,465.93 336,970.77 1,784,038.79
1,092,153.05 6,214,923.18 337,507.73 1,375,067.81
737,356.11 7,570,233.69 335,822.90 971,626.94
5,376,242.13 10,786,686.87 496,945.08 485,957.55
6,418,869.35 2,763,934.04 288,029.94 63,989.55
1,965,720.16 3,852,157.16 34,184.30 11,229.07
1,333,450.43 4,664,868.02 4,506.42 25,248.78
843,653.12 3,251,806.15 2,419.12 9,173.73
637,570.50 2,521,124.17 2,419.12 8,213.76
862,204.40 2,813,085.94 2,419.12 8,144.09
748,414.54 2,405,115.54 2,419.12 7,734.84
602,781.90 1,849,959.94 2,419.12 7,734.84
554,238.71 3,109,890.87 2,419.12 7,734.80
837,439.91 4,121,471.10 2,419.12 4,496.31
550,047.75 5,620,149.76 2,419.12 3,105.90
3,997,964.99 8,042,621.33 2,419.23 15,105.70
4,729,587.80 1,864,017.16 0.00 0.00
1,503,110.69 2,957,090.62 0.00 0.00
1,023,936.74 3,739,374.99 0.00 0.00
589,388.41 2,406,329.82 0.00 0.00
401,109.43 1,747,408.13 0.00 0.00
612,487.23 1,815,457.85 0.00 0.00
464,727.05 1,437,982.75 0.00 0.00
379,232.97 920,116.26 0.00 0.00
299,302.44 1,851,396.08 0.00 0.00
612,923.23 2,853,415.20 0.00 0.00
450,016.97 3,911,649.86 0.00 0.00
3,248,422.82 5,390,941.49 0.00 12,000.00
3,831,853.86 430,869.53 0.00 0.00
937,193.33 655,384.70 0.00 0.00
421,026.87 757,421.56 0.00 0.00
95,480.22 241,560.02 0.00 0.00
41,255.90 130,507.10 0.00 0.00
45,280.48 56,406.22 0.00 0.00
48,029.42 30,451.54 0.00 0.00
41,213.48 3,098.84 0.00 0.00
1,607.89 11,110.87 0.00 0.00
1,607.89 284,129.83 0.00 0.00
99,663.35 91,180.74 0.00 0.00
26,734.53 137,027.85 0.00 0.00
101,158.43 0.00 0.00 0.00
50,347.56 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 73,115,776.47 179,540,235.44 7,294,248.00 34,309,296.33
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 67,824,081.47 169,171,129.06 7,396,453.36 35,557,083.97
Scheduled Contract Value Decline 1,453,295.58 5,397,973.71 436,041.21 2,641,201.37
Unscheduled Contract Value Decline 1,182,305.91 1,880,044.45 48,539.76 92,464.16
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 65,188,479.98 161,893,110.91 6,911,872.38 32,823,418.43
5801100 5801101 5801103 5801151
-------------------------------------------------------------------------
Cutoff Date 3/31/2003
-------------------------------------------------------------------------
Date Added 10/31/2001 10/31/2001 10/31/2001 10/31/2001
-------------------------------------------------------------------------
Pool POOL 5 POOL 6 POOL 7 POOL 8
-------------------------------------------------------------------------
Scheduled Cashflows 534,587.73 2,083,596.75 13,315.61 545,135.28
832,841.41 3,086,857.35 107,122.06 1,611,262.50
833,642.16 3,439,195.22 106,795.06 2,483,599.32
843,071.73 4,939,233.56 130,807.22 2,751,717.83
864,330.80 6,148,728.96 123,314.35 2,222,053.93
853,264.78 6,463,278.39 122,469.30 2,213,575.63
2,199,647.00 4,666,339.00 143,986.85 1,854,184.95
3,238,542.00 4,172,705.77 752,859.86 4,378,549.97
827,738.25 4,879,790.60 76,209.85 6,848,839.58
932,199.43 3,451,749.29 71,443.23 1,574,003.70
809,642.94 2,862,983.47 56,924.28 649,103.80
764,929.73 2,793,805.99 58,439.91 442,113.86
894,151.83 3,060,981.54 80,200.40 726,232.06
896,624.22 2,735,093.71 82,315.09 452,361.62
784,708.42 2,673,439.63 56,673.20 807,334.63
783,398.36 4,084,662.72 66,447.02 1,229,121.08
781,351.95 5,258,755.35 69,183.43 613,548.82
759,968.19 5,247,460.55 71,210.86 373,907.57
2,012,369.26 3,669,715.39 89,657.40 63,448.19
2,936,312.93 2,865,039.23 707,337.31 35,659.94
598,505.85 3,724,574.44 1,028.75 68,282.99
697,305.81 2,337,404.14 0.00 16,779.47
555,307.74 1,862,392.64 0.00 26,156.70
548,317.47 1,849,019.01 0.00 7,351.56
647,693.47 2,030,147.07 23,527.20 23,136.09
625,267.51 1,747,083.33 0.00 6,763.72
563,908.65 1,636,861.25 0.00 46,352.00
544,964.22 2,631,187.05 0.00 3,002.59
552,873.11 3,597,647.88 12,023.60 3,002.59
537,202.97 3,750,426.26 0.00 3,002.75
1,494,944.34 2,303,860.18 16,065.82 35,012.99
2,421,989.04 1,509,473.57 11,423.60 719.43
409,392.05 1,896,628.43 0.00 3,358.03
491,308.86 1,525,692.85 0.00 719.43
370,616.91 1,213,757.99 0.00 5,243.36
360,081.00 1,261,320.79 0.00 4,575.12
432,219.58 1,375,284.92 23,527.20 10,743.03
424,506.49 1,094,967.29 0.00 719.43
372,576.56 995,926.12 0.00 719.24
342,138.16 1,828,017.51 0.00 0.00
356,648.34 2,388,420.85 12,023.60 0.00
342,143.58 2,492,862.32 0.00 0.00
1,047,684.20 1,249,514.71 10,023.60 30,810.80
1,690,530.85 143,318.85 11,423.60 0.00
66,913.04 166,213.67 0.00 0.00
156,433.39 183,472.20 0.00 0.00
58,562.15 158,533.24 0.00 0.00
27,443.97 155,447.23 0.00 0.00
58,152.95 139,246.28 0.00 0.00
39,917.11 119,554.09 0.00 0.00
33,608.13 106,415.14 0.00 0.00
34,622.00 196,231.71 0.00 0.00
27,234.35 278,982.31 0.00 0.00
26,527.62 412,705.14 0.00 0.00
142,001.96 180,470.63 0.00 0.00
238,557.05 8,807.33 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 40,721,423.60 127,135,280.89 3,107,779.26 32,172,205.58
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 37,777,504.74 120,415,612.17 3,047,033.97 33,070,283.85
Scheduled Contract Value Decline 1,234,452.29 4,717,828.03 96,119.65 2,156,476.47
Unscheduled Contract Value Decline 23,413.33 196,262.86 34,034.56 (18,699.10)
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 36,519,639.12 115,501,521.28 2,916,879.76 30,932,506.48
</Table>
2001-b(2) Page 1
<Page>
CNH EQUIPMENT TRUST 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
<Table>
Settlement Date
Scheduled Payment Date 12/15/2001 4/15/2003
Actual Payment Date 12/17/2001 4/15/2003
Collection Period Begin Date 3/1/2003
Collection Period End Date 3/31/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 29
1 month LIBOR Rate 1.2800%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 6.750%
Beginning Contract Value 474,259,182.61
Scheduled Contract Value Decline 18,133,388.31
Unscheduled Contract Value Decline 3,438,365.94
Additional Contract Value Purchased 0.00
Ending Contract Value 452,687,428.36
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 474,259,182.61
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 452,687,428.36
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $ 722,202.39 0.16%
Scheduled Amounts 60 days or more past due $ 1,684,587.00 0.37%
Net Losses on Liquidated Receivables $ 355,779.94 0.08%
Cumulative Net Losses $ 3,504,363.61
Number of Loans at Beginning of Period 31,650
Number of Loans at End of Period 31,033
Repossessed Equipment not Sold or Reassigned (Beginning) $ 1,008,484.01
Repossessed Equipment not Sold or Reassigned (End) $ 1,157,377.13
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $ 23,922,610.26
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 $ 23,922,610.26
Reinvestment Income (excluding Pre-funding Account) $ 39,117.50
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 $ 23,961,727.76
