<Page>
<Table>
<Caption>
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
Please contact Kim Zier at (262) 636-6644 with any questions regarding this
report or email abs@cnh.com. For additional information consult
http://investors.cnh.com.
300080 300081 300083 300181 5300080
----------------------------------------------------------------------------------
Cutoff Date 8/31/2003
----------------------------------------------------------------------------------
Date Added 8/31/2000 8/31/2000 8/31/2000 8/31/2000 8/31/2000
----------------------------------------------------------------------------------
Pool PERIOD POOL 1 POOL 2 POOL 3 POOL 4 POOL 5
----------------------------------------------------------------------------------
Scheduled Cashflows 0 893,987.20 1,656,290.17 257,486.67 52,000.00 2,754,685.16
1 651,258.02 1,067,402.43 148,032.88 0.00 1,395,663.21
2 649,958.30 894,415.99 151,110.48 0.00 1,657,584.46
3 553,256.01 1,072,789.54 161,730.79 0.00 1,785,420.70
4 568,314.65 1,475,202.95 196,493.21 19,460.05 2,194,583.23
5 510,705.90 1,107,737.13 216,762.25 0.00 1,660,087.21
6 387,134.85 935,768.14 194,956.97 0.00 1,604,773.20
7 439,228.74 954,593.31 116,112.91 0.00 1,475,585.60
8 481,617.80 1,285,993.84 96,104.49 0.00 2,160,373.60
9 389,345.38 1,744,141.11 136,724.33 0.00 3,099,557.42
10 440,902.15 2,752,461.50 98,587.11 0.00 3,888,880.51
11 1,218,038.72 1,748,283.66 115,371.18 0.00 2,876,646.75
12 1,303,898.94 537,451.75 101,928.10 0.00 2,397,644.70
13 421,157.97 587,630.43 84,902.34 0.00 1,067,032.97
14 336,397.58 396,750.39 76,446.28 0.00 1,165,662.59
15 298,355.04 536,185.15 84,490.15 0.00 1,188,283.60
16 322,375.39 809,879.75 110,512.34 0.00 1,620,848.09
17 264,801.75 542,142.94 100,964.28 0.00 1,143,018.96
18 168,208.62 350,997.80 70,359.88 0.00 1,077,676.98
19 211,230.08 442,516.83 63,509.39 0.00 985,792.79
20 247,127.09 590,481.31 25,860.58 0.00 1,444,491.82
21 149,816.79 828,107.52 50,522.31 0.00 1,944,159.54
22 182,571.57 1,585,827.53 68,698.11 0.00 2,418,119.48
23 686,135.24 929,190.47 33,534.65 0.00 1,516,392.87
24 721,312.26 111,355.29 2,182.44 0.00 1,112,781.56
25 149,056.50 95,931.04 512.00 0.00 121,179.78
26 115,160.75 39,194.44 512.00 0.00 81,187.76
27 44,392.75 97,604.62 14,705.26 0.00 70,159.11
28 108,904.86 107,967.02 0.00 0.00 158,722.52
29 12,940.32 8,621.85 0.00 0.00 38,964.86
30 869.78 794.14 0.00 0.00 26,511.57
31 869.78 794.14 0.00 0.00 28,779.11
32 869.78 35,352.43 0.00 0.00 83,172.30
33 869.78 794.14 0.00 0.00 78,065.05
34 869.78 38,775.33 0.00 0.00 128,090.15
35 80,699.05 0.00 27,509.63 0.00 6,952.86
36 0.00 0.00 0.00 0.00 0.00
37 0.00 0.00 0.00 0.00 0.00
38 44,977.88 0.00 0.00 0.00 0.00
39 0.00 0.00 0.00 0.00 0.00
40 65,135.86 0.00 0.00 0.00 0.00
41 0.00 0.00 0.00 0.00 0.00
42 0.00 0.00 0.00 0.00 0.00
43 0.00 0.00 0.00 0.00 0.00
44 0.00 0.00 0.00 0.00 0.00
45 0.00 0.00 0.00 0.00 0.00
46 0.00 0.00 0.00 0.00 0.00
47 0.00 0.00 0.00 0.00 0.00
48 0.00 0.00 0.00 0.00 0.00
49 0.00 0.00 0.00 0.00 0.00
50 0.00 0.00 0.00 0.00 0.00
51 0.00 0.00 0.00 0.00 0.00
52 0.00 0.00 0.00 0.00 0.00
53 0.00 0.00 0.00 0.00 0.00
54 0.00 0.00 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00 0.00
56 0.00 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73
74
75
76
77
78
Total Amount of Scheduled Cashflow TOTAL 13,122,752.91 25,369,426.08 2,806,623.01 71,460.05 46,457,532.07
Discount Rate 8.629% 8.629% 8.629% 8.629% 8.629%
Beginning Contract Value 14,284,023.61 25,322,112.90 2,932,286.14 70,775.22 46,598,424.47
Scheduled Contract Value Decline 2,574,436.69 2,757,319.88 391,894.21 51,864.99 5,880,544.37
Unscheduled Contract Value Decline (403,283.23) (992,145.79) (96,239.29) (52,000.00) (2,140,822.28)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 12,112,870.16 23,556,938.81 2,636,631.22 70,910.23 42,858,702.39
300090 5300084 300085 300086 300087
----------------------------------------------------------------------------
Cutoff Date 8/31/2003
----------------------------------------------------------------------------
Date Added 9/30/2000 10/31/2000 11/30/2000 11/30/2000 11/30/2000
----------------------------------------------------------------------------
Pool PERIOD POOL 6 POOL 7 POOL 8 POOL 9 POOL 10
----------------------------------------------------------------------------
Scheduled Cashflows 0 621,740.79 389,227.44 1,530,249.35 98,161.56 0.00
1 1,455,050.58 880,915.95 4,626,921.30 0.00 0.00
2 360,460.27 1,251,209.16 4,125,375.17 14,157.44 0.00
3 356,475.07 273,821.48 3,689,351.07 20,827.01 0.00
4 368,478.39 300,292.80 2,052,451.41 8,125.68 0.00
5 333,770.18 228,243.98 1,138,189.20 0.00 0.00
6 335,407.98 284,538.86 844,113.54 0.00 0.00
7 382,141.89 242,691.42 1,172,355.89 11,704.74 0.00
8 308,107.39 260,545.76 1,014,481.63 14,401.62 0.00
9 319,903.07 205,199.87 956,185.55 0.00 0.00
10 322,321.10 208,547.30 859,509.21 0.00 0.00
11 374,230.75 222,273.90 907,438.63 0.00 0.00
12 836,631.35 257,052.84 1,451,117.66 0.00 0.00
13 1,234,341.80 728,048.93 3,525,127.32 0.00 0.00
14 255,847.77 1,041,713.56 2,857,685.19 0.00 0.00
15 252,319.70 208,552.26 2,479,285.58 0.00 0.00
16 276,356.99 222,148.65 1,380,154.64 0.00 0.00
17 241,965.94 160,532.47 547,725.31 0.00 0.00
18 234,122.27 161,906.22 404,295.92 0.00 0.00
19 269,126.56 171,234.79 589,794.01 0.00 0.00
20 206,021.81 176,287.42 424,800.28 0.00 0.00
21 213,821.69 138,816.74 427,674.74 0.00 0.00
22 205,759.51 137,277.33 336,593.01 0.00 0.00
23 256,628.04 139,588.52 428,623.92 0.00 0.00
24 624,000.36 178,308.47 778,139.11 0.00 0.00
25 738,009.03 436,092.86 2,211,863.30 0.00 0.00
26 27,780.56 699,497.82 1,673,485.16 0.00 0.00
27 14,229.63 72,797.61 1,208,253.86 0.00 0.00
28 3,401.83 53,463.06 553,678.85 3,714.71 0.00
29 24,731.55 16,609.34 70,489.84 0.00 0.00
30 15,014.12 16,147.33 42,698.32 0.00 0.00
31 2,816.95 16,147.33 55,373.91 0.00 0.00
32 2,642.70 16,147.33 33,401.14 0.00 0.00
33 2,861.48 16,147.33 30,504.53 0.00 0.00
34 1,176.72 16,147.33 816.83 0.00 0.00
35 38,206.78 31,950.34 816.83 0.00 0.00
36 12,354.24 60,295.08 72,504.42 0.00 0.00
37 0.00 9,865.67 39,539.01 0.00 0.00
38 0.00 74,047.97 26,723.15 0.00 0.00
39 0.00 25,033.31 100,523.55 0.00 0.00
40 0.00 6,479.16 3,596.61 0.00 0.00
41 0.00 0.00 0.00 0.00 0.00
42 0.00 0.00 0.00 0.00 0.00
43 0.00 0.00 0.00 15,169.83 0.00
44 0.00 0.00 0.00 0.00 0.00
45 0.00 0.00 0.00 0.00 0.00
46 0.00 0.00 0.00 0.00 0.00
47 0.00 0.00 0.00 0.00 0.00
48 0.00 0.00 0.00 0.00 0.00
49 0.00 0.00 0.00 0.00 0.00
50 0.00 0.00 0.00 0.00 0.00
51 0.00 0.00 0.00 0.00 0.00
52 0.00 0.00 0.00 0.00 0.00
53 0.00 0.00 0.00 0.00 0.00
54 0.00 0.00 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00 0.00
56 0.00 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73
74
75
76
77
78
Total Amount of Scheduled Cashflow TOTAL 11,528,256.84 10,035,844.99 44,671,907.95 186,262.59 0.00
Discount Rate 8.578% 8.423% 8.986% 8.986% 8.986%
Beginning Contract Value 11,468,255.84 9,584,014.69 43,979,382.01 212,527.99 0.00
Scheduled Contract Value Decline 1,194,781.46 569,279.99 3,058,763.95 145,197.04 0.00
Unscheduled Contract Value Decline (370,123.81) (226,470.82) (305,508.38) (111,728.79) 0.00
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 10,643,598.19 9,241,205.52 41,226,126.43 179,059.74 0.00
5300085 300088 5300088
----------------------------------------------------
Cutoff Date 8/31/2003
----------------------------------------------------
Date Added 11/30/2000 12/31/2000 12/31/2000
----------------------------------------------------
Pool PERIOD POOL 11 POOL 12 POOL 13
----------------------------------------------------
Scheduled Cashflows 0 124,480.50 214,286.91 173,590.55
1 180,889.02 200,095.65 127,659.44
2 973,219.77 190,353.05 161,588.52
3 1,183,380.69 795,370.73 779,131.58
4 175,897.88 1,843,212.32 449,020.49
5 190,999.45 219,996.17 121,771.71
6 151,015.73 169,337.97 98,412.36
7 154,223.35 111,132.22 94,823.02
8 164,569.40 119,793.80 114,578.72
9 177,557.59 147,141.28 130,659.96
10 151,111.75 141,701.92 144,059.11
11 157,929.01 148,667.69 135,109.98
12 155,035.89 137,289.51 124,738.16
13 150,273.30 150,533.93 111,657.02
14 744,627.35 141,777.79 125,889.26
15 837,326.64 501,648.25 637,713.54
16 132,016.12 1,230,440.60 303,102.97
17 144,459.59 108,881.62 90,319.00
18 106,775.50 94,567.80 63,968.56
19 106,430.86 52,073.15 60,125.96
20 109,534.53 61,412.05 77,900.58
21 120,701.47 84,892.63 76,358.74
22 102,959.29 58,843.22 94,312.45
23 107,628.64 68,880.47 79,076.37
24 105,464.46 73,354.95 74,781.54
25 100,415.16 80,094.97 133,225.50
26 538,776.34 53,320.75 69,968.27
27 617,360.73 349,652.61 476,556.06
28 25,864.39 722,768.67 188,351.49
29 40,775.22 25,624.23 4,775.44
30 11,921.04 20,717.94 1,613.55
31 15,049.18 0.00 1,613.55
32 8,128.79 0.00 1,613.55
33 7,116.44 0.00 1,613.55
34 7,116.44 0.00 1,613.55
35 7,116.44 0.00 1,613.55
36 6,836.82 0.00 1,613.55
37 6,756.57 0.00 1,613.55
38 20,065.83 0.00 1,589.77
39 18,694.38 17,531.02 41,599.40
40 0.00 147,487.99 18,086.15
41 0.00 0.00 0.00
42 0.00 0.00 0.00
43 0.00 0.00 0.00
44 0.00 0.00 0.00
45 0.00 0.00 0.00
46 0.00 0.00 0.00
47 0.00 0.00 0.00
48 0.00 0.00 0.00
49 0.00 0.00 0.00
50 0.00 0.00 0.00
51 0.00 0.00 0.00
52 0.00 0.00 0.00
53 0.00 0.00 0.00
54 0.00 0.00 0.00
55 0.00 0.00 0.00
56 0.00 0.00 0.00
57 0.00 0.00 0.00
58 0.00 0.00 0.00
59 0.00 0.00 0.00
60 0.00 0.00 0.00
61 0.00 0.00 0.00
62 0.00 0.00 0.00
63 0.00 0.00 0.00
64 0.00 0.00 0.00
65 0.00 0.00 0.00
66 0.00 0.00 0.00
67 0.00 0.00 0.00
68 0.00 0.00 0.00
69 0.00 0.00 0.00
70 0.00 0.00 0.00
71 0.00 0.00 0.00
72 0.00 0.00 0.00
73
74
75
76
77
78
Total Amount of Scheduled Cashflow TOTAL 8,140,501.55 8,482,883.86 5,397,410.07
Discount Rate 8.986% 8.923% 8.923%
Beginning Contract Value 7,701,081.75 8,035,756.30 5,116,381.51
Scheduled Contract Value Decline 256,607.28 412,072.56 276,176.61
Unscheduled Contract Value Decline 11,100.00 (137,961.94) (77,316.02)
Additional Contract Value Added 0.00 0.00 0.00
Ending Contract Value 7,433,374.47 7,761,645.68 4,917,520.92
===================================================================================================================================
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
Scheduled Payment Date 9/21/2000 9/15/2003
Actual Payment Date 9/21/2000 9/15/2003
Collection Period Begin Date 8/1/2003
Collection Period End Date 8/31/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
COLLATERAL SUMMARY
Wtd. Average Discount Rate 8.744%
Beginning Contract Value 175,305,022.43
Scheduled Contract Value Decline 17,568,939.02
Unscheduled Contract Value Decline (4,902,500.34)
Additional Contract Value Purchased 0.00
Ending Contract Value 162,638,583.75
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 175,305,022.43
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 162,638,583.75
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $1,385,590.19 0.85%
Scheduled Amounts 60 days or more past due $3,100,592.11 1.91%
Net Losses on Liquidated Receivables $179,044.66 0.11%
Cumulative Net Losses $12,155,503.94
Number of Loans at Beginning of Period 16,208
Number of Loans at End of Period 15,165
Repossessed Equipment not Sold or Reassigned (Beginning) $831,112.85
Repossessed Equipment not Sold or Reassigned (End) $537,996.40
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $13,894,068.84
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $13,894,068.84
Reinvestment Income (excluding Pre-funding Account) $27,222.86
Reinvestment Income on Pre-funding Account) $0.00
Total Collections + Reinvestment Income For The Period $13,921,291.70
===================================================================================================================================
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
Actual Payment Date 9/15/2003
CALCULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $146,087.52
Past Due Servicing Fee $2,980,446.69
Total Servicing Fee Due $3,126,534.21
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) $175,305,022.43
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 $145,354,558.98
B notes Beginning Principal balance $7,450,463.45
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 $841,845.15
B notes Current Interest Due 7.140% 30/360 $44,330.26
Certificate Current Interest Due 7.140% 30/360 $133,875.00
A-1 notes Past Due Interest $0.00
A-2 notes Past Due Interest $0.00
A-3 notes Past Due Interest $0.00
A-4 notes Past Due Interest $0.00
B notes Past Due Interest $0.00
Certificate Past Due Interest $0.00
A-1 notes Interest Due on Past Due Interest $0.00
A-2 notes Interest Due on Past Due Interest $0.00
A-3 notes Interest Due on Past Due Interest $0.00
A-4 notes Interest Due on Past Due Interest $0.00
B notes Interest Due on Past Due Interest $0.00
Certificate Interest Due on Past Due Interest $0.00
A-1 notes Total Interest Due $0.00
A-2 notes Total Interest Due $0.00
A-3 notes Total Interest Due $0.00
A-4 notes Total Interest Due $841,845.15
B notes Total Interest Due $44,330.26
Certificate Total Interest Due $133,875.00
A-1 notes Principal Due $0.00
A-2 notes Principal Due $0.00
A-3 notes Principal Due $0.00
A-4 notes Principal Due $12,128,115.04
Class B notes Principal Due $538,323.64
Certificate Principal Due $0.00
Total notes Interest Due $886,175.41
Total notes Principal Due $12,666,438.68
Total notes Distributable Amount $13,552,614.09
===================================================================================================================================
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
Actual Payment Date 9/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $13,921,291.70
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 $13,921,291.70
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
$13,921,291.70
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$13,921,125.03
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 $841,845.15
$13,079,279.88
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 $44,330.26
Class B notes Interest Shortfall $0.00
$13,034,949.62
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 $12,128,115.04
Class B notes Principal Paid $538,323.64
$368,510.94
Deposits to Spread Account $0.00
$368,510.94
Certificate Interest Paid $133,875.00
Certificate Interest Shortfall $0.00
$234,635.94
Certificate Principal Paid $0.00
$234,635.94
Total Principal Balance of Notes and Certificates (End of Period) $162,638,583.75
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 $133,226,443.94
B notes Ending Principal balance $6,912,139.81
Certificate Ending Principal balance $22,500,000.00
Servicing Fee Paid (If CNH is the servicer) $234,635.94
Servicing Fee Shortfall $2,891,898.27
Release to Seller as Excess $0.00 $0.00
===================================================================================================================================
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 9/15/2003
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $175,305,022.43 0.1753050 $175.31
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 $145,354,558.98 0.6292405 $629.24
B notes Beginning Principal balance $7,450,463.45 0.1753050 $175.31
Certificate Beginning Principal balance $22,500,000.00 1.0000000 $1,000.00
Total Principal Balance of Notes and Certificates (End of Period) $162,638,583.75 0.1626386 $162.64
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 93.50% $133,226,443.94 0.5767379 $576.74
B notes Ending Principal balance $42,500,000.00 4.25% $6,912,139.81 0.1626386 $162.64
Certificate Ending Principal balance $22,500,000.00 2.25% $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 $841,845.15 0.0036444 $3.64
Class B notes Interest Paid $44,330.26 0.0010431 $1.04
Certificate Interest Paid $133,875.00 0.0059500 $5.95
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 $0.00 0.0000000 $0.00
Class A-4 notes Principal Paid $12,128,115.04 0.0525027 $52.50
Class B notes Principal Paid $538,323.64 0.0126664 $12.67
Certificate Principal Paid $0.00 0.0000000 $0.00
NEGATIVE CARRY ACCOUNT
Negative Carry 3.842%
Negative Carry Days Remaining 3/15/2001 0
Required Negative Carry Account $0.00
Beginning Negative Carry Account $0.00
Negative Carry Account Withdrawls 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 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 $234,802.61
</Table>
2000-b-3 Page 1
<Page>
<Table>
<Caption>
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
Please contact Kim Zier at 262-636-6644 with any questions regarding this
report or e-mail abs@cnh.com. For additional information consult
http://investors.cnh.com.
