CASE EQUIPMENT LOAN TRUST 1995-A
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002 02/15/99
Prepared by Lisa Sorenson Phone 414-636-6184 07:00 PM
File: service\us95a
NPV Data Input Section IRR Calc 16-Feb-99
Scheduled Cash Flows as of the 7.562% Cut-off Date pool 1 pool 2 pool 3
End of the Fiscal
Month 0 (352,717,651.45) 756,797.64 2,371,485.58 388,224.72 429,627.05
Line 0 is Scheduled 1 4,418,039.53 3,661,241.89 3,206,468.80 4,175,241.45 567,015.37
Amount Delinquent 2 4,012,602.90 4,012,602.90 1,099,498.83 5,183,561.75 4,006,916.68
3 3,907,325.73 3,907,325.73 522,482.88 253,700.36 4,658,746.28
4 5,254,112.46 5,254,112.46 306,799.33 117,514.58 72,926.89
5 6,443,901.17 6,443,901.17 606,640.73 84,003.53 113,262.19
6 5,675,841.78 5,675,841.78 883,015.62 80,877.37 235,350.91
7 9,401,221.89 9,401,221.89 570,751.51 216,338.58 66,463.55
8 5,176,887.89 5,176,887.89 857,724.99 201,135.64 139,863.41
9 7,504,062.59 7,504,062.59 542,540.15 140,645.61 193,139.72
10 25,460,912.46 25,460,912.46 1,147,932.16 173,757.91 105,029.08
11 17,161,198.48 17,161,198.48 6,605,397.17 339,535.07 506,321.26
12 9,725,133.70 9,725,133.70 4,033,809.66 413,809.26 530,840.57
13 5,313,727.52 5,313,727.52 1,703,342.17 2,668,182.81 195,340.68
14 4,141,877.81 4,141,877.81 328,204.87 2,819,314.99 1,560,153.20
15 3,728,364.97 3,728,364.97 62,443.27 128,167.96 2,133,073.38
16 4,893,554.35 4,893,554.35 90,471.49 9,950.38 41,503.85
17 6,214,011.07 6,214,011.07 10,516.11 4,098.18 36,734.53
18 5,387,093.37 5,387,093.37 26,897.34 0.00 21,596.73
19 8,842,052.74 8,842,052.74 1,715.60 11,796.59 0.00
20 4,928,939.62 4,928,939.62 11,931.23 19,409.50 3,546.67
21 7,229,379.49 7,229,379.49 17,752.28 3,319.57 59,678.12
22 25,037,082.60 25,037,082.60 1,715.60 0.00 0.00
23 16,779,221.10 16,779,221.10 119,126.39 0.00 7,695.12
24 9,308,425.49 9,308,425.49 64,494.56 27,910.39 48,094.23
25 4,795,285.30 4,795,285.30 35,254.58 50,115.97 69.03
26 3,781,783.09 3,781,783.09 18,366.93 10,322.30 137,759.04
27 3,273,512.75 3,273,512.75 692.13 0.00 12,811.40
28 4,371,478.35 4,371,478.35 0.00 0.00 0.00
29 5,537,022.24 5,537,022.24 0.00 0.00 0.00
30 4,897,672.87 4,897,672.87 0.00 0.00 0.00
31 8,011,042.60 8,011,042.60 0.00 0.00 0.00
32 4,491,987.98 4,491,987.98 0.00 0.00 0.00
33 6,683,794.29 6,683,794.29 0.00 0.00 39,254.82
34 24,058,728.76 24,058,728.76 0.00 0.00 0.00
35 15,848,613.80 15,848,613.80 0.00 0.00 0.00
36 8,320,850.71 8,320,850.71 0.00 0.00 0.00
37 3,990,580.08 3,990,580.08 0.00 0.00 0.00
38 2,991,922.80 2,991,922.80 0.00 0.00 0.00
39 2,433,481.82 2,433,481.82 0.00 0.00 0.00
40 3,283,542.26 3,283,542.26 0.00 0.00 0.00
41 4,374,194.28 4,374,194.28 0.00 0.00 0.00
42 3,724,329.06 3,724,329.06 0.00 0.00 0.00
43 6,417,821.23 6,417,821.23 0.00 0.00 0.00
44 3,114,191.49 3,114,191.49 0.00 0.00 0.00
45 4,864,826.68 4,864,826.68 0.00 0.00 0.00
46 20,215,309.91 20,215,309.91 0.00 0.00 0.00
47 12,909,728.71 12,909,728.71 0.00 0.00 0.00
48 6,349,954.88 6,349,954.88 0.00 0.00 0.00
49 2,282,299.00 2,282,299.00 0.00 0.00 0.00
50 1,264,180.73 1,264,180.73 0.00 0.00 0.00
51 684,213.18 684,213.18 0.00 0.00 0.00
52 1,214,774.34 1,214,774.34 0.00 0.00 0.00
53 1,940,632.37 1,940,632.37 0.00 0.00 0.00
54 1,492,868.04 1,492,868.04 0.00 0.00 0.00
55 3,355,837.69 3,355,837.69 0.00 0.00 0.00
56 1,372,485.44 1,372,485.44 0.00 0.00 0.00
57 2,427,126.28 2,427,126.28 0.00 0.00 0.00
58 14,388,915.95 14,388,915.95 0.00 0.00 0.00
59 8,159,079.37 8,159,079.37 0.00 0.00 0.00
60 2,986,211.22 2,986,211.22 0.00 0.00 0.00
61 715,159.00 715,159.00 0.00 0.00 0.00
62 236,175.21 236,175.21 0.00 0.00 0.00
63 27,528.60 27,528.60 0.00 0.00 0.00
64 42,207.34 42,207.34 0.00 0.00 0.00
65 47,609.45 47,609.45 0.00 0.00 0.00
66 8,162.69 8,162.69 0.00 0.00 0.00
67 121,075.68 121,075.68 0.00 0.00 0.00
68 15,557.18 15,557.18 0.00 0.00 0.00
69 101,621.40 101,621.40 0.00 0.00 0.00
70 437,852.74 437,852.74 0.00 0.00 0.00
71 196,938.60 196,938.60 0.00 0.00 0.00
72 61,221.73 61,221.73 0.00 0.00 0.00
73 17,674.81 17,674.81 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows
418,284,034.69 418,284,034.69 25,247,471.96 17,520,934.47 15,922,813.76
Page 1 of 10
CASE EQUIPMENT LOAN TRUST 1995-A
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Prepared by Lisa Sorenson Phone 414-636-6184
Payment Date 16-Feb-99
Month Begin 01-Jan-99
Month End 28-Feb-95 31-Jan-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $9,679,360.70
Warranty Repurchases
Contracts deferred beyond final maturity date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $9,679,360.70
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $965,812.85
Aggregate Scheduled Amounts 60 days or more past due $593,325.15
Net Losses on Liquidated Receivables $0.00
Number of Loans at Beginning of Period 6,435
Number of Loans at End of Period 5,703
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income $127,806.21
Pre-Funding Account Reinvestment Income $0.00
Page 2 of 10
PART II -- SERVICING CALCULATIONS 16-Feb-99
1. Sources and Uses of Collection Account Balance Cut-off Date pool 1
Initial Pool Balance $600,998,991.37
Wtd. Avg. APR 7.564% 7.564%
Contract Value (Beg. of Month) $31,012,160.85
Contract Value (End of Month) $352,717,651.45 $24,027,847.61
Contract Value Decline $6,984,313.24
Total Collections and Investment Income for the period $9,807,166.91
Yield Supplement Amount $0.00
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $9,807,166.91
Principal Distribution Amount (PDA) $9,257,822.48
Interest Distribution Amount (IDA) $549,344.43
1. Sources and Uses of Collection Account Balance pool 2 pool 3
Initial Pool Balance
Wtd. Avg. APR 7.482% 7.806%
Contract Value (Beg. of Month) $17,876,008.80 $16,509,663.84
Contract Value (End of Month) $16,857,195.23 $15,254,968.16
Contract Value Decline $1,018,813.56 $1,254,695.68
Total Collections and Investment Income for the period
Yield Supplement Amount
Negative Carry Amount
Total Distribution Amount (TDA)
Principal Distribution Amount (PDA)
Interest Distribution Amount (IDA)
2. Calculation of Distributable Amounts
Cut-off Date pool 1
Note Beginning Principal Balance $36,916,017.79
Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
Noteholders' Share of the Principal Distribution Amount 96.00%
Noteholders' Principal Distributable Amount $8,887,509.58
Certificate Beginning Principal Balance $7,497,866.50
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 4.00%
Certificateholders' Principal Distributable Amount $370,312.90
Interest Accrued on Notes this period 7.30% $224,572.44
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $224,572.44
Interest Accrued on Certificates this period 7.65% $47,798.90
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
Certificateholders' Interest Distributable Amount $47,798.90
3. Allocation of Total Distribution Amount
Total Distribution Amount $9,807,166.91
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500/qtr. $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $9,807,000.24
Noteholders' Interest Distributable Amount $224,572.44
Noteholders' Interest Paid this Period from TDA $224,572.44
Prelim. Noteholders' Interest Carryover Shortfall $0.00
Total Distribution Amount Remaining $9,582,427.80
Noteholders' Principal Distributable Amount $8,887,509.58
Noteholders' Principal Paid this Period from TDA $8,887,509.58
Prelim. Noteholders' Principal Carryover Shortfall $0.00
Page 3 of 10
Total Distribution Amount Remaining $694,918.22
Certificateolders' Interest Distributable Amount $47,798.90
Certificateholders' Interest Paid this Period from TDA $47,798.90
Prelim. Certificateholders' Interest Carryover Shortfall $0.00
Total Distribution Amount Remaining $647,119.32
Certificateholders' Principal Distributable Amount $370,312.90
Certificateholders' Principal Paid this Period from TDA $370,312.90
Prelim. Certificateholders' Principal Carryover Shortfall $0.00
Total Distribution Amount Remaining $276,806.42
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $54,498.19
Servicing Fees Paid this Period from TDA $54,498.19
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $222,308.23
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance ($0.00)
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Deposit to YSA $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance ($0.00)
5. Reconciliation of Yield Supplement Account
Beginning Yield Supplement Account Balance $5,681,958.21
Receivables Percentage 100.000%
Yield Supplement Amount $0.00
Cumulative Yield Supplement Amount $15,059,477.79
Deposit to YSA for purchased collateral $0.00
Original YSA Balance $21,522,322.00
Maximum YSA Amount $15,806,006.42
Required YSA Balance $6,462,844.21
Interim Ending YSA Balance $5,681,958.21
YSA Released to Seller $0.00
Ending Yield Supplement Account Balance $5,681,958.21
6. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance ($0.00)
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $756,233.52
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance ($0.00)
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance ($0.00)
Page 4 of 10
7. Distributions from Spread Account
BeginningSpread Account Balance $15,024,974.78
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $222,308.23
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Noteholder Interest Carryover Shortfall $0.00
Adjustment to Noteholder Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,247,283.01
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Certificateholders' Interest Carryover Shortfall $0.00
Adjustment to Certificateholders' Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,247,283.01
Cumulative Realized Losses since 28-February-95 (Cut-off Date) $1,665,617.40
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $0.00
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $593,325.15
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary Note Principal Balance (End of Period) $28,028,508.21
Preliminary Certificate Principal Balance (End of Period) $7,127,553.60
Preliminary Total Principal Balance of Notes and Certificates $35,156,061.81
Specified Spread Acct Balance (Before Distribution of 5.06 (b) (ii)) $15,024,974.78
Greater of:
(a) 4.00% of Pool Balance at end of Collection Pd; and 4.00% $2,245,600.44
(b) 2.5% of Initial Balance (Until Outstanding Note and Certificate
Balance = Spread Account) 2.50% $15,024,974.78
Prelim. Spread Account Balance Remaining $15,247,283.01
Prelim. Excess Spread Account Balance $222,308.23
Release from Spread Account to Seller as "Excess Servicing Fee" Turbo Date $0.00
Release from Spread Account to Noteholders as Principal 15-Oct-95 $222,308.23
Ending Spread Account Balance (after distributions) $15,024,974.78
Net Change in Spread Account Balance $0.00
8. Ending Balances
Note Interest Carryover Shortfall (Ending Balance) $0.00
Note Principal Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
Note Principal Balance (End of Period) $27,806,199.98
Certificate Principal Balance (End of Period) $7,127,553.60
Total Principal Balance of Notes and Certificates $34,933,753.58
Note Pool Factor (End of Period) $576,000,000.00 0.0482747
Certificate Pool Factor (End of Period) $24,000,000.00 0.2969814
Total Notes & Certificates Pool Factor (End of Period) 0.0582229
Specified Spread Account Balance (after all distributions and adjustments) $15,024,974.78
Page 5 of 10
CASE EQUIPMENT LOAN TRUST 1995-A
STATEMENT TO NOTEHOLDERS
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Payment Date: 16-Feb-99
(1) Amount of principal being paid on Notes: $9,109,817.81
per $1,000 original principal amount: 15.81565592
(2) Amount of interest being paid on Notes: $224,572.44
per $1,000 original principal amount: 0.38988271
(3) Pool Balance at end of related Collection Period: $56,140,011.00
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of notes: $27,806,199.98
(ii) Note Pool Factor: 0.0482747
(b) (i) Certificate Balance $7,127,553.60
(ii) Certificate Pool Factor: 0.2969814
(5) Amount of Servicing Fee: $54,498.19
per $1,000 Original Pool Balance: 0.09067934
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00027732
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $15,024,974.78
(10) Amount in Pre-Funding Account: ($0.00)
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $5,681,958.21
(13) Amount in Negative Carry Account: ($0.00)
Page 6 of 10
CASE EQUIPMENT LOAN TRUST 1995-A
STATEMENT TO CERTIFICATEHOLDERS
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Payment Date: 16-Feb-99
(1) Amount of principal being paid or distributed:
(a) Notes: $9,109,817.81
per $1,000 original principal amount: 15.81565592
(b) Certificates: $370,312.90
per $1,000 original principal amount: 15.42970414
(c) Total: $9,480,130.71
(2) Amount of interest being paid or distributed:
(a) Notes: $224,572.44
per $1,000 original principal amount: 0.38988271
(b) Certificates: $47,798.90
per $1,000 original principal amount: 1.99162079
(c) Total: $272,371.34
(3) Pool Balance at end of related Collection Period: $56,140,011.00
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of notes: $27,806,199.98
(ii) Note Pool Factor: 0.0482747
(c) (i) Certificate Balance $7,127,553.60
(ii) Certificate Pool Factor: 0.2969814
(5) Amount of Servicing Fee: $54,498.19
per $1,000 Original Pool Balance: 0.09067934
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00027732
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $15,024,974.78
(10) Amount in Pre-Funding Account: ($0.00)
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $5,681,958.21
(13) Amount in Negative Carry Account: ($0.00)
Page 7 of 10
CASE EQUIPMENT LOAN TRUST 1995-A
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
Payment Date: 16-Feb-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $224,572.44
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $9,109,817.81
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $47,798.90
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $370,312.90
(6) Payment of Servicing Fee to Servicer: $54,498.19
(7) Deposit to Spread Account: $222,308.23
Check for Error NO ERROR
Sum of Above Distributions $10,029,475.14
Total Distribution Amount plus Turbo $10,029,475.14
Page 8 of 10
CASE EQUIPMENT LOAN TRUST 1995-A
SERVICER'S CERTIFICATE
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Payment Date: 16-Feb-99
(1) Total Distribution Amount: $9,807,166.91
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount: $224,572.44
(4) Noteholders' Interest Carryover Shortfall: $0.00
(5) Noteholders' Percentage: 96%
(6) Noteholders' Principal Distributable Amount: $9,109,817.81
(7) Noteholders' Principal Carryover Shortfall: $0.00
(8) Noteholders' Distributable Amount: $9,334,390.25
(9) Certificateholders' Interest Distributable Amount: $47,798.90
(10) Certificateholders' Interest Carryover Shortfall: $0.00
(11) Certificateholders' Percentage: 4%
(12) Certificateholders' Principal Distributable Amount: $370,312.90
(13) Certificateholders' Principal Carryover Shortfall: $0.00
(14) Certificateholders' Distributable Amount: $418,111.80
(15) Servicing Fee: $54,498.19
(16) Deposit to Spread Account (before any distributions of excess): $222,308.23
(17) Specified Spread Account Balance (after all distributions and adjustments) : $15,024,974.78
The greater of:
(a) 4.00% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs plus $2,245,600.44
(b) 2.5% of Initial Balance (Until Outstanding Note and Certificate $15,024,974.78
Balance = Spread Account)
Page 9 of 10
STATEMENT TO CERTIFICATEHOLDERS
SERVICER'S CERTIFICATE (CONTINUED)
(18) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Cutoff Date through
the end of the related Collection Period: $1,665,617.40
(ii) 2.25% of the Original Pool Balance: $13,522,477.31