Swap Termination Payments due to Swap CounterParty $ 0.00
Prior Swap Termination Payment Shortfall $ 0.00
-------------------
Total Swap Termination Payment due to Swap CounterParty $ 0.00
</Table>
2001-b(2) Page 2
<Page>
CNH EQUIPMENT TRUST 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
Actual Payment Date 4/15/2003
<Table>
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $ 395,215.99
Past Due Servicing Fee $ 0.00
Total Servicing Fee Due $ 395,215.99
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) $ 474,259,182.61
A-1 notes Beginning Principal balance $ 0.00
A-2 notes Beginning Principal balance $ 0.00
A-3 notes Beginning Principal balance $ 298,797,869.19
A-4 notes Beginning Principal balance $ 132,328,000.00
B notes Beginning Principal balance $ 20,155,888.45
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 1.28000%
1 Month LIBOR Rate 0.20000%
Spread for Note 1.48000% ACT/360
Floating Rate Yield
$ 0.00
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 2.495% 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
1.28000%
Class A-3 Current Interest Due 0.31000%
1 Month LIBOR Rate 1.59000% ACT/360
Spread for Note
Floating Rate Yield $ 382,710.27
Class A-3 Current Interest Due $ 308,093.80
$ 847,838.95
Class A-3 Swap float Rate receipt due
Class A-3 Swap fixed Rate payment due 3.405% 30/360 0.00
0.00
Class A-3 Net Swap receipt 0.00
Class A-3 Past due Net Swap payment 539,745.15
Interest on Class A-3 Past due Net Swap payment
Class A-3 Net Swap payment 539,745.15
Net Swap Payments Due $ 490,716.33
$ 72,225.27
A-4 notes Current Interest Due 4.450% 30/360 $ 82,335.77
B notes Current Interest Due 4.300% 30/360
Certificate Current Interest Due 4.300% 30/360 $ 0.00
$ 0.00
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
Certificate Past Due Interest $ 0.00
$ 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
Certificate Interest Due on Past Due Interest $ 0.00
$ 0.00
A-1 notes Total Interest Due $ 382,710.27
A-2 notes Total Interest Due $ 490,716.33
A-3 notes Total Interest Due $ 72,225.27
A-4 notes Total Interest Due $ 82,335.77
B notes Total Interest Due
Certificate Total Interest Due $ 0.00
$ 0.00
A-1 notes Principal Due $ 20,654,960.46
A-2 notes Principal Due $ 0.00
A-3 notes Principal Due $ 916,793.79
A-4 notes Principal Due $ 0.00
Class B notes Principal Due
Certificate Principal Due $ 945,651.87
$ 21,571,754.25
Total notes Interest Due $ 539,745.15
Total notes Principal Due $ 23,057,151.27
Net Swap/Termination Payment Due
Total notes Distributable Amount
</Table>
2001-b(2) Page 3
<Page>
CNH EQUIPMENT TRUST 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
Actual Payment Date 4/15/2003
<Table>
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The
Period $ 23,961,727.76
Beginning Negitive Carry Account $ 0.00
Deposits from Negitive Carry Account to
Distribution Account $ 0.00
Beginning Spread Account Balance $ 20,424,128.50
Additional Deposit to Spread Account from
Pre-funding $ 0.00
Deposits from Spread Account to Distribution
Account $ 0.00
Beginning Principal Supplement Account $ 0.00
Deposits from Principal Supplement Account to
Distribution Account $ 0.00
Total Cash Available $ 23,961,727.76
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
$ 23,961,727.76
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 23,961,561.09
Net Swap Payment Paid $ 539,745.15
Net Swap Payment Shortfall $ 0.00
Remaining Cash Available to Pay Note Interest &
Swap Termination Payment $ 23,421,815.94
Cash Available to Pay Note Interest $ 23,421,815.94
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 $ 382,710.27
Class A-4 notes Interest Paid $ 490,716.33
$ 22,548,389.34
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
$ 22,548,389.34
Class B notes Interest Paid $ 72,225.27
Class B notes Interest Shortfall $ 0.00
$ 22,476,164.07
Class A-1 notes Principal Paid $ 0.00
Class A-2 notes Principal Paid $ 0.00
Class A-3 notes Principal Paid $ 20,654,960.46
Class A-4 notes Principal Paid $ 0.00
Class B notes Principal Paid $ 916,793.79
$ 904,409.82
Deposits to Spread Account $ 0.00
$ 904,409.82
Certificate Interest Paid $ 82,335.77
Certificate Interest Shortfall $ 0.00
$ 822,074.05
Certificate Principal Paid $ 0.00
$ 822,074.05
Total Principal Balance of Notes and Certificates
(End of Period) $ 452,687,428.36
A-1 notes Ending Principal balance $ 0.00
A-2 notes Ending Principal balance $ 0.00
A-3 notes Ending Principal balance $ 278,142,908.73
A-4 notes Ending Principal balance $ 132,328,000.00
B notes Ending Principal balance $ 19,239,094.66
Certificate Ending Principal balance $ 22,977,424.97
Servicing Fee Paid (If CNH is the servicer) $ 395,215.99
Servicing Fee Shortfall $ 0.00
Release to Seller as Excess $ 426,858.06 $ 426,858.06
</Table>
2001-b(2) Page 4
<Page>
CNH EQUIPMENT TRUST 2001-B
$321,500,000 Class A-1 2.1125% Asset Backed Notes due December 16, 2002
$170,000,000 Class A-2 2.495% Asset Backed Notes due April 15, 2004
$331,000,000 Class A-3 3.405% Asset Backed Notes due March 15, 2006
$132,328,000 Class A-4 4.450% Asset Backed Notes due April 16, 2007
$43,401,000 Class B 4.300% Asset Backed Notes due May 15, 2008
$22,977,424 4.300% Asset Backed Certificates
Actual Payment Date 4/15/2003
<Table>
AMOUNT FACTOR PER/$1000
------ ------ ---------
SUMMARY AND FACTORS
Total Principal Balance of Notes and
Certificates (Beginning of Period) $ 474,259,182.61 0.4644107 $ 464.41
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 $ 298,797,869.19 0.9027126 $ 902.71
A-4 notes Beginning Principal balance $ 132,328,000.00 1.0000000 $ 1,000.00
B notes Beginning Principal balance $ 20,155,888.45 0.4644107 $ 464.41
Certificate Beginning Principal balance $ 22,977,424.97 1.0000000 $ 1,000.00
Total Principal Balance of Notes and
Certificates (End of Period) $ 452,687,428.36 0.4432869 $ 443.29
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 $ 0.00 0.0000000 $ 0.00
A-3 notes Ending Principal balance 3.405% $ 331,000,000.00 $ 278,142,908.73 0.8403109 $ 840.31
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 $ 19,239,094.66 0.4432869 $ 443.29
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 $ 0.00 0.0000000 $ 0.00
Class A-3 notes Interest Paid $ 382,710.27 0.0011562 $ 1.16
Class A-4 notes Interest Paid $ 490,716.33 0.0037083 $ 3.71
Class B notes Interest Paid $ 72,225.27 0.0016641 $ 1.66
Certificate Interest Paid $ 82,335.77 0.0035833 $ 3.58