101050 101051 5101050 5101051 101053
-----------------------------------------------------------------------------------
Cutoff Date 8/31/2003
-----------------------------------------------------------------------------------
Date Added 4/30/2001 4/30/2001 4/30/2001 4/30/2001 5/31/2001
-----------------------------------------------------------------------------------
Pool PERIOD POOL 1 POOL 2 POOL 3 POOL 4 POOL 5
------------------ ----------------------------------
Scheduled Cashflows 0 429,058.00 1,621,573.61 577,534.93 1,542,715.25 758,299.02
1 613,949.54 1,686,462.10 606,157.55 1,566,962.27 589,294.34
2 716,409.91 1,806,853.10 645,331.85 1,718,722.51 644,825.50
3 636,728.71 2,805,540.54 576,645.58 2,259,989.52 804,820.28
4 942,074.08 4,975,716.33 658,253.11 3,197,617.98 1,007,163.50
5 732,832.71 5,183,958.84 559,939.65 3,061,638.29 647,220.65
6 722,427.60 4,842,172.74 576,252.27 2,904,731.65 634,225.66
7 1,750,437.03 4,010,332.19 1,486,346.78 2,287,842.03 702,980.41
8 3,718,186.86 1,356,763.53 1,577,783.13 1,191,132.33 2,642,970.35
9 555,596.00 1,554,293.85 445,345.85 1,292,900.57 3,550,385.00
10 429,872.36 1,237,749.80 455,554.89 1,283,642.92 559,722.57
11 400,823.23 1,340,736.44 460,970.74 1,298,985.61 473,179.57
12 448,302.37 1,268,469.84 430,242.29 1,310,468.92 435,109.45
13 460,686.73 1,236,678.54 498,786.10 1,378,503.20 505,954.74
14 471,920.34 1,231,202.07 521,730.13 1,356,757.07 462,042.90
15 431,978.64 1,806,275.95 440,748.07 1,830,527.22 572,448.63
16 642,717.01 3,106,265.20 485,987.09 2,369,624.03 741,024.79
17 462,843.70 3,193,897.80 423,671.80 2,288,875.49 475,334.80
18 517,506.11 2,898,067.93 418,248.41 2,133,191.04 463,178.52
19 1,031,075.19 2,303,940.85 1,021,313.58 1,558,366.63 559,493.26
20 2,189,942.53 683,029.27 1,206,862.57 695,221.38 1,757,209.32
21 271,774.51 578,303.07 283,553.53 774,738.39 2,214,634.80
22 215,804.71 610,050.34 293,294.21 764,223.88 313,861.54
23 176,357.21 703,290.09 263,345.50 755,014.79 287,005.95
24 204,195.42 634,101.36 264,450.84 800,744.01 252,049.78
25 226,944.81 625,597.57 299,736.52 795,769.05 287,882.18
26 226,161.78 556,114.01 335,749.31 892,893.48 288,734.96
27 189,222.59 955,124.86 274,997.83 1,150,116.52 314,244.40
28 317,732.70 1,736,972.10 283,776.20 1,279,672.89 426,713.37
29 217,183.46 1,893,640.29 246,716.36 1,319,336.10 277,471.48
30 244,155.71 1,407,837.85 257,875.49 1,123,159.32 266,418.47
31 558,520.42 919,490.78 610,040.77 714,870.58 276,490.67
32 1,154,756.33 95,740.01 796,815.54 45,501.88 1,042,393.81
33 64,827.57 20,665.43 57,243.68 44,771.44 1,331,955.68
34 20,186.29 17,029.54 26,576.70 70,499.44 65,155.11
35 14,023.37 53,511.18 13,497.00 43,315.92 16,874.05
36 24,503.62 1,905.43 20,780.50 117,446.02 5,138.89
37 3,902.42 22,055.87 16,006.09 39,822.42 14,656.57
38 3,014.68 1,905.43 46,299.16 106,440.86 16,477.21
39 18,045.18 12,441.09 10,315.38 86,036.26 32,192.47
40 34,900.53 66,292.59 68,599.60 113,915.59 5,933.55
41 3,014.68 16,447.35 10,126.81 126,833.15 1,503.23
42 35,984.03 32,247.35 9,925.94 45,078.37 1,503.23
43 30,970.93 38,060.18 16,447.11 15,086.54 1,503.23
44 13,903.16 299.68 49,781.41 535.13 1,503.23
45 0.00 0.00 0.00 257.95 18,370.58
46 0.00 0.00 0.00 0.00 0.00
47 0.00 12,623.87 0.00 9,498.09 0.00
48 0.00 0.00 11,472.00 0.00 0.00
49 0.00 0.00 0.00 0.00 0.00
50 0.00 0.00 30,015.45 0.00 0.00
51 0.00 0.00 0.00 0.00 0.00
52 0.00 0.00 0.00 0.00 0.00
53 0.00 0.00 0.00 0.00 0.00
54 0.00 0.00 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00 0.00
56 0.00 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 22,575,454.76 61,161,727.84 18,671,145.30 49,763,993.98 26,747,551.70
Discount Rate 8.351% 8.351% 8.351% 8.351% 7.404%
Beginning Contract Value 21,249,696.09 59,032,394.54 17,672,302.52 47,592,497.79 25,365,398.51
Scheduled Contract Value Decline 853,478.28 3,040,542.67 1,003,730.06 2,966,309.36 1,123,598.19
Unscheduled Contract Value Decline (172,333.83) (229,200.32) (249,295.69) (815,581.54) (225,657.60)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 20,568,551.64 56,221,052.18 16,917,868.15 45,441,769.97 24,467,457.91
5101053 101054 5101054 101055 5101055
-----------------------------------------------------------------------------
Cutoff Date 8/31/2003
-----------------------------------------------------------------------------
Date Added 5/31/2001 6/30/2001 6/30/2001 7/30/2001 7/30/2001
-----------------------------------------------------------------------------
Pool PERIOD POOL 6 POOL 7 POOL 8 POOL 9 POOL 10
----------------------------------------------
Scheduled Cashflows 0 715,062.15 482,408.82 693,393.66 211,417.22 152,117.44
1 732,637.73 540,955.49 832,100.76 323,973.34 111,523.49
2 998,777.19 566,474.21 816,574.24 230,622.22 127,363.24
3 1,017,381.02 616,010.69 1,033,748.66 214,730.23 170,834.02
4 1,077,494.90 982,853.79 1,164,495.02 377,081.08 224,930.28
5 838,866.91 631,191.63 848,803.30 275,035.98 156,664.88
6 771,803.57 481,401.29 786,357.92 351,262.35 162,765.10
7 754,096.95 492,757.09 819,858.53 639,206.67 246,704.56
8 2,186,996.47 711,547.63 759,860.70 454,457.65 177,690.80
9 2,487,823.47 1,512,551.59 2,221,590.78 251,357.13 126,118.49
10 626,054.03 3,247,561.79 2,637,982.40 742,560.98 510,482.77
11 615,809.12 599,449.46 633,739.62 791,858.61 335,708.09
12 613,445.80 468,635.26 643,278.69 197,612.72 97,660.01
13 633,203.64 451,943.10 721,643.55 305,813.63 105,680.35
14 735,151.29 431,066.49 647,950.48 170,257.80 104,553.10
15 798,937.73 420,011.16 793,540.46 173,586.67 116,720.58
16 734,895.20 731,734.74 866,304.28 315,917.38 175,589.63
17 616,533.72 478,123.96 667,338.40 234,527.18 128,415.20
18 594,419.92 357,266.16 574,387.19 308,695.59 131,145.25
19 594,014.13 386,737.72 626,322.95 578,397.47 223,323.39
20 1,587,052.56 559,694.80 582,325.99 423,261.35 157,947.18
21 1,751,271.58 1,049,766.66 1,595,226.90 211,217.56 101,422.72
22 423,756.12 2,055,966.62 1,865,652.22 632,642.28 425,405.00
23 434,831.53 373,407.73 449,452.87 592,879.58 240,801.65
24 426,858.57 311,328.90 451,749.29 129,605.95 76,238.97
25 439,609.72 284,919.99 544,444.62 235,758.21 83,155.40
26 528,243.93 287,934.89 457,594.84 117,743.42 78,497.41
27 543,025.19 255,630.53 556,326.47 119,481.85 97,203.48
28 486,277.92 443,416.89 639,239.95 247,419.85 143,308.22
29 406,080.47 265,217.05 483,808.60 154,900.98 88,841.94
30 394,644.89 217,868.64 393,108.20 294,874.35 97,263.67
31 372,536.31 220,915.34 446,528.65 512,802.40 185,125.35
32 1,126,044.75 338,960.00 381,198.57 359,540.62 110,713.47
33 1,107,523.68 726,516.14 1,055,762.17 112,049.04 77,034.18
34 49,461.65 1,381,539.36 1,126,811.47 510,005.93 407,428.84
35 68,879.58 152,424.90 38,662.57 439,658.54 131,365.08
36 54,573.74 69,409.07 41,476.49 5,904.76 14,350.06
37 48,717.84 51,820.11 49,134.96 94,790.88 14,034.40
38 50,119.41 59,941.84 29,231.74 1,770.37 15,354.57
39 65,922.93 36,312.58 45,935.31 9,059.33 12,498.48
40 73,237.29 23,619.42 77,074.89 0.00 30,857.24
41 44,677.55 24,585.89 87,547.13 0.00 11,900.70
42 33,045.98 567.32 27,311.05 0.00 5,024.67
43 32,592.64 567.32 37,637.59 0.00 5,024.67
44 46,415.01 446.01 25,288.09 0.00 5,024.67
45 69,711.14 11,432.87 104,720.01 0.00 5,024.67
46 892.76 0.00 255,146.59 0.00 78,641.73
47 10,613.40 0.00 466.69 17,214.88 3,489.98
48 0.00 0.00 466.69 0.00 0.00
49 0.00 0.00 1,169.87 0.00 0.00
50 0.00 0.00 0.00 0.00 0.00
51 0.00 0.00 0.00 0.00 0.00
52 0.00 0.00 0.00 0.00 0.00
53 3,296.55 0.00 0.00 0.00 0.00
54 0.00 0.00 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00 0.00
56 0.00 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00 0.00
59 3,296.55 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00 0.00
65 3,296.55 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00 0.00
71 2,438.69 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 28,832,351.42 23,794,892.94 30,639,772.07 12,370,954.03 6,288,969.07
Discount Rate 7.404% 7.266% 7.266% 7.844% 7.844%
Beginning Contract Value 27,367,243.74 22,703,480.96 29,165,369.34 11,568,760.41 5,817,592.71
Scheduled Contract Value Decline 1,362,114.11 1,056,457.06 1,358,177.41 458,618.45 263,844.41
Unscheduled Contract Value Decline (270,620.43) (90.87) (39,689.88) 36,421.12 (66,467.50)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 26,275,750.06 21,647,114.77 27,846,881.81 11,073,720.83 5,620,215.80
===================================================================================================================================
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
Settlement Date
Scheduled Payment Date 6/15/2001 9/15/2003
Actual Payment Date 6/15/2001 9/15/2003
Collection Period Begin Date 8/1/2003
Collection Period End Date 8/31/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
1 month LIBOR Rate 1.1100%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 7.921%
Beginning Contract Value 267,534,736.60
Scheduled Contract Value Decline 13,486,870.00
Unscheduled Contract Value Decline (2,032,516.53)
Additional Contract Value Purchased 0.00
Ending Contract Value 256,080,383.13
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 267,534,736.60
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 256,080,383.13
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $830,128.38 0.32%
Scheduled Amounts 60 days or more past due $2,949,742.85 1.15%
Net Losses on Liquidated Receivables $122,909.65 0.05%
Cumulative Net Losses $6,645,875.38
Number of Loans at Beginning of Period 22,071
Number of Loans at End of Period 21,647
Repossessed Equipment not Sold or Reassigned (Beginning) $1,471,312.17
Repossessed Equipment not Sold or Reassigned (End) $1,186,413.57
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $13,200,684.12
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 $13,200,684.12
Reinvestment Income (excluding Pre-funding Account) $25,175.48
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 $13,225,859.60
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
===================================================================================================================================
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-45.380% Asset Backed Notes due August 15, 2007
$38,250,000 Class B 5.730% Asset Backed Notes due May 15, 2008
$20,250,000 5.730% Asset Backed Certificates
Actual Payment Date 9/15/2003
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $222,945.61
Past Due Servicing Fee $0.00
Total Servicing Fee Due $222,945.61
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) $267,534,736.60
A-1 notes Beginning Principal balance $0.00
A-2 notes Beginning Principal balance $0.00
A-3 notes Beginning Principal balance $15,164,510.30
A-4 notes Beginning Principal balance $220,750,000.00
B notes Beginning Principal balance $11,370,226.30
Certificate Beginning Principal balance $20,250,000.00
A-1 notes Current Interest Due 4.035% act/360 $0.00
Class A-2 Current Interest Due
1 Month LIBOR Rate 1.11000%
Spread for Note 0.11000%
--------
Floating Rate Yield 1.22000% ACT/360
Class A-2 Current Interest Due $0.00
Class A-2 Swap float Rate receipt due $0.00
Class A-2 Swap fixed Rate payment due 4.162% 30/360 $0.00
Class A-2 Net Swap receipt 0.00
Class A-2 Past due Net Swap payment 0.00
Interest on Class A-2 Past due Net Swap payment 0.00
Class A-2 Net Swap payment 0.00
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.11000%
Spread for Note 0.17000%
--------
Floating Rate Yield 1.28000% ACT/360
Class A-3 Current Interest Due $16,714.66
Class A-3 Swap float Rate receipt due $14,494.74
Class A-3 Swap fixed Rate payment due 4.580% 30/360 $57,877.88
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 43,383.14
Net Swap Payments Due 43,383.14
A-4 notes Current Interest Due 5.380% 30/360 $989,695.83
B notes Current Interest Due 5.730% 30/360 $54,292.83
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 $16,714.66
A-4 notes Total Interest Due $989,695.83
B notes Total Interest Due $54,292.83
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 $10,967,543.45
A-4 notes Principal Due $0.00
Class B notes Principal Due $486,810.02
Certificate Principal Due $0.00
Total notes Interest Due $1,060,703.32
Total notes Principal Due $11,454,353.47
Net Swap/Termination Payment Due $43,383.14
Total notes Distributable Amount $12,558,439.93
===================================================================================================================================
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