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during
the related Collection Period and (y) the aggregate Contract
Value of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $0.00
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $1,079,064.25
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $593,325.15
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $1,263,150.25
(19) Spread Account Balance over the Specified Spread Account Balance: $222,308.23
(20) Excess Amount in Spread Account Distributed To:
(a) Seller: $0.00
(b) Seller: Release of Excess Amount in Yield Supplement Account $0.00
(c) Noteholders: $222,308.23
(21) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account (other than as set forth in (32)(b) above): $0.00
(22) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(23) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $56,140,011.00
(24) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of Notes: $27,806,199.98
Note Pool Factor: 0.0482747
Outstanding Principal Balance of the Certificates: $7,127,553.60
Certificate Pool Factor: 0.2969814
(25) Aggregate Purchase Amounts for related Collection Period: $0.00
(26) Aggregate Amount of Realized Losses for the related Collection Period: $0.00
(27) Spread Account Balance after giving effect to all distributions: $15,024,974.78
Page 10 of 10
CASE EQUIPMENT LOAN TRUST 1995-B
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15,
1996 $230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
Prepared by Lisa Sorenson Phone 414-636-6184
NPV Data Input Section IRR Calc 16-Feb-99
Scheduled Cash Flows as of the 8.319% pool 1 pool 2 pool 3
End of the Fiscal
Month 0 (375,056,914.00) 1,597,233.85 462,726.70 1,041,397.02
Line 0 is Scheduled 1 7,065,483.08 1,536,680.45 482,659.03 698,326.63
Amount Delinquent 2 5,497,424.34 1,818,207.17 768,422.02 904,877.11
3 6,911,943.75 3,697,208.86 619,710.59 697,849.80
4 13,755,624.68 4,078,869.27 406,577.99 476,195.11
5 10,320,462.30 4,126,140.59 402,171.21 477,387.18
6 6,063,795.64 4,055,406.10 873,064.81 530,752.37
7 6,187,590.06 3,145,333.56 1,746,176.84 694,565.07
8 10,444,882.53 758,526.43 4,003,230.97 2,143,254.30
9 11,257,480.67 541,947.91 266,714.31 3,710,419.48
10 12,103,680.98 948,505.18 436,730.74 952,141.90
11 13,868,539.05 2,883,216.96 831,079.85 940,865.51
12 11,237,527.54 1,840,237.53 450,809.88 410,112.85
13 7,211,321.42 557,495.84 215,606.31 306,509.72
14 5,108,428.29 397,653.93 359,197.32 298,534.63
15 6,956,327.97 1,058,186.55 264,167.32 166,343.06
16 13,951,027.49 1,317,581.64 89,008.97 102,864.44
17 10,189,666.03 1,320,474.27 80,731.90 77,567.59
18 5,786,133.77 1,674,965.33 477,720.12 90,826.22
19 6,008,036.09 1,620,475.01 849,062.27 202,232.37
20 10,019,601.65 234,916.00 2,575,951.14 964,159.29
21 10,876,927.96 107,723.12 159,368.10 1,967,140.07
22 11,717,351.64 188,463.47 248,979.20 313,986.63
23 13,292,442.97 152,370.74 199,343.86 282,670.12
24 10,769,940.61 78,059.41 67,627.48 36,815.44
25 6,807,002.99 29,284.76 27,428.60 40,414.67
26 4,622,643.12 531.88 19,070.58 22,892.66
27 6,520,941.54 15,466.48 8,337.26 0.00
28 13,253,785.46 6,837.09 2,347.11 0.00
29 9,545,425.28 22,529.51 2,347.11 0.00
30 5,316,722.42 72,892.59 24,179.76 0.00
31 5,492,559.12 9,746.16 2,347.11 0.00
32 9,259,151.29 0.00 19,605.87 57,013.83
33 10,091,918.30 24,406.27 0.00 0.00
34 10,667,452.02 13,082.34 0.00 0.00
35 11,924,557.05 0.00 0.00 0.00
36 9,592,980.21 0.00 0.00 0.00
37 5,571,999.63 0.00 0.00 0.00
38 3,525,826.06 0.00 0.00 0.00
39 5,110,243.54 0.00 0.00 0.00
40 11,200,013.98 0.00 0.00 0.00
41 7,862,891.62 0.00 0.00 0.00
42 4,170,368.98 0.00 0.00 0.00
43 4,180,220.31 0.00 0.00 0.00
44 7,194,052.79 0.00 0.00 0.00
45 7,888,376.20 0.00 0.00 0.00
46 8,111,468.65 0.00 0.00 0.00
47 8,851,625.45 0.00 0.00 0.00
48 6,473,689.43 0.00 0.00 0.00
49 2,558,905.47 0.00 0.00 0.00
50 987,593.55 0.00 0.00 0.00
51 1,988,949.69 0.00 0.00 0.00
52 6,389,191.39 0.00 0.00 0.00
53 4,265,291.38 0.00 0.00 0.00
54 1,579,374.37 0.00 0.00 0.00
55 1,180,951.76 0.00 0.00 0.00
56 2,293,132.32 0.00 0.00 0.00
57 2,688,019.89 0.00 0.00 0.00
58 2,713,276.68 0.00 0.00 0.00
59 3,895,027.62 0.00 0.00 0.00
60 3,049,513.88 0.00 0.00 0.00
61 888,385.50 0.00 0.00 0.00
62 151,117.06 0.00 0.00 0.00
63 381,464.41 0.00 0.00 0.00
64 339,379.02 0.00 0.00 0.00
65 180,746.13 0.00 0.00 0.00
66 87,347.49 0.00 0.00 0.00
67 17,948.98 0.00 0.00 0.00
68 89,040.34 0.00 0.00 0.00
69 217,072.75 0.00 0.00 0.00
70 66,233.26 0.00 0.00 0.00
71 502,016.97 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows
446,347,535.86 39,930,656.25 17,442,502.33 18,608,115.07
PAGE -- 1
CASE EQUIPMENT LOAN TRUST 1995-B
$100,000,000 CLASS A-1 5.825% Money Market Asset Backed Notes Due
September 15, 1996 $230,000,000 ClasS A-2 5.95% Asset Backed
Notes Due September 15, 2000 $294,000,000 CLASS A-3 6.15% Asset
Backed Notes Due September 15, 2002 $26,000,000 6.45%
Asset Backed Certificates Due September 15, 2002
Prepared by Sandra Tomlinson Phone 414-636-7833
Payment Date 16-Feb-99
Month Begin 01-Jan-99
Month End 31-Jan-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $7,147,120.60
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 $7,147,120.60
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $928,517.76
Aggregate Scheduled Amounts 60 days or more past due $931,132.51
Net Losses on Liquidated Receivables $12,956.33
Number of Loans at Beginning of Period 7,788
Number of Loans at End of Period 7,446
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $105,058.31
Pre-Funding Account Reinvestment Income $0.00
PAGE -- 2
PART II -- SERVICING CALCULATIONS 16-Feb-99
1. Sources and Uses of Collection Account Balance pool 1
Initial Pool Balance $650,228,245.97
Wtd. Avg. APR 8.320
Contract Value (Beg. of Month) $42,158,768.91
Contract Value (End of Month) $37,750,680.78
Contract Value Decline $4,408,088.14
Total Collections and Investment Income for the period $7,252,178.91
Yield Supplement Amount $0.00
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $7,252,178.91
Principal Distribution Amount (PDA) $6,571,468.13
Interest Distribution Amount (IDA) $680,710.78
1. Sources and Uses of Collection Account Balance pool 2 pool 3
Initial Pool Balance
Wtd. Avg. APR 8.820% 8.787%
Contract Value (Beg. of Month) $17,253,110.20 $18,347,677.91
Contract Value (End of Month) $16,142,696.63 $17,294,711.49
Contract Value Decline $1,110,413.58 $1,052,966.42
Total Collections and Investment Income for the period
Yield Supplement Amount
Negative Carry Amount
Total Distribution Amount (TDA)
Principal Distribution Amount (PDA)
Interest Distribution Amount (IDA)
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Note Beginning Principal Balance $0.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Note Beginning Principal Balance $51,759,556.76
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Share of the Principal Distribution Amount 100.00%
A-3 Noteholders' Principal Distributable Amount $6,571,468.13
Certificate Beginning Principal Balance $26,000,000.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $0.00
Interest Accrued on Class A-3 Notes this period $265,267.73
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $265,267.73
Interest Accrued on Class A-1, A-2, and A-3 Notes this period $265,267.73
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $265,267.73
Interest Accrued on Certificates this period $139,750.00
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $139,750.00
PAGE -- 3
3. Allocation of Total Distribution Amount
Total Distribution Amount $7,252,178.91
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $7,252,012.24
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest applicable to A-1 Notes Paid this Period
from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $265,267.73
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $265,267.73
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, and A-3 Notes this period $265,267.73
Noteholders' Interest Paid this Period from TDA $265,267.73
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $6,986,744.51
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $0.00
A-1 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current
Period) $0.00
Total Distribution Amount Remaining $6,986,744.51
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current
Period) $0.00
Total Distribution Amount Remaining $6,986,744.51
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $6,571,468.13
A-3 Noteholders' Principal Distributable Amount Paid from TDA $6,571,468.13
Prelim. A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $415,276.38
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $139,750.00
Certificateholders' Interest Paid this Period from TDA $139,750.00
Preliminary Certificateholders' Interest Carryover Shortfall (Current
Period) $0.00
Total Distribution Amount Remaining $275,526.38
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current
period $0.00
Certificateholders' Principal Distributable Amount Paid from TDA $0.00
Prelim. Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $275,526.38
PAGE -- 4
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $64,799.63
Servicing Fees Paid this Period from TDA $64,799.63
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $210,726.75
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Deposit to YSA $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Yield Supplement Account
Beginning Yield Supplement Account Balance $1,548,208.68
Receivables Percentage 100.000%
Yield Supplement Amount $0.00
Cumulative Yield Supplement Amount $575,231.33
Deposit to YSA for purchased collateral $0.00
Original YSA Balance $2,284,539.32
Maximum YSA Amount $2,123,440.01
Required YSA Balance $1,709,307.99
Interim Ending YSA Balance $1,548,208.68
YSA Released to Seller $0.00
Ending Yield Supplement Account Balance $1,548,208.68
6. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance $0.00
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $265,109.61
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
7. Distributions from Spread Account
Beginning Spread Account Balance $16,255,706.15
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $210,726.75
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-1 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-2 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-3 Notes $0.00
Adjustment to Preliminary A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Adjustment to Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Adjustment to Preliminary A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Prelim. Spread Account Balance Remaining $16,466,432.90
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Preliminary Certificateholders' Interest Carryover
Shortfall (Current Period) $0.00
Adjustment to Prelim. Certificateholders' Principal Carryover Shortfall
(Current Period) $0.00
Prelim. Spread Account Balance Remaining $16,466,432.90
PAGE -- 5
Cumulative Realized Losses since 31-August-95 (Cut-off Date) $2,721,244.77
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection
Period) $155,475.96
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $931,132.51
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $0.00
A-3 Note Principal Balance (End of Period) $45,188,088.62
Certificate Principal Balance (End of Period) $26,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $71,188,088.62
Specified Spread Acct Balance $16,255,706.15
Greater of:
(a) 3.75% of Pool Balance at end of Collection Pd; and $2,669,553.33
(b) 2.5% of Initial Pool Balance (Until Outstanding Note and
Certificate Balance = Spread Account) $16,255,706.15
Prelim. Spread Account Balance Remaining $16,466,432.90
Prelim. Excess Spread Account Balance $210,726.75
Release from Spread Account to Seller as "Excess Servicing Fee" $210,726.75
Ending Spread Account Balance (after distributions) $16,255,706.15
Net Change in Spread Account Balance $0.00
8. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period) applicable
to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable
to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable
to A-3 Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $0.00
A-3 Note Principal Balance (End of Period) $45,188,088.62
Certificate Principal Balance (End of Period) $26,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $71,188,088.62
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Pool Factor (End of Period) 0.1537010
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.1095201
Specified Spread Account Balance (after all distributions and
adjustments) $16,255,706.15
PAGE -- 6
CASE EQUIPMENT LOAN TRUST 1995-B
STATEMENT TO NOTEHOLDERS
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due
September 15,1996 $230,000,000 Class A-2 5.95% Asset Backed Notes
due September 15, 2000 $294,000,000 Class A-3 6.15% Asset Backed
Notes due September 15, 2002 $26,000,000 6.45% Asset Backed
Certificates due September 15, 2002
Payment Date: 16-Feb-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $6,571,468.13
per $1,000 original principal amount: $22.35193243
(d) Total $6,571,468.13
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $265,267.73
per $1,000 original principal amount: $0.90227118
(d) Total $265,267.73
(3) Pool Balance at the end of the related Collection Period $71,188,088.89
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $45,188,088.62
(ii) A-3 Note Pool Factor: 0.1537010
(d) (i) Certificate Balance $26,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $64,799.63
per $1,000 Original Pool Balance: 0.09965675
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00025632
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $12,956.33
(9) Amount in Spread Account: $16,255,706.15
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $1,548,208.68
(13) Amount in Negative Carry Account: $0.00
PAGE -- 7
CASE EQUIPMENT LOAN TRUST 1995-B
STATEMENT TO CERTIFICATEHOLDERS
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due
September 15,1996 $230,000,000 Class A-2 5.95% Asset Backed Notes
due September 15, 2000 $294,000,000 Class A-3 6.15% Asset Backed
Notes due September 15, 2002 $26,000,000 6.45% Asset Backed
Certificates due September 15, 2002
Payment Date: 16-Feb-99
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $6,571,468.13
per $1,000 original principal amount: $22.35193243
(d) Certificates: $0.00
per $1,000 original principal amount: $0.00000000
(e) Total: $6,571,468.13
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $265,267.73
per $1,000 original principal amount: $0.90227118
(d) Certificates: $139,750.00
per $1,000 original principal amount: $5.37500000
(e) Total: $139,750.00
(3) Pool Balance at end of related Collection Period: $71,188,088.89
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $45,188,088.62
(ii) A-3 Note Pool Factor: 0.1537010
(d) (i) Certificate Balance $26,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $64,799.63
per $1,000 Original Pool Balance: $0.09965675
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: $0.00025632
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $12,956.33
(9) Amount in Spread Account: $16,255,706.15
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $1,548,208.68
(13) Amount in Negative Carry Account: $0.00
PAGE -- 8
CASE EQUIPMENT LOAN TRUST 1995-B
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due
September 15, 1996 $230,000,000 Class A-2 5.95% Asset Backed
Notes due September 15, 2000 $294,000,000 Class A-3 6.15% Asset
Backed Notes due September 15, 2002 $26,000,000 6.45% Asset
Backed Certificates due September 15, 2002
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
Payment Date: 16-Feb-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $265,267.73