Class A-1 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A21 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-3 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-4 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class B notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Certificate Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-1 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class A-2 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class A-3 notes Principal Paid $ 20,654,960.46 0.0624017 $ 62.40
Class A-4 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class B notes Principal Paid $ 916,793.79 0.0211238 $ 21.12
Certificate Principal Paid $ 0.00 0.0000000 $ 0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 11/21/2001 1.203%
Negitive Carry Days Remaining 11/21/2001 0
Required Negitive Carry Account $ 0.00
Beginning Negitive Carry Account $ 0.00
Negitive Carry Account Withdrawls to
Distribution Account $ 0.00
Negitive Carry Released to Seller $ 0.00
Ending Negitive Carry Account Balance $ 0.00
SPREAD ACCOUNT
Required Spread Account Balance 2.00% $ 20,424,128.50
Beginning Spread Account Balance $ 20,424,128.50
Additional Deposit to Spread Account from
Pre-funding $ 0.00
Spread Account Withdrawls to Distribution Account $ 0.00
Spread Account Deposits from Excess Cash $ 0.00
Spread Account Released to Seller $ 0.00
Ending Spread Account Balance $ 20,424,128.50
PRINCIPAL SUPPLEMENT ACCOUNT
Required Principal Supplement Account Balance $ 0.00
Beginning Principal Supplement Account Balance $ 0.00
Additional Deposit to Principal Supplement
Account from Pre-funding $ 0.00
Principal Supplement Account Withdrawls to
Distribution Account $ 0.00
Principal Supplement Account Released to Seller $ 0.00
Ending Principal Supplement Account $ 0.00
PRE-FUNDING ACCOUNT
Beginning Pre-funding Account Balance $ 0.00
New Contract Value Purchased $ 0.00
Deposits to Spread Account $ 0.00
Deposits to Principal Supplement Account $ 0.00
Ending Pre-funding Account Balance $ 0.00
Release to seller $ 0.00
Total Release to Seller $ 822,240.72
</Table>
2001-b(2) Page 5
<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
Prepared by: Karen Kudla (262) 636-7381
<Table>
502030 502031 502033 502051 5502030 5502031
----------------------------------------------------------------------------------------------
Cutoff Date 3/31/2003
----------------------------------------------------------------------------------------------
Date Added 2/28/2002 2/28/2002 2/28/2002 2/28/2002 2/28/2002 2/28/2002
----------------------------------------------------------------------------------------------
Pool POOL 1 POOL 2 POOL 3 POOL 4 POOL 5 POOL 6
----------------------------------------------------------------------------------------------
Scheduled Cashflows 345,308.21 1,318,903.63 22,886.42 107,118.69 396,739.42 1,522,877.87
402,291.81 1,822,734.79 172,783.20 934,124.77 544,975.56 2,410,341.97
543,502.71 2,204,470.52 203,078.73 1,153,961.89 557,310.77 2,949,442.66
492,151.01 2,083,981.43 209,746.28 1,195,492.19 556,177.78 2,547,046.28
516,437.12 2,209,548.27 210,457.12 1,196,085.75 663,745.56 2,520,710.54
596,660.81 1,890,690.61 212,764.17 1,187,838.31 680,719.85 2,401,465.28
557,605.22 2,590,217.01 209,629.93 1,185,878.45 586,918.87 2,339,686.33
493,260.99 3,988,768.72 221,895.01 1,231,827.77 580,276.18 3,747,907.66
659,316.07 9,584,688.91 209,629.93 1,360,845.72 655,305.09 7,174,108.57
1,022,314.80 12,248,578.74 229,026.56 1,372,909.86 606,326.13 5,813,301.80
2,133,872.45 8,791,122.32 285,168.08 1,084,026.20 1,899,451.78 4,007,980.10
5,406,479.53 2,258,053.76 319,895.44 959,276.44 2,933,166.42 2,045,470.26
819,758.73 2,124,603.73 135,047.60 948,522.97 570,145.63 2,032,654.05
476,211.88 1,918,229.77 133,192.65 954,496.20 561,470.74 2,092,130.66
499,648.25 1,998,274.68 130,946.32 967,279.33 524,017.80 2,336,064.05
421,355.03 1,941,818.11 131,798.99 979,260.85 508,278.42 2,269,559.30
482,440.29 2,063,253.61 131,798.99 962,202.36 605,467.03 2,217,848.09
551,012.97 1,737,894.80 133,761.49 961,203.52 617,902.64 2,153,291.59
525,068.23 2,392,244.12 131,798.99 961,820.54 525,643.59 2,069,930.55
454,412.74 3,842,685.17 144,061.09 1,004,353.79 526,935.91 3,435,821.03
614,317.05 9,448,344.88 131,798.99 1,082,218.04 593,141.72 6,683,330.20
1,014,264.53 12,042,448.90 148,695.56 908,643.92 557,192.55 5,114,867.98
2,059,540.24 8,438,524.45 207,327.49 279,092.24 1,765,078.91 3,364,333.74
5,252,022.20 1,795,827.37 225,154.90 43,008.17 2,741,791.30 1,497,686.01
714,327.70 1,692,431.54 22,176.51 21,987.79 474,155.05 1,497,803.23
369,475.38 1,488,329.22 14,578.62 18,235.41 459,603.72 1,551,796.57
387,276.98 1,519,157.05 14,578.62 18,235.41 407,970.95 1,681,491.07
292,144.75 1,469,911.78 14,578.62 23,264.69 397,369.46 1,658,471.09
369,274.91 1,567,917.41 14,578.62 18,235.41 468,999.05 1,642,627.29
393,983.67 1,371,441.03 14,578.62 18,235.41 497,241.95 1,547,305.98
367,725.99 1,681,129.61 14,578.62 18,235.41 424,068.77 1,528,755.30
328,582.95 2,884,312.30 24,597.37 18,235.41 423,307.52 2,692,532.20
441,585.80 7,178,367.73 14,578.62 39,376.60 507,514.42 5,648,033.75
832,916.19 8,993,247.15 14,578.62 35,863.01 436,233.75 3,996,884.17
1,672,279.20 5,964,552.02 19,597.27 9,450.09 1,437,558.48 2,498,303.47
3,710,444.22 1,189,928.32 28,314.89 6,649.83 2,187,450.09 1,018,735.63
472,994.91 1,060,927.12 10,208.28 6,649.83 310,312.19 1,010,090.27
244,815.34 929,996.33 10,208.28 6,649.83 311,176.48 1,046,441.22
239,442.93 907,599.02 10,208.28 6,649.83 283,175.60 1,160,757.59
169,329.46 822,606.55 10,208.28 11,679.11 272,011.75 1,126,106.51
235,809.59 910,749.06 10,208.28 6,649.83 315,792.93 1,132,556.97
237,188.87 749,068.55 10,208.28 6,649.83 344,559.61 1,007,166.17
246,146.25 1,023,094.82 10,208.28 6,649.83 290,003.49 1,014,983.48
201,447.02 2,099,733.90 10,208.28 6,649.53 286,849.03 1,968,276.72
414,468.50 5,654,230.67 10,208.28 26,717.35 330,829.20 4,361,291.50
736,361.90 6,951,394.00 10,208.28 61,219.88 290,466.85 2,637,823.24
1,286,685.58 4,261,291.96 10,208.28 4,829.12 1,078,391.45 1,241,240.20
2,783,646.36 401,376.40 50,809.64 0.00 1,616,495.75 114,763.60
225,171.14 74,181.41 944.75 0.00 52,405.39 85,959.98
8,084.10 15,393.38 944.75 0.00 25,831.91 81,497.93
2,744.84 17,576.96 0.00 0.00 21,937.58 65,444.88
1,708.67 4,600.07 0.00 0.00 21,937.58 76,791.82
19,517.11 4,095.80 0.00 0.00 21,937.58 75,853.94
1,671.96 4,095.80 0.00 0.00 23,483.56 60,021.19
1,078.22 4,095.80 0.00 0.00 21,515.44 66,783.20
6,493.24 42,030.21 0.00 0.00 21,515.44 113,270.45
1,078.22 157,806.57 0.00 0.00 40,492.28 440,007.43
48,167.14 232,825.18 0.00 0.00 21,515.44 162,400.20
35,762.78 111,633.44 0.00 0.00 63,096.15 100,679.87
46,433.06 0.00 0.00 0.00 101,041.39 1,436.08
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
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 43,885,517.80 164,177,036.46 4,668,649.15 23,418,486.41 35,046,426.93 120,862,240.76