Actual Payment Date 9/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $13,225,859.60
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 $13,225,859.60
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
$13,225,859.60
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$13,225,692.93
Net Swap Payment Paid $43,383.14
Net Swap Payment Shortfall $0.00
Remaining Cash Available to Pay Note Interest & Swap Termination Payment $13,182,309.79
Cash Available to Pay Note Interest $13,182,309.79
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 $16,714.66
Class A-4 notes Interest Paid $989,695.83
$12,175,899.30
Class A-1 notes Interest Shortfall $0.00
Class A-2 notes Interest Shortfall $0.00
Class A-3 notes Interest Shortfall $0.00
Class A-4 notes Interest Shortfall $0.00
Swap Termination Payment Paid $0.00
Swap Termination Payment Shortfall $0.00
$12,175,899.30
Class B notes Interest Paid $54,292.83
Class B notes Interest Shortfall $0.00
$12,121,606.47
Class A-1 notes Principal Paid $0.00
Class A-2 notes Principal Paid $0.00
Class A-3 notes Principal Paid $10,967,543.45
Class A-4 notes Principal Paid $0.00
Class B notes Principal Paid $486,810.02
$667,253.00
Deposits to Spread Account $0.00
$667,253.00
Certificate Interest Paid $96,693.75
Certificate Interest Shortfall $0.00
$570,559.25
Certificate Principal Paid $0.00
$570,559.25
Total Principal Balance of Notes and Certificates (End of Period) $256,080,383.13
A-1 notes Ending Principal balance $0.00
A-2 notes Ending Principal balance $0.00
A-3 notes Ending Principal balance $4,196,966.85
A-4 notes Ending Principal balance $220,750,000.00
B notes Ending Principal balance $10,883,416.28
Certificate Ending Principal balance $20,250,000.00
Servicing Fee Paid (If CNH is the servicer) $222,945.61
Servicing Fee Shortfall $0.00
Release to Seller as Excess $347,613.64 $347,613.64
===================================================================================================================================
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 9/15/2003
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $267,534,736.60 0.2972608 $297.26
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 $15,164,510.30 0.0715307 $71.53
A-4 notes Beginning Principal balance $220,750,000.00 1.0000000 $1,000.00
B notes Beginning Principal balance $11,370,226.30 0.2972608 $297.26
Certificate Beginning Principal balance $20,250,000.00 1.0000000 $1,000.00
Total Principal Balance of Notes and Certificates (End of Period) $256,080,383.13 0.2845338 $284.53
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 $4,196,966.85 0.0197970 $19.80
A-4 notes Ending Principal balance 5.380% $220,750,000.00 93.50% $220,750,000.00 1.0000000 $1,000.00
B notes Ending Principal balance 5.730% $38,250,000.00 4.25% $10,883,416.28 0.2845338 $284.53
Certificate Ending Principal balance 5.730% $20,250,000.00 2.25% $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 $16,714.66 0.0000788 $0.08
Class A-4 notes Interest Paid $989,695.83 0.0044833 $4.48
Class B notes Interest Paid $54,292.83 0.0014194 $1.42
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 $10,967,543.45 0.0517337 $51.73
Class A-4 notes Principal Paid $0.00 0.0000000 $0.00
Class B notes Principal Paid $486,810.02 0.0127271 $12.73
Certificate Principal Paid $0.00 0.0000000 $0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 5/22/2001 2.654%
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 $570,725.92
</Table>
2001-a(2) Page 5
<Page>
<Table>
<Caption>
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
Please contact Kim Zier at 262-636-6644 with any questions regarding this
report or e-mail abs@cnh.com. For additional information consult
http://investors.cnh.com.
801100 801101 801103 801151
------------------------------------------------------------------
Cutoff Date 8/31/2003
------------------------------------------------------------------
Date Added 10/31/2001 10/31/2001 10/31/2001 10/31/2001
------------------------------------------------------------------
Pool PERIOD POOL 1 POOL 2 POOL 3 POOL 4
------------------------------------------------------------------
Scheduled Cashflows 0 387,477.13 3,157,935.97 72,836.94 516,939.53
1 4,564,331.85 9,293,834.13 478,686.62 1,796,951.61
2 6,138,163.58 3,308,814.83 415,657.59 1,742,293.06
3 2,024,452.24 4,338,957.24 347,758.82 1,735,916.74
4 1,420,135.69 5,296,473.37 322,229.35 1,743,029.83
5 975,109.07 3,737,385.54 322,144.12 1,578,573.92
6 740,958.47 3,196,281.44 320,297.36 1,532,438.51
7 940,030.57 3,647,747.57 328,638.06 1,651,435.42
8 911,353.28 3,195,297.51 321,760.11 1,413,547.59
9 729,745.50 2,449,763.73 328,676.39 1,583,665.79
10 670,595.33 3,903,601.17 322,942.04 1,697,861.48
11 1,041,103.71 5,591,713.65 323,479.00 1,322,436.50
12 671,202.70 6,838,943.04 322,709.40 942,566.88
13 4,826,085.61 9,945,106.81 483,831.98 459,405.16
14 5,982,864.47 2,501,744.72 267,556.83 66,843.76
15 1,861,171.74 3,495,095.42 32,418.80 14,010.75
16 1,234,345.11 4,265,774.73 4,506.42 10,083.90
17 811,151.86 2,930,077.75 2,419.12 9,173.73
18 603,652.18 2,346,197.50 2,419.12 8,213.76
19 721,863.36 2,658,952.11 2,419.12 8,144.09
20 702,518.20 2,130,437.93 2,419.12 7,734.84
21 566,181.19 1,665,387.34 2,419.12 7,734.84
22 511,414.95 2,839,797.98 2,419.12 7,734.80
23 802,036.45 3,646,122.21 2,419.12 4,496.31
24 491,426.06 5,093,204.08 2,419.12 3,105.90
25 3,586,965.01 7,391,582.98 2,419.23 15,105.70
26 4,407,192.88 1,667,627.93 0.00 0.00
27 1,424,004.60 2,643,246.16 0.00 0.00
28 949,627.01 3,308,936.02 0.00 0.00
29 576,589.91 2,160,572.54 0.00 0.00
30 387,286.21 1,628,589.69 0.00 0.00
31 492,774.10 1,775,066.50 0.00 0.00
32 444,316.09 1,278,731.24 0.00 0.00
33 364,733.10 821,902.68 0.00 0.00
34 285,615.48 1,700,230.37 0.00 0.00
35 603,248.63 2,407,596.63 0.00 0.00
36 415,050.03 3,542,797.63 0.00 0.00
37 2,871,274.03 4,898,433.68 0.00 12,000.00
38 3,587,828.55 367,773.51 0.00 0.00
39 897,350.81 587,270.92 0.00 0.00
40 279,182.37 731,989.53 0.00 0.00
41 100,048.50 207,373.48 0.00 0.00
42 41,278.76 91,509.15 0.00 0.00
43 31,766.87 59,700.48 0.00 0.00
44 48,029.42 32,881.87 0.00 0.00
45 41,405.65 5,231.02 0.00 0.00
46 1,607.89 13,254.15 0.00 0.00
47 1,607.89 286,348.30 0.00 0.00
48 100,067.54 65,305.16 0.00 0.00
49 14,470.08 102,053.70 0.00 0.00
50 101,158.49 34,842.30 0.00 0.00
51 37,561.39 0.00 0.00 0.00
52 0.00 0.00 0.00 0.00
53 0.00 0.00 0.00 0.00
54 0.00 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00
56 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 62,421,411.59 139,285,495.39 5,037,902.02 19,891,444.40
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 58,543,731.14 136,756,207.60 5,226,896.10 21,451,793.71
Scheduled Contract Value Decline 992,668.18 8,726,954.48 402,731.01 2,268,188.28
Unscheduled Contract Value Decline 778,443.60 825,412.05 (13,374.60) (30,116.57)
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 56,772,619.37 127,203,841.07 4,837,539.70 19,213,722.00
5801100 5801101 5801103 5801151
--------------------------------------------------------------
Cutoff Date 8/31/2003
--------------------------------------------------------------
Date Added 10/31/2001 10/31/2001 10/31/2001 10/31/2001
--------------------------------------------------------------
Pool PERIOD POOL 5 POOL 6 POOL 7 POOL 8
--------------------------------------------------------------
Scheduled Cashflows 0 416,568.91 2,964,974.64 20,427.58 625,086.87
1 1,930,970.15 4,002,789.40 111,979.92 1,507,847.97
2 3,000,117.06 3,914,903.52 728,389.61 4,002,394.60
3 763,640.28 4,561,072.98 71,860.83 6,578,939.09
4 873,176.20 3,224,833.13 67,490.73 1,517,595.02
5 757,447.60 2,658,005.82 53,225.45 629,195.72
6 713,726.53 2,593,849.10 54,949.66 415,343.43
7 839,422.68 2,798,750.09 76,865.37 689,438.35
8 835,288.27 2,556,731.10 74,454.22 415,378.57
9 734,404.90 2,444,176.14 53,431.66 779,235.96
10 725,728.64 3,767,434.26 63,231.78 1,190,734.98
11 727,049.33 4,773,780.24 65,968.19 594,333.23
12 711,994.47 4,874,944.69 67,995.62 361,710.18
13 1,883,361.92 3,486,597.08 86,442.18 63,151.71
14 2,748,884.82 2,667,777.94 676,694.73 35,363.46
15 564,627.81 3,504,648.21 1,028.75 67,986.51
16 663,200.95 2,184,269.08 0.00 16,482.99
17 526,800.28 1,751,644.63 0.00 25,860.22
18 513,525.09 1,712,399.73 0.00 7,079.24
19 609,430.94 1,838,520.84 23,527.20 23,136.09
20 579,244.25 1,644,444.56 0.00 3,002.59
21 529,760.13 1,508,191.30 0.00 46,352.00
22 508,911.53 2,419,720.95 0.00 3,002.59
23 515,238.64 3,311,102.51 12,023.60 3,002.59
24 505,314.19 3,494,338.71 0.00 3,002.75
25 1,384,106.01 2,199,441.17 16,065.81 35,012.99
26 2,272,114.52 1,422,158.11 11,423.60 719.43
27 388,588.53 1,816,215.39 0.00 3,358.03
28 471,822.42 1,425,277.54 0.00 719.43
29 356,700.80 1,142,413.43 0.00 5,244.57
30 339,916.27 1,145,747.16 0.00 4,575.12
31 409,672.45 1,226,641.08 23,527.20 10,743.03
32 394,691.51 1,031,049.23 0.00 719.43
33 355,195.58 909,860.74 0.00 719.24
34 324,064.00 1,651,364.12 0.00 0.00
35 333,205.39 2,196,980.49 12,023.60 0.00
36 322,530.77 2,314,541.30 0.00 0.00
37 949,841.47 1,130,782.64 10,023.60 30,810.80
38 1,586,165.32 134,347.16 11,423.60 0.00
39 67,011.70 167,566.83 0.00 0.00
40 157,568.26 177,697.54 0.00 0.00
41 62,570.45 147,417.61 0.00 0.00
42 26,240.26 124,503.55 0.00 0.00
43 54,826.63 128,741.76 0.00 0.00
44 38,245.55 108,988.59 0.00 0.00
45 31,809.83 95,808.47 0.00 0.00
46 32,790.58 181,031.10 0.00 0.00
47 25,423.46 250,685.42 0.00 0.00
48 25,121.74 385,972.40 0.00 0.00
49 127,435.98 172,021.24 0.00 0.00
50 210,855.49 8,807.33 0.00 0.00
51 0.00 0.00 0.00 0.00
52 0.00 0.00 0.00 0.00
53 0.00 0.00 0.00 0.00
54 0.00 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00
56 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 33,926,350.54 96,355,962.05 2,394,474.49 19,697,278.78
Discount Rate 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 31,926,649.70 94,534,132.14 2,395,840.43 21,364,718.77
Scheduled Contract Value Decline 898,903.15 7,617,301.96 95,706.58 2,369,911.50
Unscheduled Contract Value Decline 121,844.00 (1,444,669.96) 15,804.08 (227,166.63)
Additional Contract Value Added 0.00 0.00 0.00 0.00
Ending Contract Value 30,905,902.55 88,361,500.13 2,284,329.78 19,221,973.91
===================================================================================================================================
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
Settlement Date
Scheduled Payment Date 12/15/2001 9/15/2003
Actual Payment Date 12/17/2001 9/15/2003
Collection Period Begin Date 8/1/2003
Collection Period End Date 8/31/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
1 month LIBOR Rate 1.1100%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 6.750%
Beginning Contract Value 372,199,969.60
Scheduled Contract Value Decline 23,372,365.14
Unscheduled Contract Value Decline 26,175.96
Additional Contract Value Purchased 0.00
Ending Contract Value 348,801,428.50
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 372,199,969.60
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 348,801,428.50
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $1,144,077.42 0.33%
Scheduled Amounts 60 days or more past due $1,411,421.37 0.40%
Net Losses on Liquidated Receivables ($14,842.26) 0.00%
Cumulative Net Losses $4,192,135.40
Number of Loans at Beginning of Period 28,147
Number of Loans at End of Period 27,300
Repossessed Equipment not Sold or Reassigned (Beginning) $1,063,197.21
Repossessed Equipment not Sold or Reassigned (End) $645,089.85
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $25,670,190.15
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 $25,670,190.15
Reinvestment Income (excluding Pre-funding Account) $33,544.95
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 $25,703,735.10
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
===================================================================================================================================
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 9/15/2003
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $310,166.64
Past Due Servicing Fee $0.00
Total Servicing Fee Due $310,166.64
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) $372,199,969.60
A-1 notes Beginning Principal balance $0.00
A-2 notes Beginning Principal balance $0.00
A-3 notes Beginning Principal balance $201,076,145.45
A-4 notes Beginning Principal balance $132,328,000.00