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $6,571,468.13
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $139,750.00
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $64,799.63
(7) Deposit to Spread Account: $210,726.75
Check for Error NO ERROR
Sum of Above Distributions $7,252,178.91
Total Distribution Amount $7,252,178.91
PAGE -- 9
CASE EQUIPMENT LOAN TRUST 1995-B
SERVICER'S CERTIFICATE
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due
September 15, 1996 $230,000,000 Class A-2 5.95% Asset Backed
Notes due September 15, 2000 $294,000,000 Class A-3 6.15% Asset
Backed Notes due September 15, 2002 $26,000,000 6.45% Asset Backed
Certificates due September 15, 2002
Payment Date: 16-Feb-99
(1) Total Distribution Amount: $7,252,178.91
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $265,267.73
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount: $265,267.73
(10) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(11) % of Principal Distribution Amount applicable to A-1 Noteholders 0%
(12) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(13) A-1 Noteholders' Principal Distributable Amount: $0.00
(14) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(15) % of Principal Distribution Amount applicable to A-2 Noteholders 0%
(16) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(17) A-2 Noteholders' Principal Distributable Amount: $0.00
(18) A-3 Noteholders' Monthly Principal Distributable Amount: $6,571,468.13
(19) % of Principal Distribution Amount applicable to A-3 Noteholders 100.00%
(20) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-3 Noteholders' Principal Distributable Amount: $6,571,468.13
(22) Noteholders' Principal Distributable Amount: $6,571,468.13
(23) Noteholders' Distributable Amount: $6,836,735.86
(24) Certificateholders' Interest Distributable Amount: $139,750.00
(25) Certificateholders' Interest Carryover Shortfall: $0.00
(26) Certificateholders' Percentage: 0%
(27) Certificateholders' Principal Distributable Amount applicable to
current period $0.00
(28) Certificateholders' Principal Carryover Shortfall: $0.00
(29) Certificateholders' Principal Distributable Amount: $0.00
(30) Certificateholders' Distributable Amount: $139,750.00
(31) Servicing Fee: $64,799.63
PAGE -- 10
(32) Deposit to Spread Account (before any distributions of excess): $210,726.75
(33) Specified Spread Account Balance (after all distributions and $16,255,706.15
adjustments): $16,255,706.15 The greater of
(a) 3.75% of the Pool Balance at the beginning of the Collection
Period in which the Payment Date occurs plus $2,669,553.33
(b) 2.5% of Initial Pool Balance (Until Outstanding Note and
Certificate $16,255,706.15
Balance = Spread Account)
(34) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Initial Cutoff Date
through the end of the related Collection Period: $2,721,244.77
(ii) 2.25% of the Initial Pool Balance: $14,630,135.53
(b) (i) 12 times the sum of (x) the aggregate Realized Losses
during the related Collection Period and (y) the aggregate
Contract Value of all Receivables as to which the related
Finance Equipment has been repossessed but in which the
receivable has not been liquidated: $155,475.96
(ii) 1.65% of the Pool Balance at the beginning of the Collection
Period: $1,283,032.69
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $931,132.51
(ii) 2.25% of the Pool Balance at the beginning of the Collection
Period in which the Payment Date occurs: $1,601,732.00
(35) Spread Account Balance over the Specified Spread Account Balance: $210,726.75
(36) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $210,726.75
(b) Release of Excess Amount in Yield Supplement Account 0.00
(c) Release of Excess Amount in Negative Carry Account 0.00
(37) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(38) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(39) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $71,188,088.89
(40) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: 0.0000000
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: 45,188,088.62
A-3 Note Pool Factor: 0.1537010
Outstanding Principal Balance of the Certificates: $26,000,000.00
Certificate Pool Factor: 1.0000000
(41) Aggregate Purchase Amounts for related Collection Period: $0.00
(42) Aggregate Amount of Realized Losses for the related Collection
Period: $12,956.33
(43) Spread Account Balance after giving effect to all distributions: $16,255,706.15
PAGE -- 11
CASE EQUIPMENT LOAN TRUST 1996-A
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due
February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Prepared by Lisa Sorenson, Phone 414-636-6184
NPV Data Input Section IRR Calc (pool 1) 16-Feb-99
Scheduled cash flows as of the 8.744% Pool 1 Pool 2 Pool 3 Pool 4
- ----------------------------------------------------------------------------------------------------------------------------------
end of the collection period
Line 0 is scheduled amount 0 (391,313,488.41) 3,663,339.59 1,319,851.97 409,414.72 368,974.27
delinquent 1 7,801,356.48 2,524,070.44 1,941,307.78 2,860,244.78 580,964.30
2 5,531,018.13 2,478,335.13 488,449.95 2,686,935.22 2,658,242.89
3 6,292,888.88 2,340,318.60 406,965.79 379,006.02 1,502,603.61
4 6,178,687.37 2,344,374.75 386,271.32 378,166.49 312,812.86
5 6,549,877.43 2,373,291.08 405,875.12 385,989.91 291,748.70
6 5,599,124.19 1,759,118.72 453,994.18 414,706.78 301,881.23
7 11,728,887.23 2,544,389.82 542,456.86 437,478.97 360,851.16
8 6,044,039.29 1,990,520.03 423,791.14 434,166.60 353,669.05
9 14,469,336.82 4,999,864.87 829,125.40 396,625.27 494,826.20
10 19,551,134.56 6,630,551.69 923,987.95 561,037.15 417,167.34
11 23,450,395.65 7,723,277.09 1,418,285.62 777,531.64 484,247.22
12 8,097,611.75 2,218,622.12 2,447,434.70 649,073.54 401,872.44
13 5,524,121.98 1,066,845.29 1,446,362.55 2,355,178.09 434,691.18
14 5,571,124.03 1,019,764.00 190,512.03 2,095,327.33 2,261,593.76
15 5,781,966.02 693,606.88 103,413.63 87,524.68 1,133,205.76
16 5,757,754.54 679,808.18 91,661.62 68,097.63 83,393.93
17 6,057,843.66 707,029.17 84,862.47 65,860.21 68,579.53
18 5,144,760.40 491,643.95 135,028.94 91,891.78 65,743.09
19 10,457,010.15 867,964.90 216,413.33 58,478.88 94,723.76
20 5,678,703.73 692,718.93 56,937.52 90,688.41 88,644.73
21 14,170,346.24 2,558,286.13 321,633.09 71,555.48 186,585.89
22 19,198,808.36 3,516,778.44 349,320.15 157,665.23 133,141.39
23 23,041,630.90 4,333,391.73 659,840.13 268,906.96 148,572.66
24 7,767,922.51 901,116.65 1,268,735.54 244,902.97 91,046.12
25 5,180,140.04 221,894.17 440,243.67 1,078,677.58 169,688.06
26 5,169,577.15 82,327.06 39,467.19 980,694.38 1,050,241.99
27 5,402,025.15 56,345.03 1,838.94 34,013.41 536,650.68
28 5,315,366.24 45,064.02 13,247.54 11,334.78 4,273.84
29 5,562,394.55 19,453.51 3,460.44 11,054.43 13,732.69
30 4,707,758.31 2,578.63 7,838.94 9,265.88 684.40
31 9,584,364.45 16,930.92 25,800.04 0.00 684.40
32 5,180,927.58 30,160.45 1,838.94 0.00 684.40
33 13,345,422.82 112,826.59 1,838.94 20,280.67 12,398.07
34 18,045,607.49 235,603.59 1,838.94 0.00 684.40
35 21,782,339.07 99,834.51 123,811.32 21,953.09 684.40
36 6,814,608.24 0.00 39,838.02 51,534.41 684.40
37 4,373,791.80 7,703.97 0.00 12,421.58 33,402.35
38 4,306,308.12 0.00 0.00 0.00 24,503.90
39 4,336,181.80 0.00 0.00 0.00 0.00
40 4,235,875.01 0.00 0.00 0.00 0.00
41 4,212,914.29 0.00 0.00 0.00 0.00
42 3,373,098.70 0.00 0.00 0.00 0.00
43 7,536,129.12 0.00 0.00 0.00 0.00
44 3,795,320.22 0.00 0.00 0.00 0.00
45 11,010,093.10 0.00 0.00 0.00 0.00
46 15,251,123.35 0.00 0.00 0.00 0.00
47 18,472,571.70 0.00 1,853.94 0.00 0.00
48 4,367,542.68 0.00 1,838.94 0.00 0.00
49 2,235,205.10 0.00 1,838.94 0.00 0.00
50 1,873,477.21 0.00 1,838.94 0.00 0.00
51 1,551,335.06 0.00 1,838.94 0.00 0.00
52 1,338,174.06 0.00 1,838.94 0.00 0.00
53 1,457,024.39 0.00 1,838.94 0.00 0.00
54 1,160,456.33 0.00 1,838.94 0.00 0.00
55 3,786,139.76 0.00 1,838.94 0.00 0.00
56 1,442,510.91 0.00 0.00 0.00 0.00
57 6,632,389.86 0.00 0.00 0.00 0.00
58 9,958,376.91 0.00 0.00 0.00 0.00
59 12,009,644.97 0.00 0.00 0.00 0.00
60 2,153,318.14 0.00 0.00 0.00 0.00
61 423,639.45 0.00 0.00 0.00 0.00
62 248,739.37 0.00 0.00 0.00 0.00
63 185,713.82 0.00 0.00 0.00 0.00
64 79,018.37 0.00 0.00 0.00 0.00
65 109,450.51 0.00 0.00 0.00 0.00
66 6,995.43 0.00 0.00 0.00 0.00
67 54,018.43 0.00 0.00 0.00 0.00
68 205,992.34 0.00 0.00 0.00 0.00
69 307,029.80 0.00 0.00 0.00 0.00
70 510,946.62 0.00 0.00 0.00 0.00
71 44,076.50 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
Total Time Balance of Scheduled Cash Flows
474,581,504.62 62,049,750.63 17,630,147.16 18,657,684.95 15,168,781.05
Page 1
CASE EQUIPMENT LOAN TRUST 1996-A
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Prepared by Lisa Sorenson, Phone 414-636-6184
Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $13,611,270.99
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 $13,611,270.99
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $2,446,174.39
Scheduled Amounts 60 days or more past due $1,079,596.73
Net Losses on Liquidated Receivables $64,841.12
Number of Loans at Beginning of Period 9,216
Number of Loans at End of Period 8,597
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $94,896.03
Pre-Funding Account Reinvestment Income $0.00
Page 2
CASE EQUIPMENT LOAN TRUST 1996-A
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates
(Beginning of Period) $96,712,741.30
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $71,712,741.30
Certificate Beginning Principal Balance $25,000,000.00
Total Principal Balance of Notes and Certificates
(End of Period) $83,555,534.49
A-1 Note Principal Balance (End of Period) $0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $58,555,534.49
A-2 Note Pool Factor (End of Period) 0.1141433
Certificate Principal Balance (End of Period) $25,000,000.00
Certificate Pool Factor (End of Period) 1.0000000
Contract Value Decline $12,789,738.67
Pool Balance (Beg. of Collection Period) $117,882,183.27
Pool Balance (End of Collection Period) $105,092,444.60
Total Distribution Amount (TDA) $13,706,167.02
Total Collections and Investment Income for the Period $13,706,167.02
Negative Carry Amount $0.00
Administration Fee Accrued during this Period $166.67
Principal Distribution Amount (PDA) $12,789,738.67
Release from Spread Account to Noteholders as Principal $367,468.14
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $12,789,738.67
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $916,428.35
Noteholders' Interest Distributable Amount applicable to
A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to
A-2 Notes $328,683.40
Certificateholders' Interest Distributable Amount $121,875.00
Servicing Fees Accrued during this Period $98,235.15
Total Distribution Amount Remaining to Deposit to Spread Account $367,468.14
Spread Account
Beginning Spread Account Balance $12,502,160.02
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over
Distributions $367,468.14
Distribution from Spread Account for Interest/Principal
Shortfall $0.00
Preliminary Spread Account Balance Remaining $12,869,628.16
Specified Spread Account Balance $12,502,160.02
Release from Spread Account to Seller as "Excess Servicing
Fee" $0.00
Release from Spread Account to Noteholders as Principal $367,468.14
Ending Spread Account Balance (after distributions) $12,502,160.02
Credit Enhancement 37.67%
Spread account % of Ending Pool Balance 11.90%
Overcollateralization % of Ending Pool Balance 25.78%
Current Month CPR 39.49%
Life-to-Date CPR 19.56%
Scheduled Amounts 30 - 59 days past due $2,446,174.39
as % of Ending Pool Balance 2.33%
Scheduled Amounts 60 days or more past due $1,079,596.73
as % of Ending Pool Balance 1.03%
Net Losses on Liquidated Receivables $64,841.12
as % of Ending Pool Balance 0.06%
Page 3
PART III -- SERVICING CALCULATIONS 16-FEB-99
1. Sources and Uses of Collection Account Balance Pool 1 Pool 2 Pool 3 Pool 4
Wtd. Avg. APR 8.745% 8.719% 8.784% 8.644%
Contract Value (Beg. of Collection Period), by origination pool $65,101,114.38 $19,060,618.50 $18,755,489.01 $14,964,961.38
Contract Value (End of Collection Period), by origination pool $57,358,252.22 $16,311,896.58 $17,350,300.11 $14,071,995.69
Contract Value Decline $7,742,862.15 $2,748,721.92 $1,405,188.90 $892,965.70
Initial Pool Balance $625,108,001.05
Pool Balance (End of Collection Period) $105,092,444.60
Total Collections and Investment Income for the period $13,706,167.02
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $13,706,167.02
Principal Distribution Amount (PDA) $12,789,738.67
Interest Distribution Amount (IDA) $916,428.35
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Note Beginning Principal Balance $71,712,741.30
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 100.00%
A-2 Noteholders' Principal Distributable Amount $12,789,738.67
Certificate Beginning Principal Balance $25,000,000.00
Certificateholders' Principal Carryover Shortfall (Previous
Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period $328,683.40
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $328,683.40
Interest Accrued on Class A-1 and A-2 Notes this period $328,683.40
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $328,683.40
Interest Accrued on Certificates this period $121,875.00
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $121,875.00
3. Allocation of Total Distribution Amount
Total Distribution Amount $13,706,167.02
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $13,706,000.35
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest applicable to A-1 Notes Paid this Period
from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $328,683.40
Noteholders' Interest applicable to A-2 Notes Paid this Period
from TDA $328,683.40
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 and A-2 Notes this period $328,683.40
Noteholders' Interest Paid this Period from TDA $328,683.40
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) $0.00
Total Distribution Amount Remaining $13,377,316.96
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $0.00
A-1 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $13,377,316.96
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $12,789,738.67
A-2 Noteholders' Principal Distributable Amount Paid from TDA $12,789,738.67
Page 4
Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $587,578.29
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $121,875.00
Certificateholders' Interest Paid this Period from TDA $121,875.00
Preliminary Certificateholders' Interest Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $465,703.29
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to
current period $0.00
Certificateholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary Certificateholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $465,703.29
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $98,235.15
Servicing Fees Paid this Period from TDA $98,235.15
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $367,468.14
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Seller)
Adjusted Ending Pre-Funding Account Balance
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance $0.00
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $433,178.05
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
Beginning Spread Account Balance $12,502,160.02
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over
Distributions $367,468.14
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-1 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-2 Notes $0.00
Adjustment to Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Adjustment to Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $12,869,628.16
Distribution from Spread Account to Certificateholders' Distr.