Discount Rate 6.750% 6.750% 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 39,936,319.98 149,462,225.08 4,567,761.40 23,210,651.75 32,213,528.61 110,609,054.46
Scheduled Contract Value Decline 1,360,570.25 2,746,158.86 169,674.77 1,010,572.84 1,126,151.99 3,096,631.67
Unscheduled Contract Value Decline 4,956.03 1,315,098.55 56,399.56 177,364.34 158,656.36 (250,619.79)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 38,570,793.70 145,400,967.67 4,341,687.08 22,022,714.57 30,928,720.26 107,763,042.59
5502033 5502051 502034 502035 5502034 5502035
---------------------------------------------------------------------------------------------
Cutoff Date 3/31/2003
---------------------------------------------------------------------------------------------
Date Added 2/28/2002 2/28/2002 3/31/2002 3/31/2002 3/31/2002 3/31/2002
---------------------------------------------------------------------------------------------
Pool POOL 7 POOL 8 POOL 9 POOL 10 POOL 11 POOL 12
---------------------------------------------------------------------------------------------
Scheduled Cashflows 26,486.11 77,357.27 998,970.18 88,658.19 578,424.82 46,779.68
86,154.71 387,803.71 687,055.00 242,623.58 644,190.73 186,554.01
91,620.51 620,143.98 584,283.60 293,024.10 763,348.93 195,319.09
95,095.53 585,079.89 599,628.54 288,958.39 764,003.74 198,323.18
111,962.13 552,039.53 544,763.39 292,338.99 777,977.03 197,600.83
102,561.08 491,829.59 668,333.18 292,124.92 844,314.78 206,471.94
97,317.44 489,899.95 947,988.15 327,576.31 939,199.24 211,532.28
102,974.80 1,208,813.91 589,035.92 303,864.00 758,106.48 199,021.36
126,046.08 4,405,415.64 603,988.58 295,501.90 875,505.34 204,211.43
115,376.67 1,362,280.85 949,659.91 306,769.05 866,343.89 203,252.10
288,378.63 632,137.76 761,329.99 294,280.04 756,878.52 207,547.34
230,340.05 327,667.40 2,945,828.62 387,017.17 2,530,074.12 410,998.62
87,779.92 323,864.36 6,176,254.92 351,544.03 2,934,354.96 342,304.09
93,310.32 337,429.96 811,785.83 176,836.46 680,222.02 190,764.07
88,551.54 491,663.80 532,690.16 170,503.27 690,432.55 193,723.67
90,079.71 412,694.10 565,864.44 160,503.27 685,656.79 192,269.40
104,277.51 392,763.81 498,338.99 161,942.38 663,996.85 191,555.77
89,144.91 332,424.02 616,567.75 161,942.38 754,872.85 199,531.41
89,144.91 326,678.68 902,503.82 161,942.38 864,170.12 222,621.37
94,675.31 1,124,817.22 549,054.52 170,304.48 672,932.27 190,805.62
90,079.71 4,221,998.87 570,932.89 161,942.38 801,398.53 196,969.38
106,875.56 967,880.10 865,941.27 173,209.53 792,679.31 195,493.13
255,630.27 315,601.65 749,900.53 160,503.72 690,725.53 199,330.62
213,993.74 5,797.48 2,894,105.23 241,217.26 2,370,020.60 402,880.08
2,942.98 5,096.70 6,059,314.27 230,044.42 2,690,377.84 265,599.02
4,088.46 4,756.75 672,613.20 40,956.29 563,222.60 6,940.87
1,102.23 6,398.07 404,627.77 17,929.58 576,069.56 1,262.44
2,630.40 15,972.52 404,050.80 17,929.58 569,342.90 1,262.44
9,299.44 6,398.07 364,078.26 19,368.69 550,465.22 1,262.44
2,630.40 6,398.07 461,653.85 19,368.69 625,341.19 6,789.69
2,630.40 6,398.07 713,291.36 19,368.69 723,196.43 5,024.29
5,116.13 6,398.07 417,641.98 27,730.79 559,604.69 1,262.44
2,630.40 11,892.24 421,975.40 19,368.69 600,836.86 1,262.44
11,124.73 127,236.75 702,287.87 30,635.84 633,724.48 1,262.44
35,644.57 53,024.73 538,958.51 17,929.58 582,726.64 1,262.44
10,558.73 1,416.57 2,050,467.55 17,929.58 1,931,410.79 12,399.39
1,102.23 1,416.57 4,597,347.24 58,653.44 2,029,806.49 32,674.62
3,587.96 1,270.65 461,866.22 16,931.48 433,054.67 165.03
1,102.23 2,807.99 243,163.24 16,931.48 441,061.71 165.03
2,630.40 12,382.44 216,726.56 16,931.48 434,214.45 165.03
9,299.44 2,807.99 201,421.09 18,370.59 415,375.28 165.03
2,630.40 2,807.99 288,079.64 18,370.59 477,797.55 5,692.28
2,630.40 2,807.99 486,398.08 18,370.59 539,969.01 3,926.88
5,116.13 2,807.98 238,077.76 26,732.69 418,399.88 165.03
2,630.30 8,390.27 195,780.42 18,370.59 611,753.24 165.03
11,124.73 126,986.56 531,583.45 29,637.86 490,551.77 165.03
35,644.01 51,608.13 342,694.57 16,931.48 433,617.02 165.03
9,456.50 0.00 1,595,468.42 16,931.81 1,676,412.16 11,302.28
0.00 0.00 3,562,197.51 51,631.80 1,482,650.78 17,881.85
0.00 0.00 182,362.50 1,306.27 47,366.93 0.00
0.00 0.00 17,114.05 1,306.07 35,841.26 0.00
0.00 0.00 20,712.75 0.00 39,932.56 0.00
0.00 0.00 7,564.37 0.00 34,940.75 0.00
0.00 0.00 2,973.45 0.00 34,203.81 0.00
0.00 0.00 86,080.58 0.00 39,242.44 0.00
0.00 0.00 21,791.02 0.00 34,203.81 0.00
0.00 0.00 2,973.45 0.00 34,203.81 0.00
0.00 0.00 25,490.80 0.00 42,683.55 0.00
0.00 0.00 2,973.45 0.00 33,231.12 0.00
0.00 0.00 17,262.08 0.00 90,331.83 0.00
0.00 0.00 59,615.62 0.00 109,170.79 0.00
0.00 0.00 0.00 0.00 528.95 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
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 3,055,210.75 20,861,564.70 53,233,484.55 6,471,096.82 44,766,694.82 5,564,248.96
Discount Rate 6.750% 6.750% 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 2,951,830.05 19,899,473.54 53,803,526.93 6,395,152.42 42,830,438.46 6,230,625.36
Scheduled Contract Value Decline 119,415.89 414,518.04 6,618,547.88 420,217.22 3,522,863.59 1,072,377.04
Unscheduled Contract Value Decline 5,756.35 51,431.95 470,881.45 (39,662.34) (57,965.44) (9,370.06)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 2,826,657.81 19,433,523.56 46,714,097.61 6,014,597.54 39,365,540.31 5,167,618.37
502036 502037 502038 5502036 5502037
----------------------------------------------------------------------------
Cutoff Date 3/31/2003
----------------------------------------------------------------------------
Date Added 4/30/2002 4/30/2002 4/30/2002 4/30/2002 4/30/2002
----------------------------------------------------------------------------
Pool POOL 13 POOL 14 POOL 15 POOL 16 POOL 17
----------------------------------------------------------------------------
Scheduled Cashflows 1,531,017.25 54,147.26 375,478.13 1,059,614.40 270,517.07
5,810,935.20 482,251.89 1,147,376.44 2,849,821.65 1,320,291.21
798,263.20 431,788.48 1,332,992.26 911,675.08 268,245.18
783,877.83 449,666.88 1,113,086.56 974,010.11 264,736.05
783,231.07 455,176.82 973,585.69 973,036.86 269,947.49
889,689.79 451,403.54 493,140.88 974,890.61 272,158.15
1,030,601.10 461,602.13 311,626.88 1,146,674.12 278,035.53
1,051,529.70 455,242.38 209,009.18 1,164,945.60 280,474.26
943,717.29 452,023.98 164,302.58 1,005,548.89 271,722.82
1,177,154.93 466,953.20 269,366.36 1,108,277.39 287,018.85
903,599.30 461,747.19 31,817.94 994,818.63 261,383.89
950,973.37 471,287.18 21,069.15 951,817.38 267,432.18
5,013,825.38 711,713.27 31,754.52 3,297,815.71 523,577.06
7,620,987.50 548,871.67 63,321.08 3,257,893.80 403,361.87