B notes Beginning Principal balance $15,818,399.18
Certificate Beginning Principal balance $22,977,424.97
A-1 notes Current Interest Due 2.1125% act/360 $0.00
Class A-2 Current Interest Due
1 Month LIBOR Rate 1.11000%
Spread for Note 0.20000%
--------
Floating Rate Yield 1.31000% ACT/360
Class A-2 Current Interest Due $0.00
Class A-2 Swap float Rate receipt due $0.00
Class A-2 Swap fixed Rate payment due 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 0.00
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.11000%
Spread for Note 0.31000%
--------
Floating Rate Yield 1.42000% ACT/360
Class A-3 Current Interest Due $245,871.44
Class A-3 Swap float Rate receipt due $192,195.28
Class A-3 Swap fixed Rate payment due 3.405% 30/360 $570,553.56
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 378,358.28
Net Swap Payments Due 378,358.28
A-4 notes Current Interest Due 4.450% 30/360 $490,716.33
B notes Current Interest Due 4.300% 30/360 $56,682.60
Certificate Current Interest Due 4.300% 30/360 $82,335.77
A-1 notes Past Due Interest $0.00
A-2 notes Past Due Interest $0.00
A-3 notes Past Due Interest $0.00
A-4 notes Past Due Interest $0.00
B notes Past Due Interest $0.00
Certificate Past Due Interest $0.00
A-1 notes Interest Due on Past Due Interest $0.00
A-2 notes Interest Due on Past Due Interest $0.00
A-3 notes Interest Due on Past Due Interest $0.00
A-4 notes Interest Due on Past Due Interest $0.00
B notes Interest Due on Past Due Interest $0.00
Certificate Interest Due on Past Due Interest $0.00
A-1 notes Total Interest Due $0.00
A-2 notes Total Interest Due $0.00
A-3 notes Total Interest Due $245,871.44
A-4 notes Total Interest Due $490,716.33
B notes Total Interest Due $56,682.60
Certificate Total Interest Due $82,335.77
A-1 notes Principal Due $0.00
A-2 notes Principal Due $0.00
A-3 notes Principal Due $22,404,109.36
A-4 notes Principal Due $0.00
Class B notes Principal Due $994,431.74
Certificate Principal Due $0.00
Total notes Interest Due $793,270.37
Total notes Principal Due $23,398,541.10
Net Swap/Termination Payment Due $378,358.28
Total notes Distributable Amount $24,570,169.75
===================================================================================================================================
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 9/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $25,703,735.10
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 $25,703,735.10
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
$25,703,735.10
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$25,703,568.43
Net Swap Payment Paid $378,358.28
Net Swap Payment Shortfall $0.00
Remaining Cash Available to Pay Note Interest & Swap Termination Payment $25,325,210.15
Cash Available to Pay Note Interest $25,325,210.15
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 $245,871.44
Class A-4 notes Interest Paid $490,716.33
$24,588,622.38
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
$24,588,622.38
Class B notes Interest Paid $56,682.60
Class B notes Interest Shortfall $0.00
$24,531,939.78
Class A-1 notes Principal Paid $0.00
Class A-2 notes Principal Paid $0.00
Class A-3 notes Principal Paid $22,404,109.36
Class A-4 notes Principal Paid $0.00
Class B notes Principal Paid $994,431.74
$1,133,398.68
Deposits to Spread Account $0.00
$1,133,398.68
Certificate Interest Paid $82,335.77
Certificate Interest Shortfall $0.00
$1,051,062.91
Certificate Principal Paid $0.00
$1,051,062.91
Total Principal Balance of Notes and Certificates (End of Period) $348,801,428.50
A-1 notes Ending Principal balance $0.00
A-2 notes Ending Principal balance $0.00
A-3 notes Ending Principal balance $178,672,036.09
A-4 notes Ending Principal balance $132,328,000.00
B notes Ending Principal balance $14,823,967.44
Certificate Ending Principal balance $22,977,424.97
Servicing Fee Paid (If CNH is the servicer) $310,166.64
Servicing Fee Shortfall $0.00
Release to Seller as Excess $740,896.27 $740,896.27
===================================================================================================================================
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 9/15/2003
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $372,199,969.60 0.3644708 $364.47
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 $201,076,145.45 0.6074808 $607.48
A-4 notes Beginning Principal balance $132,328,000.00 1.0000000 $1,000.00
B notes Beginning Principal balance $15,818,399.18 0.3644708 $364.47
Certificate Beginning Principal balance $22,977,424.97 1.0000000 $1,000.00
Total Principal Balance of Notes and Certificates (End of Period) $348,801,428.50 0.3415582 $341.56
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 $178,672,036.09 0.5397947 $539.79
A-4 notes Ending Principal balance 4.450% $132,328,000.00 93.50% $132,328,000.00 1.0000000 $1,000.00
B notes Ending Principal balance 4.300% $43,401,000.00 4.25% $14,823,967.44 0.3415582 $341.56
Certificate Ending Principal balance 4.300% $22,977,424.97 2.25% $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 $245,871.44 0.0007428 $0.74
Class A-4 notes Interest Paid $490,716.33 0.0037083 $3.71
Class B notes Interest Paid $56,682.60 0.0013060 $1.31
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 $22,404,109.36 0.0676861 $67.69
Class A-4 notes Principal Paid $0.00 0.0000000 $0.00
Class B notes Principal Paid $994,431.74 0.0229126 $22.91
Certificate Principal Paid $0.00 0.0000000 $0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 11/21/2001 1.280%
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 $1,051,229.58
</Table>
2001-b(2) Page 5
<Page>
<Table>
<Caption>
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
Please contact Kim Zier at (262) 636-6644 with any questions regarding this
report or email abs@cnh.com. For additional information consult
http://investors.cnh.com.
----------------------------------------------------------------------------------
502030 502031 502033 502051 5502030
----------------------------------------------------------------------------------
Cutoff Date 8/31/2003
----------------------------------------------------------------------------------
Date Added 2/28/2002 2/28/2002 2/28/2002 2/28/2002 2/28/2002
----------------------------------------------------------------------------------
Pool PERIOD POOL 1 POOL 2 POOL 3 POOL 4 POOL 5
----------------------------------------------------------------------------------
Scheduled Cashflows 0 256,217.18 834,811.14 18,764.03 158,235.72 321,541.65
1 454,290.05 1,979,245.91 157,675.29 931,373.87 477,406.83
2 449,481.46 3,665,399.71 205,548.91 1,153,585.43 538,683.91
3 628,949.61 8,953,324.77 197,141.74 1,306,185.79 615,349.58
4 895,163.16 11,282,323.43 216,841.03 1,328,815.02 569,346.11
5 2,041,116.92 8,316,259.39 261,442.46 1,044,880.61 1,789,716.33
6 5,032,465.28 2,088,586.74 310,312.66 926,211.32 2,787,983.70
7 742,364.70 1,947,146.63 124,306.31 917,848.72 490,563.34
8 448,346.72 1,778,195.44 124,724.63 925,519.21 530,772.70
9 469,097.26 1,822,346.24 122,478.30 939,355.88 491,506.06
10 392,804.73 1,817,713.76 123,330.97 950,787.09 477,189.26
11 453,879.98 1,962,284.21 123,330.97 933,820.18 565,900.47
12 507,396.89 1,621,415.25 125,687.89 934,363.50 579,874.91
13 475,798.86 2,113,975.16 123,743.96 935,579.85 484,874.39
14 425,764.84 3,568,776.61 136,006.06 978,121.09 495,811.67
15 584,313.03 8,837,634.19 123,743.96 1,059,458.20 565,533.39
16 886,319.91 11,079,630.57 140,640.53 891,404.28 527,768.59
17 1,978,268.31 8,006,412.85 186,558.34 270,239.88 1,674,946.18
18 4,851,298.02 1,701,090.44 217,467.44 42,362.41 2,607,299.49
19 645,346.35 1,566,815.53 21,129.70 21,351.57 403,116.96
20 350,327.56 1,400,840.60 15,097.51 18,235.41 437,083.04
21 365,284.81 1,408,470.70 15,097.51 18,235.41 383,813.10
22 272,552.52 1,382,866.17 15,097.51 23,264.69 374,186.42
23 349,340.20 1,511,550.48 15,097.51 18,235.41 438,907.41
24 361,205.43 1,299,638.29 15,097.51 18,235.41 465,193.96
25 330,315.76 1,507,698.72 15,097.51 18,235.41 389,938.80
26 308,733.40 2,656,704.62 25,116.26 18,235.41 399,068.69
27 419,532.30 6,666,794.30 15,097.51 39,376.60 485,871.93
28 716,321.06 8,284,136.91 15,097.51 35,863.01 411,932.81
29 1,595,539.25 5,632,764.44 20,116.16 9,450.09 1,359,624.94
30 3,343,086.29 1,095,883.74 28,833.78 6,649.83 2,078,008.69
31 419,449.27 974,073.35 10,727.17 6,649.83 283,847.19
32 233,468.87 870,893.72 10,727.17 6,649.83 296,121.53
33 225,257.97 845,037.48 10,727.17 6,649.83 266,463.65
34 157,418.05 765,299.38 10,727.17 11,679.11 256,048.29
35 223,883.71 875,930.05 10,727.17 6,649.83 298,683.19
36 215,939.68 704,312.50 10,727.17 6,649.83 321,529.52
37 216,266.68 891,837.37 10,727.17 6,649.83 262,672.32
38 189,251.54 1,899,848.06 10,597.76 6,649.53 269,255.94
39 399,614.60 5,205,981.91 10,208.28 26,717.35 310,917.36
40 628,120.08 6,259,151.62 10,208.28 61,219.88 270,259.90
41 1,185,577.66 3,833,819.90 10,208.28 4,829.12 1,010,136.83
42 2,515,637.21 348,655.84 50,809.64 0.00 1,529,455.50
43 184,649.35 74,815.25 944.75 0.00 49,256.37
44 7,374.97 15,417.41 944.75 0.00 22,795.27
45 1,708.67 16,936.13 0.00 0.00 18,640.66
46 1,708.67 4,600.07 0.00 0.00 18,332.43
47 19,525.61 4,095.80 0.00 0.00 18,332.43
48 1,670.68 4,095.80 0.00 0.00 20,004.48
49 1,078.22 4,095.80 0.00 0.00 18,308.72
50 6,701.86 42,088.11 0.00 0.00 18,013.70
51 1,078.22 157,831.84 0.00 0.00 37,009.79
52 48,207.97 208,422.05 0.00 0.00 18,013.70
53 35,780.64 143,242.77 0.00 0.00 60,080.16
54 46,452.64 0.00 0.00 0.00 99,664.75
55 0.00 0.00 0.00 0.00 0.00
56 0.00 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 37,996,744.66 141,941,219.15 3,424,733.39 17,024,510.27 29,992,658.99
Discount Rate 6.750% 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 34,724,331.34 131,378,810.31 3,396,898.20 17,303,507.33 27,695,288.68
Scheduled Contract Value Decline 465,284.22 1,982,392.59 154,301.99 938,271.15 685,409.89
Unscheduled Contract Value Decline 164,680.23 1,128,717.81 24,482.01 150,877.72 101,301.29
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 34,094,366.90 128,267,699.91 3,218,114.19 16,214,358.46 26,908,577.49
-----------------------------------------------------------------------------------
5502031 5502033 5502051 502034 502035
-----------------------------------------------------------------------------------
Cutoff Date 8/31/2003
-----------------------------------------------------------------------------------
Date Added 2/28/2002 2/28/2002 2/28/2002 3/31/2002 3/31/2002
-----------------------------------------------------------------------------------
Pool PERIOD POOL 6 POOL 7 POOL 8 POOL 9 POOL 10
-----------------------------------------------------------------------------------
Scheduled Cashflows 0 1,672,973.89 15,884.07 69,663.85 238,289.46 14,455.07
1 1,905,105.90 81,594.77 373,239.47 807,962.48 230,909.30
2 3,465,131.12 97,288.01 1,158,787.41 545,075.68 290,479.51
3 6,599,933.91 123,173.70 4,322,868.28 570,971.59 285,816.34
4 5,458,341.65 112,830.39 1,337,734.23 893,017.84 298,071.91
5 3,773,871.80 282,888.47 617,164.25 726,393.59 286,411.21
6 1,904,547.08 228,691.06 313,992.27 2,772,091.30 369,128.82
7 1,917,903.49 86,040.93 305,591.77 5,861,920.04 343,587.37
8 1,959,445.89 91,571.33 324,839.64 743,617.36 167,080.57
9 2,169,181.90 86,812.55 472,554.28 502,348.40 166,831.53
10 2,147,864.87 88,340.72 400,585.94 535,684.28 157,513.69
11 2,099,269.78 102,538.52 383,016.76 467,776.26 159,180.37
12 1,994,485.49 87,405.92 322,817.76 575,412.25 159,180.37
13 1,959,690.71 87,760.28 309,761.73 850,573.62 159,180.37
14 3,239,673.43 93,484.66 1,103,918.02 516,471.70 167,542.47
15 6,251,520.36 89,103.60 4,181,914.99 542,416.69 159,180.37
16 4,789,227.85 105,899.45 960,622.73 819,601.32 170,447.52
17 3,190,646.04 250,903.00 315,037.08 721,858.51 157,741.71
18 1,397,860.58 213,017.71 5,232.91 2,727,876.94 229,187.66
19 1,419,758.28 2,942.98 4,532.13 5,763,413.64 227,550.35
20 1,454,448.49 4,088.46 4,192.18 627,890.48 34,896.45
21 1,581,239.48 1,102.23 5,833.50 391,134.72 17,929.58
22 1,576,309.53 2,630.40 15,407.95 388,917.32 17,929.58
23 1,562,598.00 9,299.44 5,833.50 350,009.23 19,368.69
24 1,429,126.45 2,630.40 5,833.50 435,009.02 19,368.69
25 1,448,951.07 2,630.40 5,833.50 675,841.61 19,368.69
26 2,399,101.01 5,116.13 5,833.50 392,193.45 27,730.79
27 5,238,532.64 2,630.40 11,415.97 407,358.05 19,368.69
28 3,736,299.31 11,124.73 127,236.75 688,789.36 30,635.84
29 2,350,234.87 35,644.57 53,024.73 526,192.60 17,929.58