Account $0.00
Adjustment to Preliminary Certificateholders' Interest Carryover
Shortfall (Current Period) $0.00
Adjustment to Prelim. Certificateholders' Principal Carryover
Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $12,869,628.16
Cumulative Realized Losses since 31-January-95 (Cut-off Date) $1,601,158.79
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of
Collection Period) $778,093.44
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,079,596.73
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $58,923,002.63
Preliminary Certificate Principal Balance (End of Period) $25,000,000.00
Preliminary Total Principal Balance of Notes and Certificates
(End of Period) $83,923,002.63
Specified Spread Account Balance $12,502,160.02
Greater of:
(a) 3.75% of Pool Balance at end of Collection Period; and $3,940,966.67
(b)(i) 2.50% of Initial Pool Balance (Until Outstanding Note
and Certificate Balance = Spread Account), or $15,627,700.03
(b)(ii) 2.25% of Initial Pool Balance (when principal amount of
Notes and Certificates < = 97.50% of Pool Balance), or $14,064,930.02
(b)(iii) 2.00% of Initial Pool Balance (when principal amount
of Notes and Certificates < = 96.25% of Pool Balance) $12,502,160.02
Page 5
Preliminary Spread Account Balance Remaining $12,869,628.16
Preliminary Excess Amount in Spread Account $367,468.14
Release from Spread Account to Seller as "Excess Servicing Fee" $0.00
Release from Spread Account to Noteholders as Principal $367,468.14
Ending Spread Account Balance (after distributions) $12,502,160.02
Net Change in Spread Account Balance $0.00
7. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $58,555,534.49
Certificate Principal Balance (End of Period) $25,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $83,923,002.63
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Pool Factor (End of Period) 0.1141433
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.1342768
Specified Spread Account Balance (after all distributions and
adjustments) $12,502,160.02
Page 6
CASE EQUIPMENT LOAN TRUST 1996-A
STATEMENT TO NOTEHOLDERS
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 16-Feb-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $13,157,206.80
per $1,000 original principal amount: $25.64757661
(c) Total $13,157,206.80
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $328,683.40
per $1,000 original principal amount: $0.64070838
(c) Total $328,683.40
(3) Pool Balance at the end of the related Collection Period $105,092,444.60
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $58,555,534.49
(ii) A-2 Note Pool Factor: 0.1141433
(c) (i) Certificate Balance $25,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $98,235.15
per $1,000 Initial Pool Balance: 0.15714909
(6) Amount of Administration Fee: $166.67
per $1,000 Initial Pool Balance: 0.00026662
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $64,841.12
(9) Amount in Spread Account: $12,502,160.02
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding $0.00
Period, the Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
Page 7
CASE EQUIPMENT LOAN TRUST 1996-A
STATEMENT TO CERTIFICATEHOLDERS
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 16-Feb-99
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $13,157,206.80
per $1,000 original principal amount: $25.64757661
(c) Certificates: $0.00
per $1,000 original principal amount: $0.00000000
(d) Total: $13,157,206.80
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $328,683.40
per $1,000 original principal amount: $0.64070838
(c) Certificates: $121,875.00
per $1,000 original principal amount: $4.87500000
(d) Total: $450,558.40
(3) Pool Balance at end of related Collection Period: $105,092,444.60
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $58,555,534.49
(ii) A-2 Note Pool Factor: 0.1141433
(c) (i) Certificate Balance $25,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $98,235.15
per $1,000 Initial Pool Balance: $0.15714909
(6) Amount of Administration Fee: $166.67
per $1,000 Initial Pool Balance: $0.00026662
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $64,841.12
(9) Amount in Spread Account: $12,502,160.02
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding
Period, the Remaining Pre-Funded Amount $0.00
(12) Amount in Negative Carry Account: $0.00
Page 8
CASE EQUIPMENT LOAN TRUST 1996-A
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 16-Feb-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $328,683.40
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $13,157,206.80
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $121,875.00
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $98,235.15
(7) Deposit to Spread Account from Excess Collections over
Distributions: $367,468.14
Check for Spread Account Draw NO
Sum of Above Distributions $14,073,635.16
Total Distribution Amount plus Turbo $14,073,635.16
Page 9
CASE EQUIPMENT LOAN TRUST 1996-A
SERVICER'S CERTIFICATE
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 16-Feb-99
(1) Total Distribution Amount: $13,706,167.02
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to
A-1 Notes: $0.00
(4) Noteholders' Interest Carryover Shortfall applicable to
A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to
A-2 Notes: $328,683.40
(6) Noteholders' Interest Carryover Shortfall applicable to
A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount: $328,683.40
(8) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(9) % of Principal Distribution Amount applicable to A-1
Noteholders: 0.00%
(10) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(11) A-1 Noteholders' Principal Distributable Amount: $0.00
(12) A-2 Noteholders' Monthly Principal Distributable Amount: $12,789,738.67
(13) % of Principal Distribution Amount applicable to
A-2 Noteholders 100.00%
(14) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(15) A-2 Noteholders' Principal Distributable Amount: $13,157,206.80
(16) Noteholders' Principal Distributable Amount: $13,157,206.80
(17) Noteholders' Distributable Amount: $13,485,890.20
(18) Certificateholders' Interest Distributable Amount: $121,875.00
(19) Certificateholders' Interest Carryover Shortfall: $0.00
(20) Certificateholders' Percentage: 0.00%
(21) Certificateholders' Principal Distributable Amount
applicable to current period: $0.00
(22) Certificateholders' Principal Carryover Shortfall: $0.00
(23) Certificateholders' Principal Distributable Amount: $0.00
(24) Certificateholders' Distributable Amount: $121,875.00
(25) Servicing Fee: $98,235.15
(26) Deposit to Spread Account (from excess collections): $367,468.14
(27) Specified Spread Account Balance (after all distributions
and adjustments) : $12,502,160.02
The greater of:
(a) 3.75% of the Pool Balance at the beginning
of the Collection Period in which the
Payment Date occurs; and $3,940,966.67
(b)(i) 2.50% of Initial Pool Balance (Until
Outstanding Note and Certificate
Balance = Spread Account), or $15,627,700.03
(b)(ii) 2.25% of the Initial Pool Balance when
principal amount of Notes and
Certificates < = 97.50% of Pool Balance $14,064,930.02
(b)(iii) 2.00% of the Initial Pool Balance when
principal amount of Notes and
Certificates < = 96.25% of Pool Balance $12,502,160.02
(28) Spread Account Trigger Tests:
(a)(i) Aggregate Realized Losses from the Initial
Cutoff Date through the end of the related
Collection Period: $1,601,158.79
(ii) 2.25% of the Initial Pool Balance: $14,064,930.02
(b)(i) 12 times the sum of (x) the aggregate Realized
Losses during the related Collection Period
and (y) the aggregate Contract Value of all
Receivables as to which the related Finance
Equipment has been repossessed but in which
the receivable has not been liquidated: $778,093.44
(ii) 1.65% of the Pool Balance at the beginning
of the Collection Period: $1,945,056.02
(c)(i) Aggregate Scheduled Payments delinquent by
more than 60 days as of the end of the
related Collection Period: $1,079,596.73
(ii) 2.25% of the Pool Balance at the beginning
of the Collection Period in which the
Payment Date occurs: $2,364,580.00
(29) Spread Account Balance over the Specified Spread Account
Balance: $367,468.14
Page 10
(30) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $0.00
(b) Release of Excess Amount in Negative Carry Account: 0
(31) Amount to be withdrawn from the Spread Account and
deposited into the Note Distribution Account: $0.00
(32) Amount to be withdrawn from the Spread Account and
deposited into the Certificate Distribution Account: $0.00
(33) Pool Balance as of the opening of business on the first
day of the Collection Period in which the Payment
Date occurs: $105,092,444.60
(34) After giving effect to all distributions on such
Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $58,555,534.49
A-2 Note Pool Factor: 0.1141433
Outstanding Principal Balance of the Certificates: $25,000,000.00
Certificate Pool Factor: 1.0000000
(35) Aggregate Purchase Amounts for related Collection Period: $0.00
(36) Aggregate Amount of Realized Losses for the related
Collection Period: $64,841.12
(37) Spread Account Balance after giving effect to all
distributions: $12,502,160.02
(38) Originally Scheduled Pool Balance as of the opening
of business on the first day of the Collection
Period in which the Payment Date occurs: $201,941,381.99
(39) Number of Collection Periods since Completion of
Funding Period 36
(40) Current Month CPR 39.49%
(41) Life-to-Date CPR 19.56%
Page 11
CASE EQUIPMENT LOAN TRUST
1996-B
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95%
Asset Backed Certificates due September 15, 2003
16-Feb-99
12:40 AM
Prepared by Lisa Sorenson, Phone 414-636-6184 File: service\us96b.xls
NPV Data Input Section IRR Calc (pool 1) 05-Feb-99 05-Feb-99 5-Feb-99
Scheduled cash flows as of 8.309% Pool 1 Pool 2 Pool 3
the end of the
collection period 0 (467,425,285.55) 3,775,540.39 29,458.73 1,359,320.15
Line 0 is scheduled amount 1 15,757,657.24 4,478,583.71 8,447.17 1,137,457.04
delinquent 2 10,488,530.06 6,240,891.43 0.00 986,157.07
3 11,648,174.21 9,976,431.02 0.00 761,015.40
4 13,676,813.20 8,406,930.71 0.00 713,624.58
5 9,531,315.06 9,802,791.31 0.00 718,719.37
6 8,372,935.20 8,012,424.29 0.00 1,079,211.03
7 11,722,851.90 5,588,003.52 0.00 5,585,258.70
8 17,207,560.18 3,033,484.18 0.00 2,624,932.34
9 14,691,800.81 3,523,583.45 5,626.36 979,977.24
10 17,197,279.08 4,754,774.28 0.00 1,047,985.73
11 15,504,490.86 4,757,922.52 0.00 1,070,909.96
12 11,904,998.66 3,589,321.17 0.00 758,711.79
13 7,211,819.84 3,221,233.06 0.00 769,134.42
14 8,633,057.26 4,747,272.06 0.00 600,497.23
15 10,443,070.12 7,603,071.99 0.00 498,255.69
16 11,720,349.94 5,184,100.43 0.00 453,941.26
17 8,564,089.35 5,267,344.37 0.00 465,224.10
18 7,479,246.64 4,798,355.29 0.00 723,342.73
19 10,611,284.66 3,137,424.66 0.00 4,471,626.77
20 16,496,614.28 925,315.14 0.00 1,929,425.96
21 14,115,082.64 1,075,475.33 0.00 551,214.67
22 16,562,222.16 1,686,682.80 0.00 551,508.56
23 14,840,653.37 1,828,186.61 0.00 533,326.68
24 11,271,867.97 1,029,034.60 0.00 262,794.84
25 6,644,313.99 900,498.23 0.00 264,844.90
26 7,693,316.20 1,747,762.33 0.00 222,031.82
27 9,795,133.28 2,913,937.04 0.00 150,842.87
28 10,958,156.04 1,746,953.01 0.00 83,670.90
29 8,033,198.42 2,010,185.44 0.00 103,904.44
30 7,001,521.70 1,439,935.28 0.00 280,500.89
31 10,001,306.67 763,652.87 0.00 2,057,631.12
32 15,686,375.93 201,601.36 0.00 773,689.92
33 13,305,308.18 147,368.00 0.00 259,979.95
34 15,253,592.56 191,187.14 0.00 108,727.20
35 13,439,340.18 169,274.82 0.00 181,222.21
36 9,627,709.80 106,923.85 0.00 59,650.18
37 4,845,435.52 24,005.06 0.00 21,930.87
38 5,846,192.76 190,564.08 0.00 358.23
39 7,626,986.55 189,230.67 0.00 0.00
40 8,420,026.39 47,846.30 0.00 0.00
41 6,063,594.56 104,059.24 0.00 0.00
42 5,223,953.51 0.00 0.00 21,298.52
43 7,797,581.78 0.00 0.00 62,002.48
44 12,241,335.77 9,386.14 0.00 0.00
45 8,547,844.85 0.00 0.00 0.00
46 9,171,743.38 0.00 0.00 0.00
47 8,838,821.22 0.00 0.00 0.00
48 5,892,614.25 0.00 0.00 0.00
49 1,524,196.03 0.00 0.00 0.00
50 2,155,353.95 0.00 0.00 0.00
51 2,948,921.29 0.00 0.00 0.00
52 3,471,809.78 0.00 0.00 0.00
53 1,939,596.57 0.00 0.00 0.00
54 1,711,213.57 0.00 0.00 0.00
55 3,365,677.46 0.00 0.00 0.00
56 5,657,510.12 0.00 0.00 0.00
57 3,605,516.92 0.00 0.00 0.00
58 3,745,028.73 0.00 0.00 0.00
59 3,458,411.68 0.00 0.00 0.00
60 1,765,194.32 0.00 0.00 0.00
61 308,041.89 0.00 0.00 0.00
62 231,422.23 0.00 0.00 0.00
63 276,666.19 0.00 0.00 0.00
64 336,307.15 0.00 0.00 0.00
65 135,733.57 0.00 0.00 0.00
66 82,298.61 0.00 0.00 0.00
67 356,451.64 0.00 0.00 0.00
68 354,314.13 0.00 0.00 0.00
69 125,457.56 0.00 0.00 0.00
70 223,408.04 0.00 0.00 0.00
71 26,132.80 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled
Cash Flows
551,413,832.41 129,348,549.18 43,532.26 35,285,859.81
NPV Data Input Section 5-Feb-99 5-Feb-99 5-Feb-99
Scheduled cash flows as of Pool 4 Pool 5 Pool 6
the end of the
collection period 0 1,424,836.28 1,269,828.82 57,594.47
Line 0 is scheduled amount 1 1,062,915.35 817,540.27 58,283.37
delinquent 2 1,159,052.02 939,891.30 78,643.18
3 1,042,527.27 1,089,665.01 82,654.18
4 874,739.53 878,900.33 64,513.54
5 957,438.10 967,963.74 52,213.71
6 1,103,770.74 935,871.18 56,413.13
7 2,412,395.82 1,436,178.52 91,581.56
8 5,789,467.04 1,395,245.50 51,928.43
9 3,541,467.73 6,431,672.01 82,458.84
10 1,206,822.96 3,222,032.89 287,280.13
11 1,061,591.65 1,133,166.89 203,212.42
12 839,091.91 706,569.08 45,129.68
13 763,334.69 616,144.91 38,357.10
14 702,763.14 631,362.23 54,137.55
15 707,665.78 788,310.40 70,080.99
16 581,233.65 608,823.46 54,187.19
17 680,548.89 727,500.72 44,678.50
18 793,915.35 683,063.67 49,163.20
19 1,934,058.45 1,092,121.80 66,050.95
20 4,418,614.24 1,090,654.95 44,678.50
21 2,716,395.61 5,208,171.27 70,442.92
22 715,176.33 2,426,222.78 203,931.13
23 478,299.31 514,835.33 180,000.48
24 378,309.71 238,276.37 11,092.41
25 284,420.42 172,915.65 7,448.27
26 228,325.47 205,815.27 7,448.27
27 233,540.67 217,309.97 10,930.99
28 164,343.08 120,541.17 16,639.55
29 180,921.62 222,385.57 9,309.26
30 284,993.74 177,706.67 9,309.26
31 977,273.89 349,348.42 9,308.26
32 1,784,592.06 379,943.78 8,537.25
33 1,304,401.47 2,002,029.22 30,057.76
34 309,929.45 1,246,376.49 101,764.90
35 107,726.67 187,822.93 61,544.54
36 90,591.82 16,492.77 0.00
37 7,967.18 26,123.06 0.00
38 22,259.18 38,876.30 0.00
39 1,178.75 6,349.83 0.00
40 1,178.75 2,611.64 0.00
41 1,178.75 22,674.26 0.00
42 1,178.75 1,474.69 0.00
43 68,587.77 38,177.92 0.00
44 100,531.27 81,889.83 0.00
45 1,934.52 152,377.29 12,875.66
46 13,719.07 32,368.09 0.00
47 0.00 0.00 0.00
48 0.00 0.00 0.00
49 0.00 0.00 0.00
50 0.00 0.00 0.00
51 0.00 0.00 0.00
52 0.00 0.00 0.00
53 0.00 0.00 0.00
54 0.00 0.00 0.00
55 0.00 0.00 0.00
56 0.00 0.00 0.00
57 0.00 0.00 0.00
58 0.00 0.00 0.00
59 0.00 0.00 0.00
60 0.00 0.00 0.00
61 0.00 0.00 0.00
62 0.00 0.00 0.00
63 0.00 0.00 0.00
64 0.00 0.00 0.00
65 0.00 0.00 0.00
66 0.00 0.00 0.00
67 0.00 0.00 0.00
68 0.00 0.00 0.00
69 0.00 0.00 0.00
70 0.00 0.00 0.00
71 0.00 0.00 0.00
72 0.00 0.00 0.00
73 0.00 0.00 0.00
Total Time Balance of Scheduled
Cash Flows
43,517,205.90 41,551,624.25 2,383,881.53
Page 1
CASE EQUIPMENT LOAN TRUST 1996-B
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95%
Asset Backed Certificates due September 15, 2003
Prepared by Lisa Sorenson, Phone 414-636-6184 02/16/99
12:40 AM
Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 31-Aug-96 05-Feb-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $14,975,961.98
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 $14,975,961.98
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $2,751,557.02
Scheduled Amounts 60 days or more past due $2,362,831.49
Net Losses on Liquidated Receivables $44,845.04