760,732.90 264,872.23 67,344.99 848,298.36 257,838.99
749,002.85 255,760.63 67,519.77 879,490.07 259,613.68
745,420.93 259,599.47 4,003.35 868,422.35 265,890.36
851,230.07 255,760.63 0.00 848,568.96 265,638.16
985,705.24 265,959.21 0.00 1,039,586.10 281,220.46
973,696.96 259,599.47 0.00 1,056,586.30 268,107.19
897,331.25 255,760.76 0.00 927,229.27 262,082.21
1,093,908.08 272,279.61 8,575.33 990,298.17 257,152.75
872,700.34 262,510.31 0.00 901,521.79 253,517.98
912,408.19 272,064.23 0.00 864,020.75 257,928.40
4,877,098.51 501,241.87 0.00 2,997,868.78 504,596.95
7,464,922.55 340,618.93 0.00 2,912,021.99 242,724.71
604,030.17 24,771.68 0.00 693,302.94 6,240.87
593,641.31 15,834.73 0.00 715,106.76 5,328.37
576,306.97 15,692.73 0.00 704,346.87 5,328.37
618,037.44 12,407.22 0.00 702,137.86 5,328.37
788,476.68 12,407.22 0.00 844,048.53 10,226.64
751,312.42 14,996.58 0.00 1,027,458.02 5,328.37
705,603.46 12,407.22 0.00 753,125.68 5,328.37
801,137.12 20,429.72 0.00 824,298.96 5,328.37
685,417.42 14,996.58 0.00 729,230.95 5,328.37
715,085.63 32,407.22 0.00 712,374.30 5,328.37
3,590,632.85 32,638.81 0.00 2,527,129.81 74,765.63
5,381,120.06 52,171.67 0.00 2,314,987.05 37,984.50
353,017.00 8,645.81 0.00 506,051.21 1,570.38
377,262.58 8,645.81 0.00 529,940.98 1,570.38
323,547.60 8,645.81 0.00 517,105.87 1,570.38
373,930.50 8,645.81 0.00 516,490.68 1,570.38
502,288.02 8,645.81 0.00 638,194.01 6,468.65
468,837.40 8,645.81 0.00 657,767.21 1,570.38
473,647.58 8,645.81 0.00 551,919.74 31,739.91
454,733.61 8,645.81 0.00 622,638.54 1,570.38
490,627.27 8,645.81 0.00 539,536.11 1,570.38
436,376.78 28,645.81 0.00 515,553.53 1,570.38
2,781,859.38 19,205.45 0.00 1,904,098.89 43,316.78
3,954,942.73 33,537.56 0.00 1,511,009.71 26,907.87
111,325.90 1,409.99 0.00 52,583.05 0.00
66,055.15 1,409.99 0.00 56,621.85 0.00
0.00 1,409.99 0.00 48,737.64 0.00
0.00 1,409.99 0.00 48,074.49 0.00
88,901.85 1,409.99 0.00 55,723.71 0.00
0.00 1,409.99 0.00 58,053.00 0.00
54,632.40 1,409.99 0.00 47,621.99 0.00
0.00 1,409.99 0.00 232,818.05 0.00
0.00 1,409.99 0.00 46,766.22 0.00
0.00 1,409.99 0.00 46,324.81 0.00
40,283.25 1,409.99 0.00 202,923.98 0.00
79,262.08 1,410.21 0.00 145,436.47 0.00
0.00 0.00 0.00 267.96 0.00
0.00 0.00 0.00 595.42 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 77,715,893.39 10,257,185.81 6,685,371.09 58,405,155.97 8,908,054.30
Discount Rate 6.750% 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 74,488,416.89 10,425,991.40 7,309,188.41 54,703,203.19 9,800,557.14
Scheduled Contract Value Decline 4,722,371.58 635,630.85 810,838.99 3,249,722.06 1,393,769.73
Unscheduled Contract Value Decline 1,138,465.12 234,944.23 (51,739.87) (59,700.26) 77,371.09
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 68,627,580.18 9,555,416.32 6,550,089.29 51,513,181.39 8,329,416.32
</Table>
Page 1 of 7
<Page>
CNH EQUIPMENT TRUST 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
<Table>
SETTLEMENT DATE 4/15/2003
Scheduled Payment Date 4/15/2002 4/15/2003
Actual Payment Date 4/15/2002 3/1/2003
Collection Period Begin Date 3/31/2003
Collection Period End Date 30
Days in accrual period (30/360) 29
Days in accrual period (act/360) 1.2800%
1 month LIBOR Rate
COLLATERAL SUMMARY
Wtd. Average Discount Rate 6.750%
Beginning Contract Value 648,837,945.08
Scheduled Contract Value Decline 32,490,033.24
Unscheduled Contract Value Decline 3,222,267.28
Additional Contract Value Purchased 0.00
Ending Contract Value 613,125,644.56
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 648,837,945.08
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 613,125,644.56
Total Original Contract Value (including Additional Contracts) 999,794,417.00
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $ 1,042,370.97 0.17%
Scheduled Amounts 60 days or more past due $ 1,332,018.42 0.22%
Net Losses on Liquidated Receivables $ 118,395.88 0.02%
Cumulative Net Losses $ 1,490,001.04
Number of Loans at Beginning of Period 33,113
Number of Loans at End of Period 32,342
Repossessed Equipment not Sold or Reassigned (Beginning) $ 402,599.79
Repossessed Equipment not Sold or Reassigned (End) $ 477,196.01
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $ 39,503,635.47
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 $ 39,503,635.47
Reinvestment Income (excluding Pre-funding Account) $ 62,204.28
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 $ 39,565,839.75
Swap Termination Payments due to Swap CounterParty $ 0.00
Prior Swap Termination Payment Shortfall $ 0.00
Total Swap Termination Payment due to Swap CounterParty $ 0.00
</Table>
Page 2 of 7
<Page>
CNH EQUIPMENT TRUST 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
<Table>
Actual Payment Date 4/15/2003
CALCULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $ 540,698.29
Past Due Servicing Fee $ 0.00
Total Servicing Fee Due $ 540,698.29
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) $ 648,837,945.08
A-1 notes Beginning Principal balance $ 0.00
A-2 notes Beginning Principal balance $ 68,641,573.51
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 $ 19,465,138.35
C notes Beginning Principal balance $ 21,087,233.22
A-1 notes Current Interest Due 2.0825% act/360 $ 0.00
A-2 notes Current Interest Due 3.1300% 30/360 $ 179,040.10
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.28000%
Spread for Note 0.25000%
------------------
Floating Rate Yield 1.53000% ACT/360
Class A-3 Current Interest Due $ 438,793.42
Class A-3 Swap float Rate receipt due $ 367,095.15
Class A-3 Swap fixed Rate payment due 4.2130% 30/360 $ 1,249,923.37
Class A-3 Net Swap receipt 0.00
Class A-3 Past due Net Swap payment 0.00
Interest on Class A-3 Past due Net Swap payment 0.00
Class A-3 Net Swap payment 882,828.22
Class A-4 Current Interest Due
1 Month LIBOR Rate 1.28000%
Spread for Note 0.30000%
------------------
Floating Rate Yield 1.58000% ACT/360
Class A-4 Current Interest Due $ 233,713.82
Class A-4 Swap float Rate receipt due $ 189,337.78
Class A-4 Swap fixed Rate payment due 4.9950% 30/360 $ 764,339.06
Class A-4 Net Swap receipt 0.00
Class A-4 Past due Net Swap payment 0.00
Interest on Class A-4 Past due Net Swap payment 0.00
Class A-4 Net Swap payment 575,001.28
Class B Current Interest Due
1 Month LIBOR Rate 1.28000%
Spread for Note 0.97000%
------------------
Floating Rate Yield 2.25000% ACT/360
Class B Current Interest Due $ 35,280.56
Class B Swap float Rate receipt due $ 20,070.72
Class B Swap fixed Rate payment due 4.3230% 30/360 $ 70,123.16
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 50,052.44
Class C Current Interest Due
1 Month LIBOR Rate 1.28000%
Spread for Note 1.90000%
------------------
Floating Rate Yield 3.18000% ACT/360