30 938,824.49 10,558.73 1,416.57 1,903,791.69 17,929.58
31 953,906.77 1,102.23 1,416.57 4,364,441.39 58,653.44
32 975,789.42 3,587.96 1,270.65 425,575.10 16,931.48
33 1,084,411.83 1,102.23 2,807.99 237,564.69 16,931.48
34 1,061,929.61 2,630.40 12,382.44 210,842.03 16,931.48
35 1,072,454.30 9,299.44 2,807.99 193,838.43 18,370.59
36 926,744.54 2,630.40 2,807.99 280,755.92 18,370.59
37 959,399.98 2,630.40 2,807.99 455,512.96 18,370.59
38 1,814,280.03 5,116.13 2,807.98 226,469.98 26,732.69
39 3,970,404.99 2,630.30 8,390.27 181,902.86 18,370.59
40 2,442,478.11 11,124.73 126,986.56 523,797.56 29,637.86
41 1,159,960.50 35,644.01 51,608.13 336,675.73 16,931.48
42 95,786.79 9,456.50 0.00 1,490,066.29 16,931.81
43 81,023.31 0.00 0.00 3,322,168.79 51,631.80
44 76,323.82 0.00 0.00 171,624.87 1,306.27
45 58,078.28 0.00 0.00 17,106.19 1,306.07
46 70,467.62 0.00 0.00 20,722.20 0.00
47 64,639.27 0.00 0.00 7,564.37 0.00
48 53,388.49 0.00 0.00 2,973.45 0.00
49 60,049.44 0.00 0.00 86,545.59 0.00
50 107,488.17 0.00 0.00 21,791.01 0.00
51 434,279.76 0.00 0.00 2,973.45 0.00
52 137,487.94 0.00 0.00 25,490.80 0.00
53 94,755.94 0.00 0.00 2,973.45 0.00
54 1,450.41 0.00 0.00 17,274.84 0.00
55 0.00 0.00 0.00 59,671.58 0.00
56 0.00 0.00 0.00 0.00 0.00
57 0.00 0.00 0.00 0.00 0.00
58 3,595.37 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 100,792,674.05 2,502,582.74 17,741,831.71 46,656,224.01 4,769,340.89
Discount Rate 6.750% 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 93,879,300.15 2,442,075.38 17,332,056.39 42,443,482.41 4,799,786.12
Scheduled Contract Value Decline 3,110,547.59 91,316.89 378,180.78 654,622.55 239,375.76
Unscheduled Contract Value Decline (497,576.35) 418.44 103,164.55 106,526.16 87,956.23
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 91,266,328.91 2,350,340.05 16,850,711.06 41,682,333.70 4,472,454.13
-----------------------------------------------------------------------------------
5502034 5502035 502036 502037 502038
-----------------------------------------------------------------------------------
Cutoff Date 8/31/2003
-----------------------------------------------------------------------------------
Date Added 3/31/2002 3/31/2002 4/30/2002 4/30/2002 4/30/2002
-----------------------------------------------------------------------------------
Pool PERIOD POOL 11 POOL 12 POOL 13 POOL 14 POOL 15
-----------------------------------------------------------------------------------
Scheduled Cashflows 0 256,024.32 45,262.03 414,225.66 50,767.64 508,554.50
1 840,063.52 178,310.04 863,810.21 348,257.15 301,458.70
2 693,987.06 189,038.28 1,010,729.56 434,776.91 185,559.82
3 792,860.05 194,956.22 925,667.08 435,055.97 179,103.82
4 821,229.11 195,784.22 1,146,420.96 450,686.01 273,198.85
5 721,799.50 199,757.16 862,711.76 445,998.59 44,053.16
6 2,398,519.50 403,108.44 905,435.55 455,981.26 21,069.15
7 2,701,023.53 350,860.58 4,712,086.14 697,433.39 22,835.92
8 630,950.53 183,697.45 6,972,859.46 535,329.33 59,983.80
9 639,185.42 187,435.77 749,324.49 256,741.51 35,002.61
10 649,306.43 185,952.86 721,832.51 248,160.34 67,841.09
11 622,948.28 184,993.87 710,523.64 251,999.18 4,003.35
12 701,331.19 193,642.75 808,313.35 248,160.34 0.00
13 873,295.86 218,183.23 938,596.65 258,358.92 0.00
14 632,639.39 187,073.19 926,768.66 251,999.18 0.00
15 723,812.99 193,236.95 881,729.78 248,160.47 0.00
16 755,562.84 191,760.70 1,066,110.75 264,679.32 8,647.18
17 658,703.66 195,598.19 837,123.06 254,824.76 0.00
18 2,232,951.99 399,147.70 860,252.81 265,291.80 0.00
19 2,493,745.72 263,408.36 4,578,040.79 494,469.60 0.00
20 531,670.50 6,940.87 6,858,037.46 334,900.42 0.00
21 532,368.10 1,262.44 598,299.32 24,789.90 0.00
22 540,165.27 1,262.44 572,566.75 15,834.73 0.00
23 516,260.43 1,262.44 547,843.56 15,692.73 0.00
24 579,386.77 6,789.69 589,695.18 12,407.22 0.00
25 740,598.34 5,024.29 753,377.17 12,407.22 0.00
26 525,479.38 1,262.44 714,066.87 14,996.58 0.00
27 560,648.16 1,262.44 702,336.77 12,407.22 0.00
28 603,881.00 1,262.44 777,671.27 20,429.72 0.00
29 557,613.20 1,262.44 657,812.61 14,996.58 0.00
30 1,804,268.34 12,399.39 672,915.51 32,407.22 0.00
31 1,876,115.20 32,674.62 3,330,806.88 32,638.81 0.00
32 413,411.91 165.03 4,859,537.67 52,171.67 0.00
33 406,821.65 165.03 366,278.60 8,645.81 0.00
34 415,325.14 165.03 368,483.05 8,645.81 0.00
35 389,407.37 165.03 306,571.64 8,645.81 0.00
36 441,859.69 5,692.28 356,940.99 8,645.81 0.00
37 565,735.01 3,926.88 485,999.55 8,645.81 0.00
38 389,350.42 165.03 440,979.07 8,645.81 0.00
39 577,153.69 165.03 479,992.89 8,645.81 0.00
40 466,741.94 165.03 434,627.78 8,645.81 0.00
41 413,602.11 165.03 470,646.96 8,645.81 0.00
42 1,554,737.43 11,302.28 411,127.03 28,645.81 0.00
43 1,354,688.39 17,881.85 2,549,522.09 19,205.45 0.00
44 45,460.38 0.00 3,472,613.48 33,537.56 0.00
45 34,463.84 0.00 143,579.68 1,409.99 0.00
46 43,261.03 0.00 66,068.69 1,409.99 0.00
47 33,346.94 0.00 0.00 1,409.99 0.00
48 32,827.08 0.00 13,049.99 1,409.99 0.00
49 75,463.56 0.00 103,961.61 1,409.99 0.00
50 32,806.89 0.00 0.00 1,409.99 0.00
51 32,485.66 0.00 73,814.42 1,409.99 0.00
52 40,906.75 0.00 0.00 1,409.99 0.00
53 31,657.98 0.00 0.00 1,409.99 0.00
54 89,636.96 0.00 0.00 1,409.99 0.00
55 107,476.63 0.00 40,281.03 1,409.99 0.00
56 528.62 0.00 37,889.38 1,410.21 0.00
57 0.00 0.00 0.00 0.00 0.00
58 0.00 0.00 0.00 0.00 0.00
59 0.00 0.00 0.00 0.00 0.00
60 0.00 0.00 0.00 0.00 0.00
61 0.00 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 38,197,552.65 4,453,997.46 63,149,957.82 7,669,332.90 1,711,311.95
Discount Rate 6.750% 6.750% 6.750% 6.750% 6.750%
Beginning Contract Value 35,107,595.32 4,390,324.78 57,482,190.60 7,650,794.75 2,151,702.77
Scheduled Contract Value Decline 746,234.14 194,879.23 899,139.92 345,736.00 985,208.65
Unscheduled Contract Value Decline 254,967.36 (1,317.39) 270,995.97 82,782.30 (520,178.64)
Additional Contract Value Added 0.00 0.00 0.00 0.00 0.00
Ending Contract Value 34,106,393.83 4,196,762.94 56,312,054.71 7,222,276.45 1,686,672.75
---------------------------------
5502036 5502037
---------------------------------
Cutoff Date 8/31/2003
---------------------------------
Date Added 4/30/2002 4/30/2002
---------------------------------
Pool PERIOD POOL 16 POOL 17
---------------------------------
Scheduled Cashflows 0 441,404.75 54,444.14
1 968,032.86 238,728.22
2 1,067,689.99 260,040.85
3 933,325.65 257,522.38
4 1,039,120.58 272,818.41
5 922,586.12 247,522.34
6 889,523.93 256,594.10
7 3,127,469.74 507,335.88
8 3,051,981.07 400,472.92
9 797,351.64 247,533.37
10 828,160.85 249,308.06
11 817,072.91 255,111.67
12 784,194.18 254,749.12
13 985,584.53 264,985.99
14 996,263.84 258,820.50
15 877,163.61 253,320.70
16 940,028.56 248,391.24
17 843,625.17 244,756.47
18 813,229.33 249,166.89
19 2,852,487.35 495,835.04
20 2,732,217.90 237,567.63
21 652,944.91 6,240.87
22 674,385.03 5,328.37
23 663,991.76 5,328.37
24 648,259.70 5,328.37
25 801,095.75 10,226.64
26 979,794.63 5,328.37
27 713,357.01 5,328.37
28 784,423.97 5,328.37
29 683,385.55 5,328.37
30 671,141.61 5,328.37
31 2,394,004.22 74,765.63
32 2,171,407.05 37,984.50
33 477,083.22 1,570.38
34 501,823.22 1,570.38
35 488,362.52 1,570.38
36 473,654.14 1,570.38
37 608,741.72 6,468.65
38 623,904.24 1,570.38
39 519,909.26 31,739.91
40 592,708.01 1,570.38
41 502,383.94 1,570.38
42 483,447.42 1,570.38
43 1,784,161.28 43,216.78
44 1,404,233.37 26,907.87
45 48,709.88 0.00
46 53,585.76 0.00
47 43,949.06 0.00
48 43,949.06 0.00
49 51,598.28 0.00
50 49,351.11 0.00
51 43,257.52 0.00
52 228,628.09 0.00
53 42,697.47 0.00
54 42,142.57 0.00
55 159,863.50 0.00
56 120,721.91 0.00
57 267.96 0.00
58 603.77 0.00
59 0.00 0.00
60 0.00 0.00
61 0.00 0.00
62 0.00 0.00
63 0.00 0.00
64 0.00 0.00
65 0.00 0.00
66 0.00 0.00
67 0.00 0.00
68 0.00 0.00
69 0.00 0.00
70 0.00 0.00
71 0.00 0.00
72 0.00 0.00
73 0.00 0.00
74 0.00 0.00
75 0.00 0.00
76 0.00 0.00
77 0.00 0.00
78 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 47,936,444.03 6,047,766.77
Discount Rate 6.750% 6.750%
Beginning Contract Value 43,890,607.73 5,956,863.66
Scheduled Contract Value Decline 978,083.74 245,520.07
Unscheduled Contract Value Decline 189,826.84 40,697.15
Additional Contract Value Added 0.00 0.00
Ending Contract Value 42,722,697.15 5,670,646.44
===================================================================================================================================
2002-A(2) Page 1
<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
Settlement Date
Scheduled Payment Date 4/15/2002 9/15/2003
Actual Payment Date 4/15/2002 9/15/2003
Collection Period Begin Date 8/1/2003
Collection Period End Date 8/31/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
1 month LIBOR Rate 1.1100%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 6.750%
Beginning Contract Value 532,025,615.91
Scheduled Contract Value Decline 13,094,505.17
Unscheduled Contract Value Decline 1,688,321.69
Additional Contract Value Purchased 0.00
Ending Contract Value 517,242,789.05
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 532,025,615.91
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 517,242,789.05
Total Original Contract Value (including Additional Contracts) 999,794,417.00
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $462,897.81 0.09%
Scheduled Amounts 60 days or more past due $1,792,185.45 0.35%
Net Losses on Liquidated Receivables $3,766.16 0.00%
Cumulative Net Losses $2,390,152.76
Number of Loans at Beginning of Period 30,155
Number of Loans at End of Period 29,704
Repossessed Equipment not Sold or Reassigned (Beginning) $1,039,498.50
Repossessed Equipment not Sold or Reassigned (End) $726,664.10
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $17,822,752.33
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $17,822,752.33
Reinvestment Income (excluding Pre-funding Account) $41,679.12
Reinvestment Income on Pre-funding Account) $0.00
Net Swap Receipts 0.00
Net Swap Termination Payments due Trust from the Swap CounterParty $0.00
Total Collections + Reinvestment Income For The Period - Swap Receipt $17,864,431.45
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
===================================================================================================================================
2002-A(2) Page 2
<Page>
CNH EQUIPMENT TRUST 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
Actual Payment Date 9/15/2003
CALCULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $443,354.68
Past Due Servicing Fee $0.00
Total Servicing Fee Due $443,354.68
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) $532,025,615.91
A-1 notes Beginning Principal balance $0.00
A-2 notes Beginning Principal balance $0.00
A-3 notes Beginning Principal balance $315,149,014.91
A-4 notes Beginning Principal balance $183,625,000.00
B notes Beginning Principal balance $15,960,768.48
C notes Beginning Principal balance $17,290,832.52
A-1 notes Current Interest Due 2.0825% act/360 $0.00
A-2 notes Current Interest Due 3.1300% 30/360 $0.00
Class A-3 Current Interest Due
1 Month LIBOR Rate 1.11000%
Spread for Note 0.25000%
--------
Floating Rate Yield 1.36000% ACT/360
Class A-3 Current Interest Due $369,074.51
Class A-3 Swap float Rate receipt due $301,229.93
Class A-3 Swap fixed Rate payment due 4.2130% 30/360 $1,106,435.67
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 805,205.74
Class A-4 Current Interest Due
1 Month LIBOR Rate 1.11000%
Spread for Note 0.30000%
--------
Floating Rate Yield 1.41000% ACT/360
Class A-4 Current Interest Due $222,951.35
Class A-4 Swap float Rate receipt due $175,514.90
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 588,824.16
Class B Current Interest Due
1 Month LIBOR Rate 1.11000%
Spread for Note 0.97000%
--------
Floating Rate Yield 2.08000% ACT/360
Class B Current Interest Due $28,587.51
Class B Swap float Rate receipt due $15,255.83
Class B Swap fixed Rate payment due 4.3230% 30/360 $57,498.67
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 42,242.84
Class C Current Interest Due
1 Month LIBOR Rate 1.11000%
Spread for Note 1.90000%
--------
Floating Rate Yield 3.01000% ACT/360
Class C Current Interest Due $44,816.88
Class C Swap float Rate receipt due $16,527.15
Class C Swap fixed Rate payment due 4.4675% 30/360 $64,372.33
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 47,845.18
Net Swap Payments Due 1,484,117.92
A-1 notes Past Due Interest $0.00
A-2 notes Past Due Interest $0.00