Number of Loans at Beginning of Period 18,080
Number of Loans at End of Period 17,596
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $120,148.45
Pre-Funding Account Reinvestment Income $0.00
Additional Class B Notes (max $75,000,000) $0.00
Page 2
Case Equipment Loan Trust 1996-B
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $227,044,613.84
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $0.00
A-3 Note Beginning Principal Balance $185,157,624.73
B Note Beginning Principal Balance $14,069,728.32
Certificate Beginning Principal Balance $27,817,260.78
Total Principal Balance of Notes and Certificates (End of Period) $213,420,925.20
A-1 Note Principal Balance (End of Period) $0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $0.00
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Principal Balance (End of Period) $172,989,755.52
A-3 Note Pool Factor (End of Period) 0.5258047
B Note Principal Balance (End of Period) $13,145,118.20
B Note Pool Factor (End of Period) 0.5258047
Certificate Principal Balance (End of Period) $27,286,051.49
Certificate Pool Factor (End of Period) 0.8025309
Contract Value Decline $13,280,232.44
Pool Balance (Beg. of Collection Period) 243,449,190.59
Pool Balance (End of Collection Period) $230,168,958.15
Total Distribution Amount (TDA) $15,096,110.43
Total Collections and Investment Income for the Period $15,096,110.43
Negative Carry Amount $0.00
Administration Fee Accrued during this Period $166.67
Principal Distribution Amount (PDA) $13,280,232.44
Release from Spread Account to A-1 Noteholders as Principal $0.00
Release from Spread Account to A-2 Noteholders as Principal $0.00
Release from Spread Account to A-3 Noteholders as Principal $319,200.81
Release from Spread Account to B Noteholders as Principal $24,255.38
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Noteholders' Principal Distributable Amount $11,848,668.40
B Noteholders' Principal Distributable Amount $900,354.74
Certificateholders' Principal Distributable Amount $531,209.30
Interest Distributable Amount $1,269,380.80
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,026,081.84
Noteholders' Interest Distributable Amount applicable to B Notes $82,190.66
Certificateholders' Interest Distributable Amount $161,108.30
Servicing Fees Accrued during this Period $202,874.33
Total Distribution Amount Remaining to Deposit to Spread Account $343,456.19
Spread Account
Beginning Spread Account Balance $17,517,793.16
Deposit to Spread Account from Pre-Funding Account/Additional Class B Notes $0.00
Deposit to Spread Account from Excess Collections over Distributions $343,456.19
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Preliminary Spread Account Balance Remaining $17,861,249.35
Specified Spread Account Balance $17,517,793.16
Release from Spread Account to Seller as "Excess Servicing Fee" ($0.00)
Ending Spread Account Balance (after distributions) $17,517,793.16
Credit Enhancement 15.46%
Spread account % of Ending Pool Balance 7.61%
Overcollateralization % of Ending Pool Balance 7.85%
Life-to-Date CPR 22.77%
Scheduled Amounts 30 - 59 days past due $2,751,557.02
as % of Ending Pool Balance 1.20%
Scheduled Amounts 60 days or more past due $2,362,831.49
as % of Ending Pool Balance 1.03%
Net Losses on Liquidated Receivables $44,845.04
as % of Ending Pool Balance 0.02%
Page 3
PART III -- SERVICING CALCULATIONS 16-Feb-99
1. Sources and Uses of Collection Account Balance Pool 1 Pool 2 Pool 3
Wtd. Avg. APR 8.310% 6.782% 9.186%
Contract Value (Beg. of Collection Period), by origination pool $127,334,887.92 $79,257.01 $33,539,837.50
Contract Value (End of Collection Period), by origination pool $119,776,310.87 $43,206.53 $31,870,156.45
Contract Value Decline $7,558,577.05 $36,050.48 $1,669,681.05
Initial Pool Balance $875,889,658.01 $13,280,232.44
Pool Balance (End of Collection Period) $230,168,958.15
Total Collections and Investment Income for the period $15,096,110.43
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $15,096,110.43
Principal Distribution Amount (PDA) $13,280,232.44
Interest Distribution Amount (IDA) $1,815,877.99
1. Sources and Uses of Collection Account Balance Pool 4 Pool 5 Pool 6
Wtd. Avg. APR 9.025% 9.089% 8.864%
Contract Value (Beg. of Collection Period), by origination pool $41,091,572.16 $39,086,299.41 $2,317,336.59
Contract Value (End of Collection Period), by origination pool $39,147,350.17 $37,190,666.41 $2,141,267.72
Contract Value Decline $1,944,221.99 $1,895,633.00 $176,068.87
Initial Pool Balance
Pool Balance (End of Collection Period)
Total Collections and Investment Income for the period
Negative Carry Amount
Total Distribution Amount (TDA)
Principal Distribution Amount (PDA)
Interest Distribution Amount (IDA)
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Note Beginning Principal Balance $0.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Note Beginning Principal Balance $185,157,624.73
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Share of the Principal Distribution Amount 89.22%
A-3 Noteholders' Principal Distributable Amount $11,848,668.40
B Note Beginning Principal Balance $14,069,728.32
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amount 6.78%
B Noteholders' Principal Distributable Amount $900,354.74
Certificate Beginning Principal Balance $27,817,260.78
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 4.00%
Certificateholders' Principal Distributable Amount $531,209.30
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $0.00
Interest Accrued on Class A-3 Notes this period $1,026,081.84
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,026,081.84
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,026,081.84
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $1,026,081.84
Interest Accrued on Class B Notes this period $82,190.66
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to B Notes $82,190.66
Interest Accrued on Certificates this period $161,108.30
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $161,108.30
3. Allocation of Total Distribution Amount
Total Distribution Amount $15,096,110.43
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $15,095,943.76
Page 4
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest applicable to A-1 Notes Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $1,026,081.84
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $1,026,081.84
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,026,081.84
Offered Noteholders' Interest Paid this Period from TDA $1,026,081.84
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $14,069,861.93
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $0.00
A-1 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Total Distribution Amount Remaining $14,069,861.93
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $14,069,861.93
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $11,848,668.40
A-3 Noteholders' Principal Distributable Amount Paid from TDA $11,848,668.40
Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $2,221,193.53
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class B Notes this period $82,190.66
Noteholders' Interest applicable to B Notes Paid this Period from TDA $82,190.66
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $2,139,002.86
B Noteholders' Principal Distributable Amount $0.00
B Noteholders' Monthly Principal Distributable Amount $900,354.74
B Noteholders' Principal Distributable Amount Paid from TDA $900,354.74
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $1,238,648.12
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $161,108.30
Certificateholders' Interest Paid this Period from TDA $161,108.30
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $1,077,539.82
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current period $531,209.30
Certificateholders' Principal Distributable Amount Paid from TDA $531,209.30
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $546,330.52
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $202,874.33
Servicing Fees Paid this Period from TDA $202,874.33
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $343,456.19
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account 3.75% $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Page 5
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance $0.00
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $1,279,542.53
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
Beginning Spread Account Balance $17,517,793.16
Deposit to Spread Account from Pre-Funding Account/Additional Class B Notes $0.00
Deposit to Spread Account from Excess Collections over Distributions $343,456.19
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Adjustment to Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $17,861,249.35
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Adjustment to Prelim. Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $17,861,249.35
Cumulative Realized Losses since 31-August-96 (Cut-off Date) $2,649,217.50
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $538,140.48
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $2,362,831.49
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $0.00
Preliminary A-3 Note Principal Balance (End of Period) $173,308,956.33
Preliminary B Note Principal Balance (End of Period) $13,169,373.58
Preliminary Certificate Principal Balance (End of Period) $27,286,051.49
Preliminary Total Principal Balance of Notes and Certificates (End of Period) $213,764,381.40
Specified Spread Account Balance $17,517,793.16
Greater of:
(a) 3.75% of Pool Balance at end of Collection Period; and 3.75% $8,631,335.93
(b)(i) 2.50% of Initial Pool Balance (Until Outstanding Note and
Certificate Balance = Spread Account), or 2.50% $21,897,241.45
(b)(ii) 2.25% of Initial Pool Balance (when principal amount of Notes
and Certificates < = 97.50% of Pool Balance), or 2.25% $19,707,517.31
(b)(iii) 2.00% of Initial Pool Balance (when principal amount of Notes
and Certificates < = 96.25% of Pool Balance) 2.00% $17,517,793.16
Preliminary Spread Account Balance Remaining $17,861,249.35
Preliminary Excess Amount in Spread Account $343,456.19
Release from Spread Account to Seller as "Excess Servicing Fee" Turbo Date ($0.00)
Release from Spread Account to A-1 Noteholders as Principal 15-Jul-97 $0.00
Release from Spread Account to A-2 Noteholders as Principal $0.00
Release from Spread Account to A-3 Noteholders as Principal $319,200.81
Release from Spread Account to B Noteholders as Principal $24,255.38
Ending Spread Account Balance (after distributions) $17,517,793.16
Net Change in Spread Account Balance $0.00
7. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $0.00
A-3 Note Principal Balance (End of Period) $172,989,755.52
B Note Principal Balance (End of Period) $13,145,118.20
Certificate Principal Balance (End of Period) $27,286,051.49
Total Principal Balance of Notes and Certificates (End of Period) $213,420,925.20
A-1 Note Pool Factor (End of Period) $125,000,000.00 0.0000000
A-2 Note Pool Factor (End of Period) $362,000,000.00 0.0000000
A-3 Note Pool Factor (End of Period) $329,000,000.00 0.5258047
B Note Pool Factor (End of Period) $25,000,000.00 0.5258047
Certificate Pool Factor (End of Period) $34,000,000.00 0.8025309
Total Notes & Certificates Pool Factor (End of Period) 0.2439096
Specified Spread Account Balance (after all distributions and adjustments) $17,517,793.16
Page 6
CASE EQUIPMENT LOAN TRUST 1996-B
STATEMENT TO NOTEHOLDERS
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 16-Feb-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $12,167,869.21
per $1,000 original principal amount: $36.98440490
(d) B Notes: $924,610.12
per $1,000 original principal amount: $36.98440490
(e) Total $13,092,479.33
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $1,026,081.84
per $1,000 original principal amount: $3.11878978
(d) B Notes: $82,190.66
per $1,000 original principal amount: $3.28762652
(e) Total: $1,108,272.50
(3) Pool Balance at the end of the related Collection Period: $230,168,958.15
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: $0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $172,989,755.52
(ii) A-3 Note Pool Factor: $0.5258047
(d) (i) outstanding principal amount of A-3 Notes: $13,145,118.20
(ii) A-3 Note Pool Factor: $0.5258047
(e) (i) Certificate Balance $27,286,051.49
(ii) Certificate Pool Factor: $0.8025309
(5) Amount of Servicing Fee: $202,874.33
per $1,000 Beginning of Collection Period: $0.23162088
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: $0.00019028
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $44,845.04
(9) Amount in Spread Account: $17,517,793.16
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount:
(12) Amount in Negative Carry Account: $0.00
Page 7
CASE EQUIPMENT LOAN TRUST 1996-B
STATEMENT TO CERTIFICATEHOLDERS
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 16-Feb-99
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $12,167,869.21
per $1,000 original principal amount: $36.98440490
(d) B Notes: $924,610.12
per $1,000 original principal amount: $36.98440490
(e) Certificates: $531,209.30
per $1,000 original principal amount: $15.62380287
(f) Total: $13,623,688.63
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $1,026,081.84
per $1,000 original principal amount: $3.11878978
(d) B Notes: $82,190.66
per $1,000 original principal amount: $3.28762652
(e) Certificates: $161,108.30
per $1,000 original principal amount: $4.73847947
(f) Total: $1,269,380.80
(3) Pool Balance at end of related Collection Period: $230,168,958.15
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: $0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $0.00
(ii) A-2 Note Pool Factor: $0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $172,989,755.52
(ii) A-3 Note Pool Factor: $0.5258047
(d) (i) outstanding principal amount of B Notes: $13,145,118.20
(ii) B Note Pool Factor: $0.5258047
(e) (i) Certificate Balance $27,286,051.49
(ii) Certificate Pool Factor: $ 0.8025309
(5) Amount of Servicing Fee: $202,874.33
per $1,000 Beginning of Collection Period: $0.23162088
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: $0.00019028
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $44,845.04
(9) Amount in Spread Account: $17,517,793.16
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
Page 8
CASE EQUIPMENT LOAN TRUST 1996-B
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 16-Feb-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount & Class B Noteholders'
Interest Distributable Amount deposited into Note Distribution Account: $1,108,272.50
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $13,092,479.33
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $161,108.30
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $531,209.30
(6) Payment of Servicing Fee to Servicer: $202,874.33
(7) Deposit to Spread Account from Excess Collections over Distributions: $343,456.19
Check for Error NO ERROR
Sum of Above Distributions $15,439,566.62
Total Distribution Amount plus Turbo $15,439,566.62
Page 9
CASE EQUIPMENT LOAN TRUST 1996-B
SERVICER'S CERTIFICATE
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 16-Feb-99
(1) Total Distribution Amount: $15,096,110.43
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $1,026,081.84
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to B Notes: $82,190.66
(10) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(11) Offered Noteholders' Interest Distributable Amount & Class B Noteholders' $1,108,272.50
Interest Distributable Amount deposited into Note Distribution Account:
(12) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(13) % of Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(14) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(15) A-1 Noteholders' Principal Distributable Amount: $0.00