Class C Current Interest Due $ 54,018.46
Class C Swap float Rate receipt due $ 21,743.28
Class C Swap fixed Rate payment due 4.4675% 30/360 $ 78,506.01
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 56,762.73
Net Swap Payments Due 1,564,644.67
A-1 notes Past Due Interest
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 3 of 7
<Page>
C notes Interest Due on Past Due Interest $ 0.00
A-1 notes Total Interest Due $ 0.00
A-2 notes Total Interest Due $ 179,040.10
A-3 notes Total Interest Due $ 438,793.42
A-4 notes Total Interest Due $ 233,713.82
B notes Total Interest Due $ 35,280.56
C notes Total Interest Due $ 54,018.46
Class A Noteholders' Monthly Principal Distributable Amount $ 33,480,281.73
Class B Noteholders' Monthly Principal Distributable Amount $ 1,071,369.01
Class C Noteholders' Monthly Principal Distributable Amount $ 1,160,649.78
Reallocated Class C Principal Amount $ 0.00
A-1 notes Principal Due $ 0.00
A-2 notes Principal Due $ 33,480,281.73
A-3 notes Principal Due $ 0.00
A-4 notes Principal Due $ 0.00
Class B notes Principal Due $ 1,071,369.01
Class C notes Principal Due $ 1,160,649.78
Total notes Interest Due $ 940,846.36
Total notes Principal Due $ 35,712,300.52
Net Swap/Termination Payment Due $ 1,564,644.67
Total notes Distributable Amount $ 38,217,791.55
</Table>
Page 4 of 7
<Page>
CNH Equipment Trust 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
<Table>
Actual Payment Date 4/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $ 39,565,839.75
Beginning Negitive Carry Account $ 0.00
Deposits from Negitive Carry Account to Distribution Account $ 0.00
Beginning Spread Account Balance $ 32,493,318.55
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
Deposits from Prefunding Account
Total Cash Available $ 39,565,839.75
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
$ 39,565,839.75
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 39,565,673.08
Net Swap Payment Paid $ 1,564,644.67
Net Swap Payment Shortfall $ 0.00
Remaining Cash Available to Pay Class A Interest & Swap Termination Payment $ 38,001,028.41
Cash Available to Pay Class A Interest $ 38,001,028.41
Cash Available to Pay Class A Termination Payment $ 0.00
Class A-1 notes Interest Paid $ 0.00
Class A-2 notes Interest Paid $ 179,040.10
Class A-3 notes Interest Paid $ 438,793.42
Class A-4 notes Interest Paid $ 233,713.82
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 $ 37,149,481.07
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 $ 37,149,481.07
Cash Available to Pay Class B Interest $ 37,149,481.07
Cash Available to Pay Class B Termination Payment $ 0.00
Class B notes Interest Paid $ 35,280.56
Class B notes Interest Shortfall $ 0.00
Cash Available to Pay Class B Termination Payment $ 37,114,200.51
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
Class B Swap Termination Payment Shortfall $ 0.00
$ 0.00
Remaining Cash Available to Pay Class C Interest & Swap Termination Payment $ 37,114,200.51
Cash Available to Pay Class C Interest $ 37,114,200.51
Cash Available to Pay Class C Termination Payment $ 0.00
Class C notes Interest Paid $ 54,018.46
Class C notes Interest Shortfall $ 0.00
Cash Available to Pay Class C Termination Payment $ 37,060,182.05
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
$ 37,060,182.05
Class A-1 notes Principal Paid $ 0.00
Class A-2 notes Principal Paid $ 33,480,281.73
Class A-3 notes Principal Paid $ 0.00
Class A-4 notes Principal Paid $ 0.00
Class B notes Principal Paid $ 1,071,369.01
</Table>
Page 5 of 7
<Page>
<Table>
Class C notes Principal Paid $ 1,160,649.78
$ 1,347,881.53
Deposits to Spread Account $ 0.00
$ 1,347,881.53
Total Principal Balance of Notes and Certificates (End of Period) $ 613,125,644.56
A-1 notes Ending Principal balance $ 0.00
A-2 notes Ending Principal balance $ 35,161,291.78
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 $ 18,393,769.34
C notes Ending Principal balance $ 19,926,583.44
Servicing Fee Paid (If CNH is the servicer) $ 540,698.29
Servicing Fee Shortfall $ 0.00
Release to Seller as Excess $ 807,183.24 $ 807,183.24
</Table>
Page 6 of 7
<Page>
CNH EQUIPMENT TRUST 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
Actual Payment Date 4/15/2003
<Table>
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
-------------------- --------- ------------
Total Principal Balance of Notes and
Certificates (Beginning of Period) $ 648,837,945.08 0.6488379 $ 648.84
A-1 notes Beginning Principal balance $ 0.00 0.0000000 $ 0.00
A-2 notes Beginning Principal balance $ 68,641,573.51 0.2915261 $ 291.53
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 $ 19,465,138.35 0.6488379 $ 648.84
C notes Beginning Principal balance $ 21,087,233.22 0.6488379 $ 648.84
Total Principal Balance of Notes and
Certificates (End of Period) $ 613,125,644.56 0.6131256 $ 613.13
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 $ 35,161,291.78 0.1493327 $ 149.33
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 $ 18,393,769.34 0.6131256 $ 613.13
C notes Ending Principal balance 6.3675% $ 32,500,000.00 $ 19,926,583.44 0.6131256 $ 613.13
Class A-1 notes Interest Paid $ 0.00 0.0000000 $ 0.00
Class A-2 notes Interest Paid $ 179,040.10 0.0007604 $ 0.76
Class A-3 notes Interest Paid $ 438,793.42 0.0012325 $ 1.23
Class A-4 notes Interest Paid $ 233,713.82 0.0012728 $ 1.27
Class B notes Interest Paid $ 35,280.56 0.0011760 $ 1.18
Class C notes Interest Paid $ 54,018.46 0.0016621 $ 1.66
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 $ 0.00 0.0000000 $ 0.00
Class A-2 notes Principal Paid $ 33,480,281.73 0.1421934 $ 142.19
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 $ 1,071,369.01 0.0357123 $ 35.71
Class C notes Principal Paid $ 1,160,649.78 0.0357123 $ 35.71
NEGATIVE CARRY ACCOUNT
Negative Carry 3/27/2002 2.167%
Negative Carry Days Remaining 9/16/2002 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% $ 32,493,318.55
Beginning Spread Account Balance 4.50% $ 32,493,318.55
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 $ 32,493,318.55
PRINCIPAL SUPPLEMENT ACCOUNT
Required Principal Supplement Account
Balance $ 0.00
Beginning Principal Supplement Account Balance $ 0.00
Additional Deposit to Principal
Supplement Account from Pre-funding $ 0.00
Principal Supplement Account
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 $ 0.00
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 $ 0.00
Ending Pre-funding Account Balance $ 0.00
Release to seller $ 0.00
Total Release to Seller $ 1,348,048.20
</Table>
Page 7 of 7
<Page>
CNH EQUIPMENT TRUST 2002-B
$270,000,000 Class A-1 1.40625% Asset Backed Notes due December 9, 2003
$270,000,000 Class A-2 1.860% Asset Backed Notes due June 15, 2005