A-3 notes Past Due Interest $0.00
A-4 notes Past Due Interest $0.00
B notes Past Due Interest $0.00
C notes Past Due Interest $0.00
A-1 notes Interest Due on Past Due Interest $0.00
A-2 notes Interest Due on Past Due Interest $0.00
A-3 notes Interest Due on Past Due Interest $0.00
A-4 notes Interest Due on Past Due Interest $0.00
B notes Interest Due on Past Due Interest $0.00
C notes 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 $369,074.51
A-4 notes Total Interest Due $222,951.35
B notes Total Interest Due $28,587.51
C notes Total Interest Due $44,816.88
Class A Noteholders' Monthly Principal Distributable Amount $13,858,900.18
Class B Noteholders' Monthly Principal Distributable Amount $443,484.81
Class C Noteholders' Monthly Principal Distributable Amount $480,441.87
Reallocated Class C Principal Amount $0.00
A-1 notes Principal Due $0.00
A-2 notes Principal Due $0.00
A-3 notes Principal Due $13,858,900.18
A-4 notes Principal Due $0.00
Class B notes Principal Due $443,484.81
Class C notes Principal Due $480,441.87
Total notes Interest Due $665,430.25
Total notes Principal Due $14,782,826.86
Net Swap/Termination Payment Due $1,484,117.92
Total notes Distributable Amount $16,932,375.03
===================================================================================================================================
2002-A(2) Page 3
<Page>
CNH Equipment Trust 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
Actual Payment Date 9/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $17,864,431.45
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 $17,864,431.45
CASH ALLOCATION (CASHFLOW WATERFALL) AVAILABLE
CASH
----
Is CNH the servicier YES
Servicing Fee Paid (If CNH is not the servicer) $0.00
Servicing Fee Shortfall $0.00
$17,864,431.45
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$17,864,264.78
Net Swap Payment Paid $1,484,117.92
Net Swap Payment Shortfall $0.00
Remaining Cash Available to Pay Class A Interest & Swap Termination Payment $16,380,146.86
Cash Available to Pay Class A Interest $16,380,146.86
Cash Available to Pay Class A 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 $369,074.51
Class A-4 notes Interest Paid $222,951.35
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 $15,788,121.00
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 $15,788,121.00
Cash Available to Pay Class B Interest $15,788,121.00
Cash Available to Pay Class B Termination Payment $0.00
Class B notes Interest Paid $28,587.51
Class B notes Interest Shortfall $0.00
Cash Available to Pay Class B Termination Payment $15,759,533.49
Class B Swap Termination Payments due to Swap CounterParty $0.00
Prior Class B Swap Termination Payment Shortfall $0.00
-----
Total Class B Swap Termination Payment due to Swap CounterParty $0.00
Class B Swap Termination Payment Paid $0.00
Class B Swap Termination Payment Shortfall $0.00
Remaining Cash Available to Pay Class C Interest & Swap Termination Payment $15,759,533.49
Cash Available to Pay Class C Interest $15,759,533.49
Cash Available to Pay Class C Termination Payment $0.00
Class C notes Interest Paid $44,816.88
Class C notes Interest Shortfall $0.00
Cash Available to Pay Class C Termination Payment $15,714,716.61
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
$15,714,716.61
Class A-1 notes Principal Paid $0.00
Class A-2 notes Principal Paid $0.00
Class A-3 notes Principal Paid $13,858,900.18
Class A-4 notes Principal Paid $0.00
Class B notes Principal Paid $443,484.81
Class C notes Principal Paid $480,441.87
$931,889.75
Deposits to Spread Account $0.00
$931,889.75
Total Principal Balance of Notes and Certificates (End of Period) $517,242,789.05
A-1 notes Ending Principal balance $0.00
A-2 notes Ending Principal balance $0.00
A-3 notes Ending Principal balance $301,290,114.73
A-4 notes Ending Principal balance $183,625,000.00
B notes Ending Principal balance $15,517,283.67
C notes Ending Principal balance $16,810,390.65
Servicing Fee Paid (If CNH is the servicer) $443,354.68
Servicing Fee Shortfall $0.00
Release to Seller as Excess $488,535.07 $488,535.07
===================================================================================================================================
2002-A(2) Page 4
<Page>
CNH EQUIPMENT TRUST 2002-A
$162,400,000 Class A-1 2.0825% Asset Backed Notes due April 15, 2003
$235,456,000 Class A-2 3.1300% Asset Backed Notes due September 15, 2004
$356,019,000 Class A-3 Floating-Rate Asset Backed Notes due July 17, 2006
$183,625,000 Class A-4 Floating-Rate Asset Backed Notes due August 15, 2008
$30,000,000 Class B Floating-Rate Asset Backed Notes due August 15, 2008
$32,500,000 Class C Floating-Rate Asset Backed Notes due March 15, 2010
Actual Payment Date 9/15/2003
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $532,025,615.91 0.5320256 $532.03
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 $315,149,014.91 0.8852028 $885.20
A-4 notes Beginning Principal balance $183,625,000.00 1.0000000 $1,000.00
B notes Beginning Principal balance $15,960,768.48 0.5320256 $532.03
C notes Beginning Principal balance $17,290,832.52 0.5320256 $532.03
Total Principal Balance of Notes and Certificates (End of Period) $517,242,789.05 0.5172428 $517.24
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 $0.00 0.0000000 $0.00
A-3 notes Ending Principal balance 4.4630% $356,019,000.00 $301,290,114.73 0.8462754 $846.28
A-4 notes Ending Principal balance 5.2950% $183,625,000.00 93.75% $183,625,000.00 1.0000000 $1,000.00
B notes Ending Principal balance 5.2930% $30,000,000.00 3.00% $15,517,283.67 0.5172428 $517.24
C notes Ending Principal balance 6.3675% $32,500,000.00 3.25% $16,810,390.65 0.5172428 $517.24
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 $369,074.51 0.0010367 $1.04
Class A-4 notes Interest Paid $222,951.35 0.0012142 $1.21
Class B notes Interest Paid $28,587.51 0.0009529 $0.95
Class C notes Interest Paid $44,816.88 0.0013790 $1.38
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 $0.00 0.0000000 $0.00
Class A-3 notes Principal Paid $13,858,900.18 0.0389274 $38.93
Class A-4 notes Principal Paid $0.00 0.0000000 $0.00
Class B notes Principal Paid $443,484.81 0.0147828 $14.78
Class C notes Principal Paid $480,441.87 0.0147828 $14.78
NEGATIVE CARRY ACCOUNT
Negative Carry 3/27/2002 2.294%
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 $932,056.42
</Table>
2002-A(2) Page 5
<Page>
<Table>
<Caption>
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
Please contact Kim Zier at (262) 636-6644 with any questions regarding this
report or email abs@cnh.com. For additional information consult
http://investors.cnh.com
1 2 3
10 10 10
-----------------------------------------------------
Cutoff Date 8/31/2003
-----------------------------------------------------
Date Added 10/31/2002 11/30/2002 12/31/2002
-----------------------------------------------------
Pool PERIOD POOL 1 POOL 2 POOL 3
Scheduled Cashflows 0 6,993,828.61 600,173.46 342,752.38
1 21,801,469.30 2,246,856.50 1,619,645.99
2 20,084,842.33 5,321,598.30 1,513,306.90
3 15,335,910.35 11,025,557.96 4,461,261.90
4 15,157,954.22 2,909,025.73 7,958,325.85
5 12,787,276.22 2,761,747.09 1,788,071.47
6 11,385,250.93 2,268,954.68 1,377,745.56
7 11,707,477.02 2,481,632.24 1,389,931.11
8 17,818,376.47 2,829,226.23 1,391,044.74
9 22,506,307.42 2,383,797.10 1,580,256.49
10 20,320,751.74 2,331,496.21 1,522,014.55
11 17,352,668.07 1,896,229.50 1,407,949.98
12 15,742,066.54 2,101,202.54 1,404,406.21
13 19,702,922.72 2,395,470.41 1,635,773.41
14 16,041,083.22 5,017,917.69 1,382,243.77
15 11,475,578.35 10,467,846.02 4,055,920.10
16 12,014,683.31 2,633,059.98 7,384,341.85
17 10,290,234.80 2,365,060.57 1,532,546.88
18 9,565,239.20 1,851,109.00 1,118,263.57
19 9,922,398.85 2,219,371.93 1,128,831.06
20 15,782,082.97 2,536,639.89 1,131,682.73
21 20,159,613.34 2,076,815.42 1,213,567.90
22 17,443,538.89 2,001,648.87 1,242,227.81
23 14,127,121.92 1,549,710.41 1,125,551.45
24 12,182,124.68 1,717,669.33 1,112,642.78
25 15,621,187.76 2,064,953.57 1,303,766.81
26 12,188,110.12 4,760,468.79 1,106,560.58
27 7,554,363.85 10,107,623.86 3,648,791.44
28 7,874,649.86 2,149,566.22 6,926,839.81
29 6,693,491.92 1,954,229.73 1,121,853.86
30 6,022,482.80 1,349,897.85 771,245.47
31 6,513,186.50 1,725,262.39 749,177.60
32 10,670,659.22 1,980,856.47 751,868.91
33 13,656,450.23 1,440,950.95 810,473.79
34 11,623,555.53 1,459,446.18 827,083.01
35 9,448,771.47 1,002,804.56 736,354.61
36 7,999,731.74 1,115,703.75 733,442.40
37 11,066,031.39 1,571,167.79 883,561.42
38 8,145,902.22 3,109,273.67 689,334.69
39 5,093,433.44 6,642,332.59 2,438,181.05
40 6,013,168.27 1,477,466.86 5,093,586.67
41 4,338,659.98 1,259,735.34 755,137.02
42 4,099,165.84 1,049,696.11 526,785.94
43 4,058,488.07 1,387,670.74 496,551.65
44 6,894,054.18 1,515,207.05 469,925.32
45 9,465,721.84 1,025,086.15 524,382.38
46 7,304,956.62 914,520.87 535,297.14
47 5,433,661.47 643,707.93 489,610.06
48 4,194,880.43 663,565.35 475,756.61
49 6,449,335.83 1,160,071.95 580,647.32
50 3,602,988.41 2,553,611.85 439,997.64
51 573,611.04 5,380,471.60 1,995,542.10
52 625,015.50 268,716.78 4,152,648.23
53 633,806.09 267,569.24 212,428.44
54 297,306.36 134,163.98 28,290.57
55 293,375.49 355,980.95 32,236.40
56 349,522.58 405,341.53 20,793.12
57 460,444.09 174,145.03 20,793.12
58 440,147.12 275,586.12 39,694.16
59 259,244.89 86,786.58 20,793.12
60 592,162.70 49,407.69 20,740.27
61 193,031.60 59,984.59 19,988.59
62 205,702.76 71,579.41 19,471.11
63 1,132.60 26,549.62 80,253.84
64 89,958.06 0.00 325,561.69
65 0.00 0.00 0.00
66 0.00 0.00 0.00
67 0.00 0.00 0.00
68 0.00 0.00 0.00
69 0.00 0.00 0.00
70 0.00 0.00 0.00
71 0.00 0.00 0.00
72 0.00 0.00 0.00
73 0.00 0.00 0.00
74 0.00 0.00 0.00
75 0.00 0.00 0.00
76 0.00 0.00 0.00
77 0.00 0.00 0.00
78 0.00 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 584,742,351.34 141,630,978.75 92,695,754.40
Discount Rate 5.500% 5.500% 5.500%
Beginning Contract Value 590,673,512.63 142,375,509.31 95,715,495.94
Scheduled Contract Value Decline 22,783,237.21 2,010,280.96 1,343,884.61
Unscheduled Contract Value Decline 34,165,704.18 12,289,480.13 10,567,404.69
Additional Contract Value Added 1,100,000,217.38 0.00 0.00 0.00
Ending Contract Value 533,724,571.23 128,075,748.23 83,804,206.64
===================================================================================================================================
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
Dated Date (30/360) 8/15/2003
Dated Date (act/360) 8/15/2003
Scheduled Payment Date 9/15/2003
Actual Payment Date 9/15/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
1 month LIBOR Rate 1.1100%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 5.500%
Beginning Contract Value 828,764,517.89
Scheduled Contract Value Decline 26,137,402.79
Unscheduled Contract Value Decline 57,022,589.00
Additional Contract Value Purchased 0.00
Ending Contract Value 745,604,526.10
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 828,764,517.89
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 745,604,526.10
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $922,565.67 0.12%
Scheduled Amounts 60 days or more past due $1,158,304.93 0.16%
Net Losses on Liquidated Receivables $333,736.10 0.04%
Cumulative Net Losses $1,525,295.98
Number of Loans at Beginning of Period 40,285
Number of Loans at End of Period 38,834
Repossessed Equipment not Sold or Reassigned (Beginning) $859,304.97
Repossessed Equipment not Sold or Reassigned (End) $1,038,859.82
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $84,666,053.72
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 $84,666,053.72
Reinvestment Income (excluding Pre-funding Account) $41,034.97
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 $84,707,088.69
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
===================================================================================================================================
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
Actual Payment Date 9/15/2003
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $690,637.10
Past Due Servicing Fee $0.00
Total Servicing Fee Due $690,637.10
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) $828,764,517.89
A-1 notes Beginning Principal balance $7,579,671.05
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 $26,934,846.84
Certificate Beginning Principal balance $33,000,000.00
COUPON/ SWAP ADJ.