(16) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(17) % of Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(18) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(19) A-2 Noteholders' Principal Distributable Amount: $0.00
(20) A-3 Noteholders' Monthly Principal Distributable Amount: $11,848,668.40
(21) % of Principal Distribution Amount applicable to A-3 Noteholders 89.22%
(22) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(23) A-3 Noteholders' Principal Distributable Amount: $12,167,869.21
(24) B Noteholders' Monthly Principal Distributable Amount: $900,354.74
(25) % of Principal Distribution Amount applicable to B Noteholders 6.78%
(26) B Noteholders' Principal Carryover Shortfall: $0.00
(27) B Noteholders' Principal Distributable Amount: $924,610.12
(28) Noteholders' Principal Distribution Amount: $13,092,479.33
(29) Noteholders' Distributable Amount: $14,200,751.83
(30) Certificateholders' Interest Distributable Amount: $161,108.30
(31) Certificateholders' Interest Carryover Shortfall: $0.00
(32) Certificateholders' Percentage: 4.00%
(33) Certificateholders' Principal Distributable Amount applicable to current period $531,209.30
(34) Certificateholders' Principal Carryover Shortfall: $0.00
(35) Certificateholders' Principal Distributable Amount: $531,209.30
(36) Certificateholders' Distributable Amount: $692,317.60
(37) Servicing Fee: $202,874.33
(38) Deposit to Spread Account (from excess collections): $343,456.19
Page 10
(39) Specified Spread Account Balance (after all distributions and adjustments) : $17,517,793.16
The greater of:
(a) 3.75% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs; and $8,631,335.93
(b)(i) 2.50% of Initial Pool Balance (Until Outstanding Note and Certificate
Balance = Spread Account), or $21,897,241.45
(b)(ii) 2.25% of the Initial Pool Balance when principal amount of Notes
and Certificates < = 97.50% of Pool Balance $19,707,517.31
(b)(iii) 2.00% of the Initial Pool Balance when principal amount of Notes
and Certificates < = 96.25% of Pool Balance $17,517,793.16
(40) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Initial Cutoff Date through
the end of the related Collection Period: $2,649,217.50
(ii) 2.25% of the Initial Pool Balance: 2.25% $19,707,517.31
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $538,140.48
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: 1.85% $3,978,675.59
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $2,362,831.49
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: 2.25% $5,130,623.03
(41) Spread Account Balance over the Specified Spread Account Balance: $343,456.19
(42) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account: ($0.00)
(b) Release of Excess Amount in Negative Carry Account: 0.00
(43) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account: $0.00
(44) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(45) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $230,168,958.15
(46) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $0.00
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: $172,989,755.52
A-3 Note Pool Factor: 0.5258047
Outstanding Principal Balance of B Notes: $13,145,118.20
B Note Pool Factor: 0.5258047
Outstanding Principal Balance of the Certificates: $27,286,051.49
Certificate Pool Factor: 0.8025309
(47) Aggregate Purchase Amounts for related Collection Period: $0.00
(48) Aggregate Amount of Realized Losses for the related Collection Period: $44,845.04
(49) Spread Account Balance after giving effect to all distributions: $17,517,793.16
(50) Originally Scheduled Pool Balance as of the opening of business on the
first day of the Collection Period in which the Payment Date occurs: $4,301,627.94
(51) Number of Collection Periods since Completion of Funding Period: 29
(53) Life-to-Date (From Jan-97 Collection Period) CPR 22.77%
Page 11
CASE EQUIPMENT LOAN TRUST 1997-A
$71,500,000 Class A-1 5.597% Asset Backed Notes due March 15, 1998
$282,000,000 Class A-2 6.000% Asset Backed Notes due March 15, 2004
$259,125,000 Class A-3 6.450% Asset Backed Notes due March 15, 2004
$26,000,000 Class B 6.700% Asset Backed Notes due March 15, 2004
$11,375,000 6.700% Asset Backed Certificates due March 15, 2004 07:27 PM
Prepared by Lisa Sorenson, Phone 414-636-6184 File: us97a.xls
-------------------------------------------------------------------------
NPV Data Input Section 05-Feb-99 05-Feb-99 05-Feb-99 05-Feb-99
Scheduled cash flows as of the -------------------------------------------------------------------------
end of the collection period
Line 0 is scheduled amount Pool 1 Pool 2 Pool 3 Pool 4
delinquent 6,333,460.29 1,165,506.73 1,458,471.43 869,374.42
5,131,597.11 5,147,459.98 1,753,305.17 1,143,593.95
2,804,413.00 3,731,626.96 8,277,685.29 1,819,711.68
2,309,204.31 661,509.70 3,318,612.08 5,791,650.88
2,407,358.31 691,327.75 1,029,498.60 2,061,078.07
2,592,278.92 712,030.87 1,161,152.34 1,027,998.24
2,649,357.18 763,539.27 1,388,985.04 938,383.20
2,950,258.32 871,507.01 1,404,377.40 975,834.51
2,523,610.93 844,595.32 1,312,457.78 953,000.22
3,438,836.57 719,058.55 1,219,613.35 1,224,927.04
6,783,072.46 1,060,848.36 1,444,841.39 1,304,275.87
11,712,805.81 1,290,784.87 1,724,847.92 1,511,480.59
8,961,860.23 1,258,583.89 1,603,957.97 1,141,671.20
4,319,146.86 4,900,257.57 1,595,824.56 1,006,462.96
1,950,821.69 3,536,320.21 7,972,322.68 1,722,774.05
1,702,993.05 472,242.24 2,888,030.95 5,555,310.76
1,767,100.39 505,549.44 707,037.36 1,769,309.14
1,863,277.26 507,107.75 775,080.32 739,342.82
1,986,581.24 559,237.26 929,805.09 682,321.97
2,281,929.27 622,163.06 983,250.72 715,396.61
1,809,679.61 590,132.14 860,722.40 695,510.04
2,593,781.55 465,475.26 839,425.25 867,429.65
5,664,246.41 734,660.59 942,676.76 953,190.18
9,820,224.07 946,031.36 1,167,994.40 1,089,261.73
6,351,594.58 950,784.56 1,157,832.03 857,545.92
2,436,196.22 3,164,806.63 996,025.80 712,577.84
711,869.49 2,122,245.12 4,701,203.00 1,175,415.79
474,323.48 118,729.37 1,578,125.79 3,037,270.61
534,575.57 133,039.99 213,499.77 960,885.80
581,955.07 119,986.41 217,407.32 219,501.06
668,707.99 156,768.50 263,547.14 183,660.42
810,474.23 218,095.53 393,571.33 207,728.30
553,504.80 132,278.51 276,130.89 197,565.91
995,140.52 82,042.48 259,834.19 242,514.35
2,736,804.34 223,584.13 267,688.88 343,122.48
5,839,627.97 479,215.71 484,107.94 352,293.10
3,465,215.96 444,495.77 565,449.96 302,296.71
1,083,039.78 1,474,813.50 369,112.93 195,558.24
74,551.43 953,041.80 2,352,842.95 490,208.39
7,196.42 267.12 713,279.88 1,492,210.63
36,390.21 2,303.49 36,775.45 378,447.39
3,213.89 23,745.41 34,199.36 52,668.45
81,684.76 0.00 28,033.61 3,717.01
8,933.99 55,264.82 51,626.76 15,006.54
63,542.54 12,905.25 22,299.64 673.13
231,253.73 0.00 55,730.44 62,222.77
274,476.35 0.00 18,636.70 673.13
277,009.64 15,465.97 54,034.69 6,270.18
13,182.26 41,797.19 47,420.37 101,450.02
0.00 74,792.25 53,891.58 673.13
0.00 0.00 62,076.00 75,768.64
0.00 0.00 0.00 77,266.73
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 5,516.38 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows 124,672,360.06 43,758,025.65 62,039,877.03 48,304,482.45
Page 1
CASE EQUIPMENT LOAN TRUST 1997-A
$71,500,000 Class A-1 5.597% Asset Backed Notes due March 15, 1998
$282,000,000 Class A-2 6.000% Asset Backed Notes due March 15,
2004 $259,125,000 Class A-3 6.450% Asset Backed Notes
due March 15, 2004 $26,000,000 Class B 6.700% Asset Backed Notes
due March 15, 2004 $11,375,000 6.700% Asset Backed Certificates
due March 15, 2004
Prepared by Lisa Sorenson, Phone 414-636-6184 02/16/99
12:53 AM
Payment Date 16-Feb-99
Collection Period Begin 06-Jan-99
Date Collection Period End Date 28-Feb-97 05-Feb-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $20,633,858.04
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $20,633,858.04
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $3,323,605.93
Scheduled Amounts 60 days or more past due $1,593,026.03
Net Losses on Liquidated Receivables $61,508.74
Number of Loans at Beginning of Period 14,294
Number of Loans at End of Period 13,888
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account and Spread Account) $110,302.58
Pre-Funding Account Reinvestment Income $0.00
Page 2
CASE EQUIPMENT LOAN TRUST 1997-A
$71,500,000 Class A-1 5.597% Asset Backed Notes due March 15, 1998
$282,000,000 Class A-2 6.000% Asset Backed Notes due March 15, 2004
$259,125,000 Class A-3 6.450% Asset Backed Notes due March 15, 2004
$26,000,000 Class B 6.700% Asset Backed Notes due March 15, 2004
$11,375,000 6.700% Asset Backed Certificates due March 15, 2004
Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $269,148,594.04
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $0.00
A-3 Note Beginning Principal Balance $231,773,594.04
B Note Beginning Principal Balance $26,000,000.00
Certificate Beginning Principal Balance $11,375,000.00
Total Principal Balance of Notes and Certificates (End of Period) $250,412,613.14
A-1 Note Principal Balance (End of Period) $0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $0.00
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Principal Balance (End of Period) $213,037,613.14
A-3 Note Pool Factor (End of Period) 0.8221423
B Note Principal Balance (End of Period) $26,000,000.00
B Note Pool Factor (End of Period) 1.0000000
Certificate Principal Balance (End of Period) $11,375,000.00
Certificate Pool Factor (End of Period) 1.0000000
Contract Value Decline $18,735,980.90
Pool Balance (Beg. of Collection Period) $269,153,813.13
Pool Balance (End of Collection Period) $250,417,832.23
Total Distribution Amount (TDA) $20,744,160.62
Total Collections and Investment Income for the Period $20,744,160.62
Negative Carry Amount $0.00
Administration Fee Accrued during this Period ($500 per Quarter) $166.67
Principal Distribution Amount (PDA) $18,735,980.90
Principal Allocation to Notes and Certificates
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Noteholders' Principal Distributable Amount $18,735,980.90
B Noteholders' Principal Distributable Amount $0.00
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $1,454,460.16
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,245,783.07
Noteholders' Interest Distributable Amount applicable to B Notes $145,166.67
Certificateholders' Interest Distributable Amount $63,510.42
Servicing Fees Accrued during this Period $224,294.84
Total Distribution Amount Remaining to Deposit to Spread Account $329,258.05
Spread Account
Beginning Spread Account Balance $13,000,000.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $329,258.05
Distribution from Spread Account for Interest / Principal Shortfall $0.00
0.00 $0.00
Specified Spread Account Balance $13,000,000.00
Release from Spread Account to Seller as "Excess Servicing Fee" $329,258.05
Ending Spread Account Balance (after distributions) $13,000,000.00
Credit Enhancement 5.19%
Spread account % of Ending Pool Balance 5.19%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $3,323,605.93
as % of Ending Pool Balance 1.33%
Scheduled Amounts 60 days or more past due $1,593,026.03
as % of Ending Pool Balance 0.64%
Net Losses on Liquidated Receivables $61,508.74
as % of Ending Pool Balance 0.02%
Page 3
====================================================================================================================================
PART III -- SERVICING CALCULATIONS 16-Feb-99
1. Sources and Uses of Collection Account Balance Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4
Wtd. Avg. APR 8.823% 8.823% 8.701% 8.302% 8.479%
Contract Value (Beg. of Collection Period), by
origination pool $123,467,650.66 $41,473,060.62 $59,120,653.47 $45,092,448.38
Contract Value (End of Collection Period), by
origination pool $335,052,501.00 $111,158,125.29 $39,554,500.39 $56,204,649.47 $43,500,557.08
Contract Value Decline --------------- -------------- -------------- --------------
$12,309,525.37 $1,918,560.23 $2,916,004.00 $1,591,891.30
9.97% 4.63% 4.93% 3.53%
Initial Pool Balance $269,153,813.13
Pool Balance (End of Collection Period) $250,417,832.23
Total Collections and Investment Income for
the period $20,744,160.62
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $20,744,160.62
Principal Distribution Amount (PDA) $18,735,980.90 90%
Interest Distribution Amount (IDA) $2,008,179.72 10%
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-1 Noteholders' Share of the Principal
Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $18,735,980.90
A-2 Note Beginning Principal Balance $0.00
A-2 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-2 Noteholders' Share of the Principal
Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $18,735,980.90
A-3 Note Beginning Principal Balance $231,773,594.04
A-3 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-3 Noteholders' Share of the Principal
Distribution Amount 100.00%
A-3 Noteholders' Principal Distributable Amount $18,735,980.90
Principal Distribution Amount Remaining $0.00
B Note Beginning Principal Balance $26,000,000.00
B Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
B Noteholders' Share of the Principal
Distribution Amount 0.00%
B Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $0.00
Certificate Beginning Principal Balance $11,375,000.00
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Share of the Principal
Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period 5.597% $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period 6.000% $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-2 Notes $0.00
Interest Accrued on Class A-3 Notes this period 6.450% $1,245,783.07
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-3 Notes $1,245,783.07
Interest Accrued on Class A-1, A-2 and A-3
Notes this period $1,245,783.07
Offered Noteholders' Interest Carryover
Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable
Amount $1,245,783.07
Interest Accrued on Class B Notes this period 6.700% $145,166.67
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to B Notes $145,166.67
Interest Accrued on Certificates this period 6.700% $63,510.42
Certificateholders' Interest Carryover
Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable
Amount $63,510.42
3. Allocation of Total Distribution Amount
Total Distribution Amount $20,744,160.62
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period
($500 per Quarter) $500.00 $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $20,743,993.95
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest applicable to A-1 Notes
Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to
A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest applicable to A-2 Notes
Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to
A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $1,245,783.07
Noteholders' Interest applicable to A-3 Notes
Paid this Period from TDA $1,245,783.07
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-3 Notes $0.00
Page 4
Offered Noteholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2 and A-3 Notes
this period $1,245,783.07
Offered Noteholders' Interest Paid this Period
from TDA $1,245,783.07
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $19,498,210.88
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class B Notes this period $145,166.67
Noteholders' Interest applicable to B Notes
Paid this Period from TDA $145,166.67
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $19,353,044.21
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable
Amount $0.00
A-1 Noteholders' Principal Distributable Amount
Paid from TDA $0.00
Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $19,353,044.21