$305,000,000 Class A-3 Floating-Rate Asset Backed Notes due December 15, 2006
$186,250,000 Class A-4 Floating-Rate Asset Backed Notes due April 15, 2008
$35,750,000 Class B 4.120% Asset Backed Notes due May 17, 2010
$33,000,000 4.120% Asset Backed Certificates
<Table>
Prepared by: Qazzafi Pothiawala (262) - 636 - 5272 1 2 3
5 5 5
-----------------------------------------------------------------
Cutoff Date 3/31/2003
-----------------------------------------------------------------
Date Added 10/31/2002 11/30/2002 12/31/2002
----------------- -------------- --------------
Pool POOL 1 POOL 2 POOL 3
Scheduled Cashflows 4,986,465.80 553,945.09 344,634.66
20,480,139.16 3,042,053.57 1,450,360.47
27,950,033.65 2,683,253.14 1,838,375.40
25,641,552.73 2,770,416.28 1,783,691.60
22,479,444.78 2,319,541.76 1,677,713.07
21,823,456.94 2,458,770.85 1,705,125.40
30,178,891.92 3,137,984.03 2,239,934.95
22,213,669.10 6,129,499.63 1,645,642.34
16,470,531.85 12,992,993.94 5,102,041.46
16,290,167.71 3,315,767.98 9,893,131.94
13,775,448.17 3,004,277.10 1,964,502.09
12,087,386.45 2,454,501.77 1,478,119.86
12,548,185.71 2,722,597.56 1,464,178.50
19,123,913.09 3,146,627.47 1,435,690.23
24,265,814.43 2,540,893.31 1,646,793.10
21,720,062.19 2,572,273.04 1,581,243.34
19,249,289.49 2,215,708.67 1,521,967.27
17,661,043.73 2,265,820.86 1,538,706.21
24,886,886.97 2,726,655.77 1,974,986.95
17,858,919.98 5,709,854.31 1,416,043.35
12,406,719.01 12,161,922.06 4,508,587.22
12,835,706.33 3,020,691.77 9,095,830.78
11,125,823.47 2,627,738.89 1,701,995.75
10,101,428.81 2,026,724.76 1,214,519.80
10,583,175.66 2,450,085.82 1,196,707.52
16,892,013.89 2,843,455.50 1,172,303.48
21,702,315.87 2,252,341.50 1,276,239.79
18,678,439.60 2,175,367.69 1,295,847.40
15,621,739.24 1,862,864.44 1,236,468.72
13,943,160.09 1,867,418.48 1,243,864.32
20,518,657.34 2,380,119.23 1,634,114.65
13,799,593.35 5,454,829.56 1,137,710.87
8,266,476.59 11,787,251.15 4,092,144.72
8,624,781.67 2,459,560.60 8,591,227.63
7,366,638.33 2,197,829.56 1,280,383.88
6,414,652.88 1,517,144.26 856,669.24
7,059,273.47 1,945,474.73 806,521.84
11,527,419.60 2,261,610.29 782,013.07
14,860,761.84 1,616,121.97 862,777.59
12,588,542.31 1,622,173.62 870,782.47
10,700,927.44 1,276,069.12 837,644.07
9,485,745.38 1,236,055.73 766,294.46
15,092,090.09 1,844,989.14 1,174,421.60
9,512,732.76 3,779,366.10 711,059.41
5,686,642.36 8,155,298.11 2,817,905.55
6,719,541.65 1,759,918.99 6,685,977.82
4,923,427.48 1,477,019.72 907,471.02
4,405,291.05 1,207,437.66 605,759.01
4,519,303.61 1,554,042.86 547,139.45
7,555,288.61 1,688,511.92 493,184.58
10,331,741.17 1,142,658.09 563,486.91
7,936,772.81 977,929.16 565,446.15
6,506,743.91 774,525.84 585,137.23
5,496,251.61 768,509.70 502,505.36
9,883,192.60 1,461,389.34 837,194.79
4,746,846.50 3,307,311.99 456,420.66
838,728.97 6,988,896.60 2,331,713.23
665,029.13 311,292.80 5,768,451.90
709,503.69 281,672.64 298,308.88
315,528.91 162,738.52 28,692.67
384,713.79 388,088.49 32,641.18
364,890.23 437,589.01 21,197.90
507,931.09 199,295.23 52,990.70
514,610.60 279,816.44 42,590.51
318,509.91 127,469.24 52,990.70
611,094.89 53,462.77 21,140.03
434,579.64 60,367.13 20,734.33
202,602.40 71,728.96 52,451.23
0.00 85,181.25 112,603.75
87,553.31 0.00 325,320.68
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
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 776,066,438.79 177,152,794.56 116,778,468.69
Discount Rate 5.500% 5.500% 5.500%
Beginning Contract Value 724,304,037.86 162,889,098.47 105,799,331.67
Scheduled Contract Value Decline 16,603,513.54 2,610,758.30 1,360,297.96
Unscheduled Contract Value Decline 4,826,310.37 2,498,755.44 536,043.02
Additional Contract Value Added 0.00 0.00 0.00
Ending Contract Value 702,874,213.94 157,779,584.74 103,902,990.69
</Table>
2002 b Page 1
<Page>
CNH EQUIPMENT TRUST 2002-B
$270,000,000 Class A-1 1.40625% Asset Backed Notes due December 9, 2003
$270,000,000 Class A-2 1.860% Asset Backed Notes due June 15, 2005
$305,000,000 Class A-3 Floating-Rate Asset Backed Notes due December 15, 2006
$186,250,000 Class A-4 Floating-Rate Asset Backed Notes due April 15, 2008
$35,750,000 Class B 4.120% Asset Backed Notes due May 17, 2010
$33,000,000 4.120% Asset Backed Certificates
<Table>
Dated Date (30/360) 3/15/2003
Dated Date (act/360) 3/17/2003
Scheduled Payment Date 4/15/2003
Actual Payment Date 4/15/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 29
1 month LIBOR Rate 1.2800%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 5.500%
Beginning Contract Value 992,992,468.00
Scheduled Contract Value Decline 20,574,569.80
Unscheduled Contract Value Decline 7,861,108.83
Additional Contract Value Purchased 0.00
Ending Contract Value 964,556,789.37
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 992,992,468.00
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 964,556,789.37
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $ 719,408.96 0.07%
Scheduled Amounts 60 days or more past due $ 878,114.42 0.09%
Net Losses on Liquidated Receivables $ 117,017.30 0.01%
Cumulative Net Losses $ 452,049.48
Number of Loans at Beginning of Period 44,118
Number of Loans at End of Period 43,427
Repossessed Equipment not Sold or Reassigned (Beginning) $ 418,351.26
Repossessed Equipment not Sold or Reassigned (End) $ 416,701.47
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $ 32,686,266.77
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 $ 32,686,266.77
Reinvestment Income (excluding Pre-funding Account) $ 44,527.16
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 $ 32,730,793.93
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>
2002-b Page 2
<Page>
CNH EQUIPMENT TRUST 2002-B
$270,000,000 Class A-1 1.40625% Asset Backed Notes due December 9, 2003
$270,000,000 Class A-2 1.860% Asset Backed Notes due June 15, 2005
$305,000,000 Class A-3 Floating-Rate Asset Backed Notes due December 15, 2006
$186,250,000 Class A-4 Floating-Rate Asset Backed Notes due April 15, 2008
$35,750,000 Class B 4.120% Asset Backed Notes due May 17, 2010
$33,000,000 4.120% Asset Backed Certificates
<Table>
ACTUAL PAYMENT DATE 4/15/2003
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $ 827,493.72
Past Due Servicing Fee $ 0.00
Total Servicing Fee Due $ 827,493.72
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) $ 992,992,468.00
A-1 notes Beginning Principal balance $ 166,470,212.79
A-2 notes Beginning Principal balance $ 270,000,000.00
A-3 notes Beginning Principal balance $ 305,000,000.00
A-4 notes Beginning Principal balance $ 186,250,000.00
B notes Beginning Principal balance $ 32,272,255.21
Certificate Beginning Principal balance $ 33,000,000.00
Coupon/ Swap Adj.