TYPE SPREAD COUPON DAYCOUNT
---- ------ ------ --------
A-1 notes Current Interest Due Fix 1.40625% 1.40625% act/360 $9,178.51
A-2 notes Current Interest Due Fix 1.86000% 1.86000% 30/360 $418,500.00
A-3 notes Current Interest Due Flt 0.21000% 2.43050% act/360 $346,683.33
A-4 notes Current Interest Due Flt 0.36000% 3.16700% act/360 $235,761.46
B notes Current Interest Due Fix 4.12000% 4.12000% 30/360 $92,476.31
Certificate Current Interest Due Fix 4.12000% 4.12000% 30/360 $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 $9,178.51
A-2 notes Total Interest Due $418,500.00
A-3 notes Total Interest Due $346,683.33
A-4 notes Total Interest Due $235,761.46
B notes Total Interest Due $92,476.31
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% $272,847.92
A-4 Net Swap Payment Due 2.80700% $257,645.83
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 $272,847.92
A-4 Total Net Swap Payment Due $257,645.83
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 $7,579,671.05
A-2 notes Principal Due $72,877,621.00
A-3 notes Principal Due $0.00
A-4 notes Principal Due $0.00
Class B notes Principal Due $2,702,699.74
Certificate Principal Due $0.00
Total notes Interest Due $1,102,599.61
Total notes Principal Due $83,159,991.79
Net Swap/Termination Payment Due $530,493.75
Total notes Distributable Amount $84,793,085.15
===================================================================================================================================
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
Actual Payment Date 9/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $84,707,088.69
Beginning Negitive Carry Account $0.00
Deposits from Negitive Carry Account to Distribution Account $0.00
Beginning Spread Account Balance $22,000,004.35
Additional Deposit to Spread Account from Pre-funding $0.00
Deposits from Spread Account to Distribution Account $86,163.13
Beginning Principal Supplement Account $0.00
Deposits from Principal Supplement Account to Distribution Account $0.00
Total Cash Available $84,793,251.82
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
$84,793,251.82
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$84,793,085.15
Net Swap Payment Paid $530,493.75
Net Swap Payment Shortfall $0.00
Remaining Cash Available to Pay Note Interest & Swap Termination Payment $84,262,591.40
Cash Available to Pay Note Interest $84,262,591.40
Cash Available to Pay Termination Payment $0.00
Class A-1 notes Interest Paid $9,178.51
Class A-2 notes Interest Paid $418,500.00
Class A-3 notes Interest Paid $346,683.33
Class A-4 notes Interest Paid $235,761.46
$83,252,468.10
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
$83,252,468.10
Class B notes Interest Paid $92,476.31
Class B notes Interest Shortfall $0.00
$83,159,991.79
Class A-1 notes Principal Paid $7,579,671.05
Class A-2 notes Principal Paid $72,877,621.00
Class A-3 notes Principal Paid $0.00
Class A-4 notes Principal Paid $0.00
Class B notes Principal Paid $2,702,699.74
$0.00
Deposits to Spread Account $0.00
$0.00
Certificate Interest Paid $0.00
Certificate Interest Shortfall $113,300.00
$0.00
Certificate Principal Paid $0.00
$0.00
Total Principal Balance of Notes and Certificates (End of Period) $745,604,526.10
A-1 notes Ending Principal balance $0.00
A-2 notes Ending Principal balance $197,122,379.00
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 $24,232,147.10
Certificate Ending Principal balance $33,000,000.00
Servicing Fee Paid (If CNH is the servicer) $0.00
Servicing Fee Shortfall $690,637.10
Release to Seller as Excess $0.00 $0.00
===================================================================================================================================
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 9/15/2003
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $828,764,517.89 0.7534223 $753.42
A-1 notes Beginning Principal balance $7,579,671.05 0.0280729 $28.07
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 $26,934,846.84 0.7534223 $753.42
Certificate Beginning Principal balance $33,000,000.00 1.0000000 $1,000.00
Total Principal Balance of Notes and Certificates (End of Period) $745,604,526.10 0.6778223 $677.82
A-1 notes Ending Principal balance $270,000,000.00 ($0.00) (0.0000000) ($0.00)
A-2 notes Ending Principal balance $270,000,000.00 $197,122,379.00 0.7300829 $730.08
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 93.75% $186,250,000.00 1.0000000 $1,000.00
B notes Ending Principal balance $35,750,000.00 3.25% $24,232,147.10 0.6778223 $677.82
Certificate Ending Principal balance $33,000,000.00 3.00% $33,000,000.00 1.0000000 $1,000.00
Class A-1 notes Interest Paid $9,178.51 0.0000340 $0.03
Class A-2 notes Interest Paid $418,500.00 0.0015500 $1.55
Class A-3 notes Interest Paid $346,683.33 0.0011367 $1.14
Class A-4 notes Interest Paid $235,761.46 0.0012658 $1.27
Class B notes Interest Paid $92,476.31 0.0025867 $2.59
Certificate Interest Paid $0.00 0.0000000 $0.00
Class A-1 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A21 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-3 notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-4 notes Interest Shortfall $0.00 0.0000000 $0.00
Class B notes Interest Shortfall $0.00 0.0000000 $0.00
Certificate Interest Shortfall $113,300.00 0.0034333 $3.43
Class A-1 notes Principal Paid $7,579,671.05 0.0280729 $28.07
Class A-2 notes Principal Paid $72,877,621.00 0.2699171 $269.92
Class A-3 notes Principal Paid $0.00 0.0000000 $0.00
Class A-4 notes Principal Paid $0.00 0.0000000 $0.00
Class B notes Principal Paid $2,702,699.74 0.0756000 $75.60
Certificate Principal Paid $0.00 0.0000000 $0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 1.25000% 11/19/2002 1.2167%
Negitive Carry Days Remaining 5/15/2003 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 Deposit (Add Loans) 2.00% $0.00
Required Spread Account Target 2.50% $18,640,113.15
Required Spread Account Floor 2.00% $22,000,004.35
Required Spread Account $22,000,004.35
Beginning Spread Account Balance $22,000,004.35
Additional Deposit to Spread Account from Pre-funding $0.00
Spread Account Withdrawls to Distribution Account $86,163.13
Spread Account Deposits from Excess Cash $0.00
Spread Account Released to Seller $0.00
Ending Spread Account Balance $21,913,841.22
PRINCIPAL SUPPLEMENT ACCOUNT
Required Principal Supplement Account Balance $0.00
Beginning Principal Supplement Account Balance $0.00
Additional Deposit to Principal Supplement Account from Pre-funding $0.00
Principal Supplement Account 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>
2002-b Page 5
<Page>
<Table>
<Caption>
CNH EQUIPMENT TRUST 2003-A
$228,000,000 Class A-1 1.26250% Asset Backed Notes due June 11, 2004
$251,000,000 Class A-2 1.460% Asset Backed Notes due February 15, 2006
$150,000,000 Class A-3a Floating-Rate Asset Backed Notes due July 16, 2007
$108,000,000 Class A-3b 1.890% Asset Backed Notes due July 16, 2007
$107,000,000 Class A-4a Floating-Rate Asset Backed Notes due September 15, 2009
$96,000,000 Class A-4b 2.570% Asset Backed Notes due September 15, 2009
$32,500,000 Class B 3.130% Asset Backed Notes due November 15, 2010
$27,500,000 3.130% Asset Backed Certificates
Please contact Kim Zier at 262-636-6644 with any questions regarding this
report or email abs@cnh.com For additional information consult
http://investors.cnh.com
1 2 3 4
4 4 4 4
------------------------------------------------------------------
Cutoff Date 8/31/2003
------------------------------------------------------------------
Date Added 4/30/2003 5/31/2003 6/30/2003 7/31/2003
------------------------------------------------------------------
Pool PERIOD POOL 1 POOL 2 POOL 3 POOL 4
Scheduled Cashflows 0 5,611,146.92 493,957.71 570,896.60 114,936.74
1 13,310,261.69 1,830,419.33 2,879,676.31 503,106.99
2 13,107,031.11 2,564,562.54 3,123,698.60 570,878.79
3 12,806,669.89 2,774,225.05 3,697,503.38 537,554.17
4 21,999,464.01 2,601,869.49 4,343,210.21 837,906.56
5 21,785,562.79 2,631,162.37 3,355,059.25 793,275.20
6 20,402,129.24 2,212,211.91 3,106,926.49 551,249.77
7 27,333,131.67 2,177,614.59 3,141,168.04 573,193.53
8 22,413,427.71 8,084,771.35 3,229,620.73 592,801.78
9 10,057,342.90 9,716,198.21 9,856,089.99 627,518.97
10 9,960,019.77 2,086,882.66 12,181,878.96 2,380,425.73
11 9,120,893.34 2,089,897.54 3,068,349.05 2,327,887.99
12 8,761,611.68 2,225,625.56 3,193,642.31 579,095.17
13 10,115,551.92 2,085,817.53 3,155,385.85 726,470.32
14 8,295,919.11 2,498,417.85 3,071,530.04 575,190.38
15 8,579,259.29 2,523,906.60 3,576,294.81 525,742.84
16 15,268,274.45 2,549,706.95 4,334,930.11 805,341.73
17 15,679,291.91 2,510,779.00 3,251,687.80 721,476.49
18 15,403,220.87 2,133,886.36 3,004,524.18 520,587.74
19 21,344,088.49 2,093,478.83 3,044,048.12 538,966.37
20 16,709,003.22 7,823,996.23 3,117,726.66 559,216.91
21 6,047,935.10 9,486,889.06 9,594,096.11 591,434.10
22 6,312,833.78 1,904,755.36 11,754,450.65 2,327,434.75
23 6,173,086.96 1,884,034.98 2,761,946.37 2,233,975.79
24 6,194,653.01 2,031,226.46 2,865,088.84 531,153.82
25 7,471,426.79 1,878,132.39 2,828,668.63 647,673.84
26 6,468,845.46 2,262,780.37 2,739,659.82 524,744.80
27 6,476,533.76 2,290,973.23 3,265,404.72 475,310.88
28 12,874,231.87 2,330,302.32 3,972,559.77 701,285.35
29 13,355,028.52 2,186,983.85 2,932,514.58 662,837.57
30 13,740,125.43 1,946,084.70 2,709,527.49 467,278.82
31 19,174,251.03 1,881,509.63 2,725,621.19 485,407.17
32 14,340,669.18 7,469,966.18 2,801,421.92 500,739.03
33 4,095,121.88 8,885,633.84 9,094,878.53 533,607.98
34 4,353,675.36 1,197,131.58 10,831,157.14 2,373,452.45
35 4,132,913.93 1,165,556.75 1,650,623.02 2,068,809.60
36 4,241,556.40 1,182,086.00 1,798,703.31 352,327.30
37 5,270,461.48 1,177,217.10 1,699,671.29 454,727.58
38 4,414,936.48 1,503,922.93 1,686,434.56 339,512.17
39 4,537,553.51 1,487,216.70 2,035,172.71 312,309.21
40 9,685,627.49 1,570,787.87 2,658,513.31 497,284.74
41 9,913,852.42 1,435,124.52 1,882,883.07 480,282.40
42 10,754,599.18 1,239,663.55 1,713,873.42 309,760.11
43 14,855,791.89 1,222,003.06 1,690,160.81 319,715.54
44 10,897,603.40 5,505,977.75 1,768,416.76 338,534.00
45 2,837,854.69 6,342,860.52 6,224,847.34 346,641.20
46 2,969,279.58 886,695.79 7,325,375.58 1,625,181.57
47 2,846,167.20 853,548.19 1,174,194.31 1,379,637.67
48 2,912,686.03 869,386.72 1,311,170.94 264,610.31
49 3,501,181.89 880,449.58 1,234,722.11 287,135.10
50 3,267,687.29 1,155,638.63 1,293,813.14 434,742.97
51 3,558,203.56 1,266,105.45 1,540,320.65 220,887.16
52 8,629,026.32 1,258,341.21 2,167,870.36 446,119.81
53 7,745,927.59 1,707,560.02 1,399,520.05 373,102.83
54 8,370,283.83 963,758.77 1,231,823.17 205,896.08
55 11,722,830.53 941,708.28 1,170,145.43 235,059.81
56 7,647,949.17 4,887,163.13 1,304,257.08 285,218.54
57 740,037.97 5,205,758.16 5,248,211.32 278,966.83
58 217,252.69 123,272.84 6,002,995.02 1,424,834.46
59 252,186.74 75,460.87 358,197.61 1,247,743.95
60 242,008.60 65,245.17 128,139.08 14,066.55
61 397,550.09 65,059.97 100,724.72 68,168.73
62 354,103.17 107,994.19 108,547.74 17,497.38
63 365,443.32 142,197.73 143,390.21 7,427.07
64 642,859.73 101,721.58 211,440.76 19,797.24
65 712,908.11 162,703.38 115,338.23 24,996.39
66 802,337.18 92,480.04 130,650.13 7,427.07
67 1,208,181.00 74,155.39 101,522.14 7,427.07
68 795,904.26 680,892.43 91,281.47 24,788.11
69 598.41 367,884.04 613,734.48 7,427.07
70 0.00 0.00 207,602.24 201,053.90
71 0.00 0.00 0.00 108,326.82
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00
Total Amount of Scheduled Cashflow TOTAL 586,587,065.24 160,113,389.92 212,705,130.82 44,056,604.86
Discount Rate 5.400% 5.400% 5.400% 5.400%
Beginning Contract Value 562,265,494.18 144,842,671.04 192,839,285.66 39,530,611.49
Scheduled Contract Value Decline 14,882,821.82 1,706,451.16 2,451,351.43 407,551.80
Unscheduled Contract Value Decline 17,819,272.34 727,483.74 1,068,566.30 152,305.79
Additional Contract Value Added 1,000,000,000.29 0.00 0.00 0.00 0.00
Ending Contract Value 529,563,400.01 142,408,736.15 189,319,367.93 38,970,753.90
===================================================================================================================================
2003-a Page 1
<Page>
CNH EQUIPMENT TRUST 2003-A
$228,000,000 Class A-1 1.26250% Asset Backed Notes due June 11, 2004
$251,000,000 Class A-2 1.460% Asset Backed Notes due February 15, 2006
$150,000,000 Class A-3a Floating-Rate Asset Backed Notes due July 16, 2007
$108,000,000 Class A-3b 1.890% Asset Backed Notes due July 16, 2007
$107,000,000 Class A-4a Floating-Rate Asset Backed Notes due September 15, 2009
$96,000,000 Class A-4b 2.570% Asset Backed Notes due September 15, 2009
$32,500,000 Class B 3.130% Asset Backed Notes due November 15, 2010
$27,500,000 3.130% Asset Backed Certificates
Dated Date (30/360) 8/15/2003
Dated Date (act/360) 8/15/2003
Scheduled Payment Date 9/15/2003
Actual Payment Date 9/15/2003
Days in accrual period (30/360) 30
Days in accrual period (act/360) 31
1 month LIBOR Rate 1.11000%
COLLATERAL SUMMARY
Wtd. Average Discount Rate 5.400%
Beginning Contract Value 939,478,062.38
Scheduled Contract Value Decline 19,448,176.22
Unscheduled Contract Value Decline 19,767,628.17
Additional Contract Value Purchased 0.00
Ending Contract Value 900,262,257.99
Beginning Pre-funding Account Balance 0.00
Ending Pre-funding Account Balance 0.00
Total Beginning Balance (Pool Balance + Pre-funding Account Balance) 939,478,062.38
Total Ending Balance (Pool Balance + Pre-funding Account Balance) 900,262,257.99
COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due $1,088,957.14 0.12%
Scheduled Amounts 60 days or more past due $591,647.43 0.07%
Net Losses on Liquidated Receivables $33,271.77 0.00%
Cumulative Net Losses $221,846.77
Number of Loans at Beginning of Period 49,424
Number of Loans at End of Period 48,060
Repossessed Equipment not Sold or Reassigned (Beginning) $164,368.14
Repossessed Equipment not Sold or Reassigned (End) $147,322.15
COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period $43,025,408.21
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $43,025,408.21
Reinvestment Income (excluding Pre-funding Account) $34,254.51
Reinvestment Income on Pre-funding Account) $10,876.70
Net Swap Receipts 0.00
Net Swap Termination Payments due Trust from the Swap CounterParty $0.00
Total Collections + Reinvestment Income For The Period + Swap Receipt $43,070,539.42
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
===================================================================================================================================
2003-a Page 2
<Page>
CNH EQUIPMENT TRUST 2003-A
$228,000,000 Class A-1 1.26250% Asset Backed Notes due June 11, 2004
$251,000,000 Class A-2 1.460% Asset Backed Notes due February 15, 2006
$150,000,000 Class A-3a Floating-Rate Asset Backed Notes due July 16, 2007
$108,000,000 Class A-3b 1.890% Asset Backed Notes due July 16, 2007
$107,000,000 Class A-4a Floating-Rate Asset Backed Notes due September 15, 2009
$96,000,000 Class A-4b 2.570% Asset Backed Notes due September 15, 2009
$32,500,000 Class B 3.130% Asset Backed Notes due November 15, 2010
$27,500,000 3.130% Asset Backed Certificates
Actual Payment Date 9/15/2003
CACLULATION OF DISTRIBUTABLE AMOUNTS
Current Servicing Fee Due 1.000% $782,898.39
Past Due Servicing Fee $0.00
Total Servicing Fee Due $782,898.39
Current Administration Fee Due $500.00 $166.67
Past Due Administration Fee $0.00
Total Administration Fee Due $166.67
Total Principal Balance of Notes and Certificates (Beginning of Period) $939,478,062.38
A-1 notes Beginning Principal balance $169,445,025.35
A-2 notes Beginning Principal balance $251,000,000.00
A-3a notes Beginning Principal balance $150,000,000.00
A-3b notes Beginning Principal balance $108,000,000.00
A-4a notes Beginning Principal balance $107,000,000.00
A-4b notes Beginning Principal balance $96,000,000.00
B notes Beginning Principal balance $30,533,037.03
Certificate Beginning Principal balance $27,500,000.00
COUPON/ SWAP ADJ.