A-2 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable
Amount $0.00
A-2 Noteholders' Principal Distributable Amount
Paid from TDA $0.00
Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $19,353,044.21
A-3 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable
Amount $18,735,980.90
A-3 Noteholders' Principal Distributable Amount
Paid from TDA $18,735,980.90
Preliminary A-3 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $617,063.31
B Noteholders' Principal Distributable Amount $0.00
B Noteholders' Monthly Principal Distributable
Amount $0.00
B Noteholders' Principal Distributable Amount
Paid from TDA $0.00
Preliminary B Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $617,063.31
Certificateholders' Interest Carryover
Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $63,510.42
Certificateholders' Interest Paid this
Period from TDA $63,510.42
Preliminary Certificateholders' Interest
Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $553,552.89
Certificateholders' Principal Carryover
Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable
Amount applicable to current period $0.00
Certificateholders' Principal Distributable
Amount Paid from TDA $0.00
Preliminary Certificateholders' Principal
Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $553,552.89
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $224,294.84
Total Servicing Fees Due $224,294.84
Servicing Fees Paid this Period from TDA $224,294.84
Servicing Fee Shortfall $0.00
Total Distribution Amount Available to
Deposit to Spread Acct $329,258.05
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account 2.00% $0.00
-----
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance 177 days $0.00
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $0.00
Maximum Negative Carry Amount 150 days $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
Beginning Spread Account Balance $13,000,000.00
Deposit to Spread Account from Pre-Funding
Account $0.00
Deposit to Spread Account from Excess
Collections over Distributions $329,258.05
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-1 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-2 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-3 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $0.00
Adj to Preliminary A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Adj to Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Adj to Preliminary A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Page 5
Adj to Preliminary B Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Preliminary Spread Account Balance Remaining $13,329,258.05
Cumulative Realized Losses since 28-February-97 (Cut-off Date) $1,683,370.71
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end
of Collection Period) $738,104.88
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool
Balance? NO
60 day or > Delinquent Scheduled Amounts $1,593,026.03
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $0.00
Preliminary A-3 Note Principal Balance (End of Period) $213,037,613.14
Preliminary B Note Principal Balance (End of Period) $26,000,000.00
Preliminary Certificate Principal Balance (End of Period) $11,375,000.00
Preliminary Total Principal Balance of Notes and Certificates $250,412,613.14
(End of Period)
Specified Spread Account Balance $13,000,000.00
Lesser of:
(a) 2.00% of the Initial Pool Balance 2.00% 13,000,000.00
(b) the Note Balance 250,412,613.14
Preliminary Spread Account Balance Remaining $13,329,258.05
Preliminary Excess Amount in Spread Account $329,258.05
Release from Spread Account to Seller as "Excess Servicing
Fee" $329,258.05
Ending Spread Account Balance (after distributions) $13,000,000.00
Net Change in Spread Account Balance $0.00
7. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to B Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current
Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current
Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current
Period) $0.00
B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending
Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending
Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $0.00
A-3 Note Principal Balance (End of Period) $213,037,613.14
B Note Principal Balance (End of Period) $26,000,000.00
Certificate Principal Balance (End of Period) $11,375,000.00
Total Principal Balance of Notes and Certificates (End of
Period) $250,412,613.14
A-1 Note Pool Factor (End of Period) $71,500,000.00 0.0000000
A-2 Note Pool Factor (End of Period) $282,000,000.00 0.0000000
A-3 Note Pool Factor (End of Period) $259,125,000.00 0.8221423
B Note Pool Factor (End of Period) $26,000,000.00 1.0000000
Certificate Pool Factor (End of Period) $11,375,000.00 1.0000000
Total Notes & Certificates Pool Factor
(End of Period) 0.3852502
Specified Spread Account Balance (after all distributions
and adjustments) $13,000,000.00
Page 6
CASE EQUIPMENT LOAN TRUST 1997-A
STATEMENT TO NOTEHOLDERS
$71,500,000 Class A-1 5.597% Asset Backed Notes due March 15, 1998
$282,000,000 Class A-2 6.000% Asset Backed Notes due March 15, 2004
$259,125,000 Class A-3 6.450% Asset Backed Notes due March 15, 2004
$26,000,000 Class B 6.700% Asset Backed Notes due March 15, 2004
$11,375,000 6.700% Asset Backed Certificates due March 15, 2004
Payment Date: 16-Feb-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: 0.0000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $18,735,980.90
per $1,000 original principal amount: $72.30479846
(d) B Notes: $0.00
per $1,000 original principal amount: $0.00000000
(e) Total $18,735,980.90
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $1,245,783.07
per $1,000 original principal amount: $4.80765295
(d) B Notes: $145,166.67
per $1,000 original principal amount: $5.58333346
(e) Total $1,390,949.74
(3) Pool Balance at the end of the related Collection Period $250,417,832.23
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $213,037,613.14
(ii) A-3 Note Pool Factor: $0.8221423
(d) (i) outstanding principal amount of A-3 Notes: $26,000,000.00
(ii) A-3 Note Pool Factor: $1.0000000
(e) (i) Certificate Balance $11,375,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $224,294.84
per $1,000 Beginning of Collection Period: 0.83333332
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00061924
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $61,508.74
(9) Amount in Spread Account: $13,000,000.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the
Remaining Pre-Funded Amount NA
(12) Amount in Negative Carry Account: $0.00
Page 7
CASE EQUIPMENT LOAN TRUST 1997-A
STATEMENT TO CERTIFICATEHOLDERS
$71,500,000 Class A-1 5.597% Asset Backed Notes due March 15, 1998
$282,000,000 Class A-2 6.000% Asset Backed Notes due March 15, 2004
$259,125,000 Class A-3 6.450% Asset Backed Notes due March 15, 2004
$26,000,000 Class B 6.700% Asset Backed Notes due March 15, 2004
$11,375,000 6.700% Asset Backed Certificates due March 15, 2004
Payment Date: 16-Feb-99
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: 18,735,980.90
per $1,000 original principal amount: 72.30479846
(d) B Notes: 0.00
per $1,000 original principal amount: 0.00000000
(e) Certificates: $0.00
per $1,000 original principal amount: $0.00000000
(f) Total: $18,735,980.90
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $1,245,783.07
per $1,000 original principal amount: $4.80765295
(d) B Notes: $145,166.67
per $1,000 original principal amount: $5.58333346
(e) Certificates: $63,510.42
per $1,000 original principal amount: $5.58333363
(f) Total: $1,454,460.16
(3) Pool Balance at end of related Collection Period: $250,417,832.23
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $213,037,613.14
(ii) A-3 Note Pool Factor: 0.8221423
(d) (i) outstanding principal amount of B Notes: $26,000,000.00
(ii) B Note Pool Factor: 1.0000000
(e) (i) Certificate Balance $11,375,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $224,294.84
per $1,000 Beginning of Collection Period: $0.83333332
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: $0.00061924
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $61,508.74
(9) Amount in Spread Account: $13,000,000.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the
Remaining Pre-Funded Amount NA
(12) Amount in Negative Carry Account: $0.00
Page 8
CASE EQUIPMENT LOAN TRUST 1997-A
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$71,500,000 Class A-1 5.597% Asset Backed Notes due March 15, 1998
$282,000,000 Class A-2 6.000% Asset Backed Notes due March 15, 2004
$259,125,000 Class A-3 6.450% Asset Backed Notes due March 15, 2004
$26,000,000 Class B 6.700% Asset Backed Notes due March 15, 2004
$11,375,000 6.700% Asset Backed Certificates due March 15, 2004
Payment Date: 16-Feb-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $1,390,949.74
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $18,735,980.90
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $63,510.42
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $224,294.84
(7) Release to Seller from Excess Collections over Distributions $329,258.05
Check for Error NO ERROR
Sum of Above Distributions $20,744,160.62
Total Distribution Amount plus Releases to Seller $20,744,160.62
Page 9
CASE EQUIPMENT LOAN TRUST 1997-A
SERVICER'S CERTIFICATE
$71,500,000 Class A-1 5.597% Asset Backed Notes due March 15, 1998
$282,000,000 Class A-2 6.000% Asset Backed Notes due March 15, 2004
$259,125,000 Class A-3 6.450% Asset Backed Notes due March 15, 2004
$26,000,000 Class B 6.700% Asset Backed Notes due March 15, 2004
$11,375,000 6.700% Asset Backed Certificates due March 15, 2004
Payment Date: 16-Feb-99
(1) Total Distribution Amount: $20,744,160.62
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $1,245,783.07
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to B Notes: $145,166.67
(10) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(11) Offered Noteholders' Interest Distributable Amount' $1,390,949.74
deposited into Note Distribution Account:
(12) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(13) % of Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(14) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(15) A-1 Noteholders' Principal Distributable Amount: $0.00
(16) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(17) % of Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(18) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(19) A-2 Noteholders' Principal Distributable Amount: $0.00
(20) A-3 Noteholders' Monthly Principal Distributable Amount: $18,735,980.90
(21) % of Principal Distribution Amount applicable to A-3 Noteholders 100.00%
(22) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(23) A-3 Noteholders' Principal Distributable Amount: $18,735,980.90
(24) B Noteholders' Monthly Principal Distributable Amount: $0.00
(25) % of Principal Distribution Amount applicable to B Noteholders 0.00%
(26) B Noteholders' Principal Carryover Shortfall: $0.00
(27) B Noteholders' Principal Distributable Amount: $0.00
(28) Noteholders' Principal Distribution Amount: $18,735,980.90
(29) Noteholders' Distributable Amount: $20,126,930.64
(30) Certificateholders' Interest Distributable Amount: $63,510.42
(31) Certificateholders' Interest Carryover Shortfall: $0.00
(32) Certificateholders' Percentage: 0.00%
(33) Certificateholders' Principal Distributable Amount $0.00 applicable to current period
(34) Certificateholders' Principal Carryover Shortfall: $0.00
(35) Certificateholders' Principal Distributable Amount: $0.00
(36) Certificateholders' Distributable Amount: $63,510.42
(37) Servicing Fee: $224,294.84
(38) Deposit to Spread Account (from excess collections): $329,258.05
(39) Specified Spread Account Balance (after all distributions and adjustments): $13,000,000.00
The Lesser of:
(a) 2.00% of the Initial Pool Balance $13,000,000.00
(b) the Note Balance $250,412,613.14
(40) Spread Account Balance over the Specified Spread Account Balance: $329,258.05
(41) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $329,258.05
(b) Release of Excess Amount in Negative Carry Account 0.00
(42) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(44) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $269,153,813.13
(45) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
Page 10
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $0.00
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: $213,037,613.14
A-3 Note Pool Factor: 0.8221423
Outstanding Principal Balance of B Notes: $26,000,000.00
B Note Pool Factor: 1.0000000
Outstanding Principal Balance of the Certificates: $11,375,000.00
Certificate Pool Factor: 1.0000000
(46) Aggregate Purchase Amounts for related Collection Period: $0.00
(47) Aggregate Amount of Realized Losses for the related $61,508.74
Collection Period:
(48) Spread Account Balance after giving effect to all
distributions: $13,000,000.00
Page 11
CASE EQUIPMENT LOAN TRUST 1997-B
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
16-Feb-99
12:40 AM
Prepared by Lisa Sorenson File: us97b.xls
(414)636-6184
---------------------------------------------------------------
NPV Data Input Section 05-Feb-99 05-Feb-99 05-Feb-99 05-Feb-99
---------------------------------------------------------------
Scheduled cash flows as of the Pool 1 Pool 2 Pool 3 Pool 4
4,563,047.86 1,642,061.17 1,076,906.77 2,370,553.50
4,419,434.79 1,558,719.21 975,498.93 2,072,724.96
5,130,826.88 1,512,450.21 1,276,872.68 2,088,151.03
6,657,346.62 1,167,842.80 1,021,864.40 1,981,862.05
10,711,382.74 1,091,433.11 985,385.45 1,730,290.10
9,873,360.37 1,633,061.82 1,136,562.04 2,023,718.44
9,679,127.87 1,345,843.30 970,428.22 2,231,272.88
6,678,831.58 6,602,958.48 1,655,469.60 2,780,723.61
4,395,861.37 3,560,939.56 5,890,521.32 2,790,860.95
4,448,526.83 1,552,810.73 2,478,759.74 11,860,423.93
5,782,474.07 1,753,065.37 1,619,195.50 5,554,449.75
6,123,341.24 1,847,767.82 1,458,808.00 2,843,850.97
4,626,707.60 1,288,559.69 969,691.08 1,793,384.01
4,083,683.16 1,209,127.85 773,143.46 1,717,289.50
4,710,752.17 1,337,063.32 1,074,203.87 1,788,334.38
6,259,002.54 1,016,077.91 854,807.95 1,717,831.11
10,071,769.78 964,786.86 841,523.50 1,511,250.37
8,905,348.31 1,504,645.15 973,603.08 1,736,998.58
8,613,236.57 1,224,226.77 879,497.35 1,877,182.04
5,582,261.53 6,303,568.54 1,543,853.38 2,462,744.01
3,314,498.79 3,293,613.05 5,599,444.10 2,542,699.10
3,292,465.94 1,318,786.07 2,235,767.48 11,240,338.02
4,374,694.46 1,459,791.04 1,385,583.62 4,645,497.66
4,518,599.24 1,576,161.07 1,227,408.16 2,063,924.03
3,364,378.01 1,038,473.92 792,549.02 1,394,870.86
2,867,861.81 899,208.13 655,806.86 1,293,207.32
3,211,518.04 976,494.06 832,392.42 1,317,386.85
3,928,295.72 757,840.27 653,487.55 1,242,239.83
5,725,436.10 711,564.69 653,402.55 1,064,146.91
5,522,411.72 1,182,601.68 758,040.63 1,269,899.18
5,150,167.56 961,993.08 663,311.44 1,324,038.49
3,001,040.92 5,036,827.25 1,248,551.06 1,908,158.88
1,063,013.70 2,280,433.11 4,332,559.27 1,786,889.37
1,030,412.26 805,581.32 1,560,146.26 8,671,456.22
1,762,641.45 926,248.55 819,885.70 3,191,814.13
2,005,645.98 897,350.47 652,982.27 1,160,644.67
1,230,059.02 474,441.67 263,640.94 628,095.22
854,701.12 282,892.61 179,329.45 540,645.73
968,258.75 452,061.66 348,689.68 490,109.09
1,254,559.45 262,921.49 228,535.98 385,526.74
2,430,739.57 217,436.78 206,974.08 280,345.10
2,245,599.04 496,008.88 300,361.22 515,409.27
2,369,863.09 416,715.45 219,830.51 480,472.75
1,413,264.53 2,503,952.32 492,496.33 914,054.37
237,283.01 1,344,036.34 2,414,269.14 917,080.08
179,560.87 321,990.74 871,388.94 5,752,888.12
259,620.39 322,979.28 411,196.14 1,908,278.69
187,921.62 340,078.71 349,193.16 666,318.70
35,037.52 194,057.56 42,013.61 163,048.72
96,647.36 9,923.47 10,887.48 82,350.25