Type Spread Coupon
---- ------- ---------
A-1 notes Current Interest Due Fix 1.40625% 1.40625% $ 188,579.54
A-2 notes Current Interest Due Fix 1.86000% 1.86000% $ 418,500.00
A-3 notes Current Interest Due Flt 0.21000% 2.43050% $ 366,084.72
A-4 notes Current Interest Due Flt 0.36000% 3.16700% $ 246,056.94
B notes Current Interest Due Fix 4.12000% 4.12000% $ 110,801.41
Certificate Current Interest Due Fix 4.12000% 4.12000% $ 113,300.00
A-1 notes Past Due Interest $ 0.00
A-2 notes Past Due Interest $ 0.00
A-3 notes Past Due Interest $ 0.00
A-4 notes Past Due Interest $ 0.00
B notes Past Due Interest $ 0.00
Certificate Past Due Interest $ 0.00
A-1 notes Interest Due on Past Due Interest $ 0.00
A-2 notes Interest Due on Past Due Interest $ 0.00
A-3 notes Interest Due on Past Due Interest $ 0.00
A-4 notes Interest Due on Past Due Interest $ 0.00
B notes Interest Due on Past Due Interest $ 0.00
Certificate Interest Due on Past Due Interest $ 0.00
A-1 notes Total Interest Due $ 188,579.54
A-2 notes Total Interest Due $ 418,500.00
A-3 notes Total Interest Due $ 366,084.72
A-4 notes Total Interest Due $ 246,056.94
B notes Total Interest Due $ 110,801.41
Certificate Total Interest Due $ 113,300.00
1 Month LIBOR
Fixed Coupon
-------------
A-1 Net Swap Payment Due 0.00000% $ 0.00
A-2 Net Swap Payment Due 0.00000% $ 0.00
A-3 Net Swap Payment Due 2.22050% $ 249,888.19
A-4 Net Swap Payment Due 2.80700% $ 243,625.35
B Net Swap Payment Due 0.00000% $ 0.00
Certificate Net Swap Payment Due 0.00000% $ 0.00
A-1 Net Swap Payment Past Due $ 0.00
A-2 Net Swap Payment Past Due $ 0.00
A-3 Net Swap Payment Past Due $ 0.00
A-4 Net Swap Payment Past Due $ 0.00
B Net Swap Payment Past Due $ 0.00
Certificate Net Swap Payment Past Due $ 0.00
A-1 Interest on Swap Payment Past Due $ 0.00
A-2 Interest on Swap Payment Past Due $ 0.00
A-3 Interest on Swap Payment Past Due $ 0.00
A-4 Interest on Swap Payment Past Due $ 0.00
B Interest on Swap Payment Past Due $ 0.00
Cert Interest on Swap Payment Past Due $ 0.00
A-1 Total Net Swap Payment Due $ 0.00
A-2 Total Net Swap Payment Due $ 0.00
A-3 Total Net Swap Payment Due $ 249,888.19
A-4 Total Net Swap Payment Due $ 243,625.35
B Total Net Swap Payment Due $ 0.00
Certificate Total Net Swap Payment Due $ 0.00
A-1 Net Swap Receipt $ 0.00
A-2 Net Swap Receipt $ 0.00
A-3 Net Swap Receipt $ 0.00
A-4 Net Swap Receipt $ 0.00
B Net Swap Receipt $ 0.00
Certificate Net Swap Receipt $ 0.00
A-1 notes Principal Due $ 27,511,519.08
A-2 notes Principal Due $ 0.00
A-3 notes Principal Due $ 0.00
A-4 notes Principal Due $ 0.00
Class B notes Principal Due $ 924,159.55
Certificate Principal Due $ 0.00
Total notes Interest Due $ 1,330,022.61
Total notes Principal Due $ 28,435,678.63
Net Swap/Termination Payment Due $ 493,513.54
Total notes Distributable Amount $ 30,259,214.79
</Table>
2002-b Page 3
<Page>
CNH Equipment Trust 2002-B
$270,000,000 Class A-1 1.40625% Asset Backed Notes due December 9, 2003
$270,000,000 Class A-2 1.860% Asset Backed Notes due June 15, 2005
$305,000,000 Class A-3 Floating-Rate Asset Backed Notes due December 15, 2006
$186,250,000 Class A-4 Floating-Rate Asset Backed Notes due April 15, 2008
$35,750,000 Class B 4.120% Asset Backed Notes due May 17, 2010
$33,000,000 4.120% Asset Backed Certificates
<Table>
Actual Payment Date 4/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $ 32,730,793.93
Beginning Negitive Carry Account $ 0.00
Deposits from Negitive Carry Account to Distribution Account $ 0.00
Beginning Spread Account Balance $ 24,824,811.70
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 $ 32,730,793.93
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
$ 32,730,793.93
Administration Fee Paid $ 166.67
Administration Fee Shortfall $ 0.00
$ 32,730,627.26
Net Swap Payment Paid $ 493,513.54
Net Swap Payment Shortfall $ 0.00
Remaining Cash Available to Pay Note Interest & Swap Termination Payment $ 32,237,113.72
Cash Available to Pay Note Interest $ 32,237,113.72
Cash Available to Pay Termination Payment $ 0.00
Class A-1 notes Interest Paid $ 188,579.54
Class A-2 notes Interest Paid $ 418,500.00
Class A-3 notes Interest Paid $ 366,084.72
Class A-4 notes Interest Paid $ 246,056.94
$ 31,017,892.51
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
Swap Termination Payment Paid $ 0.00
Swap Termination Payment Shortfall $ 0.00
$ 31,017,892.51
Class B notes Interest Paid $ 110,801.41
Class B notes Interest Shortfall $ 0.00
$ 30,907,091.10
Class A-1 notes Principal Paid $ 27,511,519.08
Class A-2 notes Principal Paid $ 0.00
Class A-3 notes Principal Paid $ 0.00
Class A-4 notes Principal Paid $ 0.00
Class B notes Principal Paid $ 924,159.55
$ 2,471,412.47
Deposits to Spread Account $ 0.00
$ 2,471,412.47
Certificate Interest Paid $ 113,300.00
Certificate Interest Shortfall $ 0.00
$ 2,358,112.47
Certificate Principal Paid $ 0.00
$ 2,358,112.47
Total Principal Balance of Notes and Certificates (End of Period) $ 964,556,789.37
A-1 notes Ending Principal balance $ 138,958,693.71
A-2 notes Ending Principal balance $ 270,000,000.00
A-3 notes Ending Principal balance $ 305,000,000.00
A-4 notes Ending Principal balance $ 186,250,000.00
B notes Ending Principal balance $ 31,348,095.66
Certificate Ending Principal balance $ 33,000,000.00
Servicing Fee Paid (If CNH is the servicer) $ 827,493.72
Servicing Fee Shortfall $ 0.00
Release to Seller as Excess $ 1,530,618.75 $ 1,530,618.75
</Table>
2002-b Page 4
<Page>
CNH EQUIPMENT TRUST 2002-B
$270,000,000 Class A-1 1.40625% Asset Backed Notes due December 9, 2003
$270,000,000 Class A-2 1.860% Asset Backed Notes due June 15, 2005
$305,000,000 Class A-3 Floating-Rate Asset Backed Notes due December 15, 2006
$186,250,000 Class A-4 Floating-Rate Asset Backed Notes due April 15, 2008
$35,750,000 Class B 4.120% Asset Backed Notes due May 17, 2010
$33,000,000 4.120% Asset Backed Certificates
Actual Payment Date 4/15/2003
<Table>
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------------------ --------- ------------
Total Principal Balance of Notes and
Certificates (Beginning of Period) $ 992,992,468.00 0.9027204 $ 902.72
A-1 notes Beginning Principal balance $ 166,470,212.79 0.6165563 $ 616.56
A-2 notes Beginning Principal balance $ 270,000,000.00 1.0000000 $ 1,000.00
A-3 notes Beginning Principal balance $ 305,000,000.00 1.0000000 $ 1,000.00
A-4 notes Beginning Principal balance $ 186,250,000.00 1.0000000 $ 1,000.00
B notes Beginning Principal balance $ 32,272,255.21 0.9027204 $ 902.72
Certificate Beginning Principal balance $ 33,000,000.00 1.0000000 $ 1,000.00
Total Principal Balance of Notes and
Certificates (End of Period) $ 964,556,789.37 0.8768698 $ 876.87
A-1 notes Ending Principal balance $ 270,000,000.00 $ 138,958,693.71 0.5146618 $ 514.66
A-2 notes Ending Principal balance $ 270,000,000.00 $ 270,000,000.00 1.0000000 $ 1,000.00
A-3 notes Ending Principal balance $ 305,000,000.00 $ 305,000,000.00 1.0000000 $ 1,000.00
A-4 notes Ending Principal balance $ 186,250,000.00 $ 186,250,000.00 1.0000000 $ 1,000.00
B notes Ending Principal balance $ 35,750,000.00 $ 31,348,095.66 0.8768698 $ 876.87
Certificate Ending Principal balance $ 33,000,000.00 $ 33,000,000.00 1.0000000 $ 1,000.00
Class A-1 notes Interest Paid $ 188,579.54 0.0006984 $ 0.70
Class A-2 notes Interest Paid $ 418,500.00 0.0015500 $ 1.55
Class A-3 notes Interest Paid $ 366,084.72 0.0012003 $ 1.20
Class A-4 notes Interest Paid $ 246,056.94 0.0013211 $ 1.32
Class B notes Interest Paid $ 110,801.41 0.0030993 $ 3.10
Certificate Interest Paid $ 113,300.00 0.0034333 $ 3.43
Class A-1 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A21 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-3 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-4 notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class B notes Interest Shortfall $ 0.00 0.0000000 $ 0.00
Certificate Interest Shortfall $ 0.00 0.0000000 $ 0.00
Class A-1 notes Principal Paid $ 27,511,519.08 0.1018945 $ 101.89
Class A-2 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class A-3 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class A-4 notes Principal Paid $ 0.00 0.0000000 $ 0.00
Class B notes Principal Paid $ 924,159.55 0.0258506 $ 25.85
Certificate Principal Paid $ 0.00 0.0000000 $ 0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 1.25000% 11/19/2002 1.0295%
Negitive Carry Days Remaining 5/15/2003 30
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 Deposit (Add Loans) 2.00% $ 0.00
Required Spread Account Target 2.50% $ 24,113,919.73
Required Spread Account Floor 2.00% $ 22,000,004.35
Required Spread Account $ 24,113,919.73
Beginning Spread Account Balance $ 24,824,811.70
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 $ 710,891.97
Ending Spread Account Balance $ 24,113,919.73
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 $ 3,069,171.11
</Table>
2002-b Page 5