TYPE SPREAD COUPON DAYCOUNT
---- ------ ------ --------
A-1 notes Current Interest Due Fix 1.26250% 1.26250% act/360 $184,212.63
A-2 notes Current Interest Due Fix 1.46000% 1.46000% 30/360 $305,383.33
A-3a notes Current Interest Due Flt 0.18000% 1.86300% act/360 $166,625.00
A-3b notes Current Interest Due Fix 1.89000% 1.89000% 30/360 $170,100.00
A-4a notes Current Interest Due Flt 0.28000% 2.55700% act/360 $128,073.06
A-4b notes Current Interest Due Fix 2.57000% 2.57000% 30/360 $205,600.00
B notes Current Interest Due Fix 3.13000% 3.13000% 30/360 $79,640.34
Certificate Current Interest Due Fix 3.13000% 3.13000% 30/360 $71,729.17
A-1 notes Past Due Interest $0.00
A-2 notes Past Due Interest $0.00
A-3a notes Past Due Interest $0.00
A-3b notes Past Due Interest $0.00
A-4a notes Past Due Interest $0.00
A-4b 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-3a notes Interest Due on Past Due Interest $0.00
A-3b notes Interest Due on Past Due Interest $0.00
A-4a notes Interest Due on Past Due Interest $0.00
A-4b 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 $184,212.63
A-2 notes Total Interest Due $305,383.33
A-3a notes Total Interest Due $166,625.00
A-3b notes Total Interest Due $170,100.00
A-4a notes Total Interest Due $128,073.06
A-4b notes Total Interest Due $205,600.00
B notes Total Interest Due $79,640.34
Certificate Total Interest Due $71,729.17
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-3a Net Swap Payment Due 1.68300% $67,000.00
A-3b Net Swap Payment Due 0.00000% $0.00
A-4a Net Swap Payment Due 2.27700% $100,758.33
A-4b Net Swap Payment Due 0.00000% $0.00
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-3a Net Swap Payment Past Due $0.00
A-3b Net Swap Payment Past Due $0.00
A-4a Net Swap Payment Past Due $0.00
A-4b 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-3a Interest on Swap Payment Past Due $0.00
A-3b Interest on Swap Payment Past Due $0.00
A-4z Interest on Swap Payment Past Due $0.00
A-4b 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-3a Total Net Swap Payment Due $67,000.00
A-3b Total Net Swap Payment Due $0.00
A-4a Total Net Swap Payment Due $100,758.33
A-4b Total Net Swap Payment Due $0.00
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-3a Net Swap Receipt $0.00
A-3b Net Swap Receipt $0.00
A-4a Net Swap Receipt $0.00
A-4b Net Swap Receipt $0.00
B Net Swap Receipt $0.00
Certificate Net Swap Receipt $0.00
A-1 notes Principal Due $37,941,290.75
A-2 notes Principal Due $0.00
A-3a notes Principal Due $0.00
A-3b notes Principal Due $0.00
A-4a notes Principal Due $0.00
A-4b notes Principal Due $0.00
Class B notes Principal Due $1,274,513.64
Certificate Principal Due $0.00
Total notes Interest Due $1,239,634.36
Total notes Principal Due $39,215,804.39
Net Swap/Termination Payment Due $167,758.33
Total notes Distributable Amount $40,623,197.08
===================================================================================================================================
2003-a Page 3
<Page>
CNH Equipment Trust 2003-A
$228,000,000 Class A-1 1.26250% Asset Backed Notes due June 11, 2004
$251,000,000 Class A-2 1.460% Asset Backed Notes due February 15, 2006
$150,000,000 Class A-3a Floating-Rate Asset Backed Notes due July 16, 2007
$108,000,000 Class A-3b 1.890% Asset Backed Notes due July 16, 2007
$107,000,000 Class A-4a Floating-Rate Asset Backed Notes due September 15, 2009
$96,000,000 Class A-4b 2.570% Asset Backed Notes due September 15, 2009
$32,500,000 Class B 3.130% Asset Backed Notes due November 15, 2010
$27,500,000 3.130% Asset Backed Certificates
Actual Payment Date 9/15/2003
CASH AVAILABLE FOR DISTRIBUTION
Total Collections + Reinvestment Income For The Period $43,070,539.42
Beginning Negitive Carry Account $0.00
Deposits from Negitive Carry Account to Distribution Account $0.00
Beginning Spread Account Balance $23,486,951.56
Additional Deposit to Spread Account from Pre-funding $0.00
Deposits from Spread Account to Distribution Account $0.00
Beginning Principal Supplement Account $0.00
Deposits from Principal Supplement Account to Distribution Account $0.00
Total Cash Available $43,070,539.42
CASH ALLOCATION (CASHFLOW WATERFALL) AVAILABLE
CASH
----
Servicing Fee Paid $782,898.39
Servicing Fee Shortfall $0.00
$42,287,641.03
Administration Fee Paid $166.67
Administration Fee Shortfall $0.00
$42,287,474.36
Net Swap Payment Paid $167,758.33
Net Swap Payment Shortfall $0.00
Remaining Cash Available to Pay Note Interest & Swap Termination Payment $42,119,716.03
Cash Available to Pay Note Interest $42,119,716.03
Cash Available to Pay Termination Payment $0.00
Class A-1 notes Interest Paid $184,212.63
Class A-2 notes Interest Paid $305,383.33
Class A-3a notes Interest Paid $166,625.00
Class A-3b notes Interest Paid $170,100.00
Class A-4a notes Interest Paid $128,073.06
Class A-4b notes Interest Paid $205,600.00
$40,959,722.01
Class A-1 notes Interest Shortfall $0.00
Class A-2 notes Interest Shortfall $0.00
Class A-3a notes Interest Shortfall
Class A-3b notes Interest Shortfall $0.00
Class A-4a notes Interest Shortfall
Class A-4b notes Interest Shortfall $0.00
Swap Termination Payment Paid $0.00
Swap Termination Payment Shortfall $0.00
$40,959,722.01
Class B notes Interest Paid $79,640.34
Class B notes Interest Shortfall $0.00
$40,880,081.67
Class A-1 notes Principal Paid $37,941,290.75
Class A-2 notes Principal Paid $0.00
Class A-3a notes Principal Paid $0.00
Class A-3b notes Principal Paid $0.00
Class A-4a notes Principal Paid $0.00
Class A-4b notes Principal Paid $0.00
Class B notes Principal Paid $1,274,513.64
$1,664,277.28
Deposits to Spread Account $0.00
$1,664,277.28
Certificate Interest Paid $71,729.17
Certificate Interest Shortfall $0.00
$1,592,548.12
Certificate Principal Paid $0.00
$1,592,548.12
Total Principal Balance of Notes and Certificates (End of Period) $900,262,257.99
A-1 notes Ending Principal balance $131,503,734.60
A-2 notes Ending Principal balance $251,000,000.00
A-3a notes Ending Principal balance $150,000,000.00
A-3b notes Ending Principal balance $108,000,000.00
A-4a notes Ending Principal balance $107,000,000.00
A-4b notes Ending Principal balance $96,000,000.00
B notes Ending Principal balance $29,258,523.39
Certificate Ending Principal balance $27,500,000.00
Release to Seller as Excess $1,592,548.12 $1,592,548.12
===================================================================================================================================
2003-a Page 4
<Page>
CNH EQUIPMENT TRUST 2003-A
$228,000,000 Class A-1 1.26250% Asset Backed Notes due June 11, 2004
$251,000,000 Class A-2 1.460% Asset Backed Notes due February 15, 2006
$150,000,000 Class A-3a Floating-Rate Asset Backed Notes due July 16, 2007
$108,000,000 Class A-3b 1.890% Asset Backed Notes due July 16, 2007
$107,000,000 Class A-4a Floating-Rate Asset Backed Notes due September 15, 2009
$96,000,000 Class A-4b 2.570% Asset Backed Notes due September 15, 2009
$32,500,000 Class B 3.130% Asset Backed Notes due November 15, 2010
$27,500,000 3.130% Asset Backed Certificates
Actual Payment Date 9/15/2003
SUMMARY AND FACTORS AMOUNT FACTOR PER/$1000
------ ------ ---------
Total Principal Balance of Notes and Certificates (Beginning of Period) $939,478,062.38 0.9394781 $939.48
A-1 notes Beginning Principal balance $169,445,025.35 0.7431799 $743.18
A-2 notes Beginning Principal balance $251,000,000.00 1.0000000 $1,000.00
A-3a notes Beginning Principal balance $150,000,000.00 1.0000000 $1,000.00
A-3b notes Beginning Principal balance $108,000,000.00 1.0000000 $1,000.00
A-4a notes Beginning Principal balance $107,000,000.00 1.0000000 $1,000.00
A-4b notes Beginning Principal balance $96,000,000.00 1.0000000 $1,000.00
B notes Beginning Principal balance $30,533,037.03 0.9394781 $939.48
Certificate Beginning Principal balance $27,500,000.00 1.0000000 $1,000.00
Total Principal Balance of Notes and Certificates (End of Period) $900,262,257.99 0.9002623 $900.26
A-1 notes Ending Principal balance $228,000,000.00 $131,503,734.60 0.5767708 $576.77
A-2 notes Ending Principal balance PRO RATA % $251,000,000.00 $251,000,000.00 1.0000000 $1,000.00
----------
A-3a notes Ending Principal balance 58.14% $150,000,000.00 $150,000,000.00 1.0000000 $1,000.00
A-3b notes Ending Principal balance 41.86% $108,000,000.00 $108,000,000.00 1.0000000 $1,000.00
A-4a notes Ending Principal balance 52.71% $107,000,000.00 $107,000,000.00 1.0000000 $1,000.00
A-4b notes Ending Principal balance 47.29% $96,000,000.00 94.00% $96,000,000.00 1.0000000 $1,000.00
B notes Ending Principal balance $32,500,000.00 3.25% $29,258,523.39 0.9002623 $900.26
Certificate Ending Principal balance $27,500,000.00 2.75% $27,500,000.00 1.0000000 $1,000.00
Class A-1 notes Interest Paid $184,212.63 0.0008080 $0.81
Class A-2 notes Interest Paid $305,383.33 0.0012167 $1.22
Class A-3a notes Interest Paid $166,625.00 0.0011108 $1.11
Class A-3b notes Interest Paid $170,100.00 0.0015750 $1.58
Class A-4a notes Interest Paid $128,073.06 0.0011969 $1.20
Class A-4b notes Interest Paid $205,600.00 0.0021417 $2.14
Class B notes Interest Paid $79,640.34 0.0024505 $2.45
Certificate Interest Paid $71,729.17 0.0026083 $2.61
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-3a notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-3b notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-4a notes Interest Shortfall $0.00 0.0000000 $0.00
Class A-4b 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 $37,941,290.75 0.1664092 $166.41
Class A-2 notes Principal Paid $0.00 0.0000000 $0.00
Class A-3a notes Principal Paid $0.00 0.0000000 $0.00
Class A-3b notes Principal Paid $0.00 0.0000000 $0.00
Class A-4a notes Principal Paid $0.00 0.0000000 $0.00
Class A-4b notes Principal Paid $0.00 0.0000000 $0.00
Class B notes Principal Paid $1,274,513.64 0.0392158 $39.22
Certificate Principal Paid $0.00 0.0000000 $0.00
NEGITIVE CARRY ACCOUNT
Negitive Carry 0.75000% 5/22/2003 1.0812%
Negitive Carry Days Remaining 11/15/2003 60
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% $22,506,556.45
Required Spread Account Floor 2.00% $20,000,000.01
Required Spread Account $22,506,556.45
Beginning Spread Account Balance $23,486,951.56
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 $980,395.11
Ending Spread Account Balance $22,506,556.45
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 $3,356,008.29
</Table>
2003-a Page 5