65,961.00 7,761.47 46,218.20 35,684.41
90,213.35 6,086.91 5,165.46 26,487.28
65,763.73 2,098.35 40,132.30 11,506.00
74,816.41 2,098.35 5,165.46 41,465.87
16,922.19 38,691.71 5,165.46 32,006.10
16,233.26 121,116.22 43,764.44 49,782.69
0.00 13,379.00 133,408.30 147,169.27
0.00 0.00 0.00 112,890.13
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows 199,542,430.86 72,070,706.40 59,145,740.99 115,232,722.27
CASE EQUIPMENT LOAN TRUST 1997-B
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
Prepared by Lisa Sorenson (414)636-6184 02/16/99
12:40 AM
Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 31-Aug-97 05-Feb-99
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 32
One-Month LIBOR 5.00000%
PART I -- MONTHLY DATA INPUT
FIXED RATE COLLATERAL
Receipts During the Period $21,889,794.89
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Fixed Rate Collections For The Period $21,889,794.89
FLOATING RATE COLLATERAL
Receipts During the Period $3,279,284.16
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Floating Rate Collections For The Period $3,279,284.16
Pool Balance (Beg. of Collection Period) $46,078,410.08
Pool Balance (End of Collection Period) $43,063,027.18
Total Collection $25,169,079.05
Negative Carry Amount $0.00
Reinvestment Income (including Pre-Funding Account and Spread Account) $156,632.03
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $25,325,711.08
MISCELLANEOUS DATA
Fixed Rate Collateral
Scheduled Amounts 30 - 59 days past due $3,241,860.55
Scheduled Amounts 60 days or more past due $2,855,972.43
Net Losses on Liquidated Receivables $84,328.79
Number of Loans at Beginning of Period 18,897
Number of Loans at End of Period 18,492
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Fioating Rate Collateral
Scheduled Amounts 30 - 59 days past due $410,439.33
Scheduled Amounts 60 days or more past due $168,970.33
Net Losses on Liquidated Receivables $7,899.02
Number of Loans at Beginning of Period 3,315
Number of Loans at End of Period 3,193
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Total Collateral
Scheduled Amounts 30 - 59 days past due $3,652,299.88
Scheduled Amounts 60 days or more past due $3,024,942.76
Net Losses on Liquidated Receivables $92,227.81
Number of Loans at Beginning of Period 22,212
Number of Loans at End of Period 21,685
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Pre-Funding Account Reinvestment Income $0.00
Page 2 of 14
CASE EQUIPMENT LOAN TRUST 1997-B
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $456,386,591.75
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $0.00
A-3 Note Beginning Principal Balance $188,266,270.33
A-4 Note Beginning Principal Balance $188,591,000.00
B Note Beginning Principal Balance $46,078,409.25
C Note Beginning Principal Balance $18,260,912.17
Certificate Beginning Principal Balance $15,190,000.00
Total Principal Balance of Notes and Certificates (End of Period) $434,463,449.38
A-1 Note Principal Balance (End of Period) $0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $0.00
A-2 Note Pool Factor (End of Period) 0.0000000
A-3 Note Principal Balance (End of Period) $170,235,451.46
A-3 Note Pool Factor (End of Period) 0.7182930
A-4 Note Principal Balance (End of Period) $188,591,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) 43,063,026.35
B Note Pool Factor (End of Period) 0.4395969
C Note Principal Balance (End of Period) $17,383,971.57
C Note Pool Factor (End of Period) 0.5007048
Certificate Principal Balance (End of Period) $15,190,000.00
Certificate Pool Factor (End of Period) 1.0000000
FIXED RATE CONTRACT VALUE DECLINE $18,907,759.47
Pool Balance (Beg. of Collection Period) $410,436,636.12
Pool Balance (End of Collection Period) $391,528,876.65
Fixed Rate Distribution Amount (FxDA) $22,046,426.92
Total Collections and Investment Income for the Period $22,046,426.92
Negative Carry Amount $0.00
Fixed Rate Principal Distribution Amount (FxPDA) $18,907,759.47
FLOATING RATE CONTRACT VALUE DECLINE $3,015,382.90
Pool Balance (Beg. of Collection Period) $46,078,410.08
Pool Balance (End of Collection Period) $43,063,027.18
Floating Rate Distribution Amount (FltDA) $3,279,284.16
Principal Allocation to Notes and Certificates
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Noteholders' Principal Distributable Amount $18,030,818.87
A-4 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $3,015,382.90
C Noteholders' Principal Distributable Amount $876,940.60
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $1,157,668.24
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $978,984.61
Noteholders' Interest Distributable Amount applicable to A-4 Notes $1,007,390.26
Noteholders' Interest Distributable Amount applicable to B Notes $212,984.65
Noteholders' Interest Distributable Amount applicable to C Notes $97,543.71
Certificateholders' Interest Distributable Amount $81,139.92
Spread Account
Beginning Spread Account Balance $17,359,205.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,105,498.81
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Specified Spread Account Balance $17,359,205.00
Ending Spread Account Balance (after distributions) $17,359,205.00
Credit Enhancement 4.02%
Spread account % of Ending Pool Balance 3.99%
Overcollateralization % of Ending Pool Balance 0.03%
Scheduled Amounts 30 - 59 days past due $3,652,299.88
as % of Ending Pool Balance 0.84%
Scheduled Amounts 60 days or more past due $3,024,942.76
as % of Ending Pool Balance 0.70%
Net Losses on Liquidated Receivables $92,227.81
as % of Ending Pool Balance 0.02%
Page 3 of 14
PART III -- SERVICING 16-Feb-99
CALCULATIONS
1. Sources and Uses of Collection Account Balance Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4
FIXED RATE POOL
Wtd. Avg. APR 8.637% 8.637% 8.833% 8.872% 8.799%
Fixed Rate Contract Value (Beg. of Collection
Period), by origination pool $186,000,734.43 $65,121,481.85 $53,466,487.59 $105,847,932.25
Fixed Rate Contract Value (End of Collection
Period), by origination pool $358,115,964.52 $177,816,034.24 $62,787,358.22 $51,273,901.26 $99,651,582.93
---------------- ---------------- --------------- --------------- --------------
Fixed Rate Contract Value Decline $8,184,700.19 $2,334,123.63 $2,192,586.33 $6,196,349.32
4.40% 3.58% 4.10% 5.85%
Fixed Rate Initial Pool Balance $410,436,636.12
Fixed Rate Pool Balance (End of Collection
Period) $391,528,876.65
Fixed Rate Collections and Investment Income
for the period $22,046,426.92
Negative Carry Amount $0.00
Fixed Rate Distribution Amount (FxDA) $22,046,426.92
Fixed Rate Principal Distribution Amount (FxPDA) $18,907,759.47
Initial C Percentage 4.000%
Fixed Rate Unscheduled Principal (per pool) $0.00 $0.00 $0.00 $1,498,854.25
Total Fixed Rate Unscheduled Principal $1,498,854.25
FLOATING RATE POOL
Floating Rate Contract Value (Beg. of
Collection Period) $46,078,410.08
Floating Rate Contract Value (End of
Collection Period) $43,063,027.18
--------------
Floating Rate Contract Value Decline $3,015,382.90
Floating Rate Distribution Amount (FltDA) $3,279,284.16
Floating Rate Principal Distribution Amount (FltPDA) $3,015,382.90
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-1 Noteholders' Share of the Fixed Rate Principal 0.00%
Distribution Amount
A-1 Noteholders' Principal Distributable Amount $0.00
Fixed Rate Principal Distribution Amount Remaining $18,907,759.47
Floating Rate Principal Distribution Amount Remaining $3,015,382.90
A-2 Note Beginning Principal Balance $0.00
A-2 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-2 Noteholders' Share of the Fixed Rate Principal
Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $0.00
Fixed Rate Principal Distribution Amount Remaining $18,907,759.47
Floating Rate Principal Distribution Amount Remaining $3,015,382.90
A-3 Note Beginning Principal Balance $188,266,270.33
A-3 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-3 Noteholders' Share of the Fixed Rate Principal
Distribution Amount 95.36%
A-3 Noteholders' Principal Distributable Amount $18,030,818.87
Fixed Rate Principal Distribution Amount Remaining $876,940.60
Floating Rate Principal Distribution Amount Remaining $3,015,382.90
A-4 Note Beginning Principal Balance $188,591,000.00
A-4 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-4 Noteholders' Share of the Fixed Rate Principal
Distribution Amount 0.00%
A-4 Noteholders' Principal Distributable Amount $0.00
Fixed Rate Principal Distribution Amount Remaining $876,940.60
Floating Rate Principal Distribution Amount Remaining $3,015,382.90
B Note Beginning Principal Balance $46,078,409.25
B Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
B Noteholders' Share of the Floating RatePrincipal 100.00%
Distribution Amount
B Noteholders' Principal Distributable Amount $3,015,382.90
Fixed Rate Principal Distribution Amount Remaining $876,940.60
Floating Rate Principal Distribution Amount Remaining $0.00
C Note Beginning Principal Balance $18,260,912.17
C Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
C Noteholders' Share of the Fixed Rate & Floating Rate
Principal Distribution Amounts 4.00%
C Noteholders' Principal Distributable Amount $876,940.60
Fixed Rate Principal Distribution Amount Remaining $0.00
Floating Rate Principal Distribution Amount Remaining $0.00
Certificate Beginning Principal Balance $15,190,000.00
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Share of the Fixed Rate & Floating
Rate Principal Distribution Amounts 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period 5.6120% $0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period 5.9140% $0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-2 Notes $0.00
Page 4 of 14
Interest Accrued on Class A-3 Notes this period 6.2400% $978,984.61
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-3 Notes $978,984.61
Interest Accrued on Class A-4 Notes this period 6.4100% $1,007,390.26
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-4 Notes $1,007,390.26
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $1,986,374.87
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $1,986,374.87
Class B Notes Net Funds Cap 6.44312%
Class B Accrual Rate (Min(Net Funds Cap, 1 Month Libor +20bp)) 5.20000%
Net Funds Cap? NO
Interest Accrued on Class B Notes this period 1 Month Libor + $212,984.65
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to B Notes $212,984.65
Preliminary Class B Net Funds Cap Carryover Amount $0.00
Interest Accrued on Class C Notes this period 6.4100% $97,543.71
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to C Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to C Notes $97,543.71
Interest Accrued on Certificates this period 6.4100% $81,139.92
Certificateholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $81,139.92
3. Allocation of Fixed Rate and Floating Rate Distribution
Amounts
a. FIXED RATE DISTRIBUTION AMOUNT (FXDA) $22,046,426.92
Fixed Rate Percentage of Administration Fee
Shortfall (Previous Period) $0.00
Fixed Rate Percentage of Administration Fee Accrued
during this Period $500.00 $149.84
Fixed Rate Percentage of Administration Fee Paid
this Period from FxDA $149.84
Fixed Rate Percentage of Administration Fee Shortfall $0.00
Total Fixed Rate Distribution Amount Remaining $22,046,277.08
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest applicable to A-1 Notes Paid this $0.00
Period from FxDA
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest applicable to A-2 Notes Paid this $0.00
Period from FxDA
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $978,984.61
Noteholders' Interest applicable to A-3 Notes Paid this
Period from FxDA $978,984.61
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-4 Notes this period $1,007,390.26
Noteholders' Interest applicable to A-4 Notes Paid this
Period from FxDA $1,007,390.26
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-4 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $1,986,374.87
Offered Noteholders' Interest Paid this Period from FxDA $1,986,374.87
Preliminary A Noteholders' Interest Carryover Shortfall
(Current Period) $0.00
Total Fixed Rate Distribution Amount Remaining $20,059,902.21
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to C Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class C Notes this period $97,543.71
Noteholders' Interest applicable to C Notes Paid this
Period from FxDA $97,543.71
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to C Notes $0.00
Total Fixed Rate Distribution Amount Remaining $19,962,358.50
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $0.00
A-1 Noteholders' Principal Distributable Amount Paid from FxDA $0.00
Preliminary A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Fixed Rate Distribution Amount Remaining $19,962,358.50
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount Paid from FxDA $0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Page 5 of 14
Total Fixed Rate Distribution Amount Remaining $19,962,358.50
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $18,030,818.87
A-3 Noteholders' Principal Distributable Amount Paid from FxDA $18,030,818.87
Preliminary A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Fixed Rate Distribution Amount Remaining $1,931,539.62
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-4 Noteholders' Monthly Principal Distributable Amount $0.00
A-4 Noteholders' Principal Distributable Amount Paid from FxDA $0.00
Preliminary A-4 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Fixed Rate Excess Distribution Amount $1,931,539.62
b. FLOATING RATE DISTRIBUTION AMOUNT (FLTDA) $3,279,284.16
Floating Rate Percentage of Administration Fee Shortfall
(Previous Period) $0.00
Floating Rate Percentage of Administration Fee Accrued during
this Period $16.82
Floating Rate Percentage of Administration Fee Paid this
Period from FltDA $16.82
Floating Rate Percentage of Administration Fee Shortfall $0.00
Total Floating Rate Distribution Amount Remaining $3,279,267.34
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class B Notes this period $212,984.65
Noteholders' Interest applicable to B Notes Paid this Period
from FltDA $212,984.65
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to B Notes $0.00
Total Floating Rate Distribution Amount Remaining $3,066,282.69
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount $3,015,382.90
B Noteholders' Principal Distributable Amount Paid from FltDA $3,015,382.90
Preliminary B Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Floating Rate Excess Distribution Amount $50,899.79
c. ALLOCATION OF FIXED RATE EXCESS DISTRIBUTION AMOUNT $1,931,539.62
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to B Notes $0.00
B Noteholders' Interest Carryover Shortfall paid from Fx Excess DA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to B Notes Remaining $0.00
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
B Noteholders' Principal Carryover Shortfall paid from Fx Excess DA $0.00
Preliminary B Noteholders' Principal Carryover Shortfall (Current
Period) Remaining $0.00
Remaining Fixed Rate Excess Distribution Amount $1,931,539.62
d. ALLOCATION OF FLOATING RATE EXCESS DISTRIBUTION AMOUNT $50,899.79
Preliminary A Noteholders' Interest Carryover Shortfall
(Current Period) $0.00
A Noteholders' Interest Carryover Shortfall paid from Flt Excess DA $0.00
Preliminary A Noteholders' Interest Carryover Shortfall (Current
Period) Remaining $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to C Notes $0.00
C Noteholders' Interest Carryover Shortfall paid from Flt Excess DA $0.00
Preliminary C Noteholders' Interest Carryover Shortfall (Current
Period) Remaining $0.00
Preliminary A Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
A Noteholders' Principal Carryover Shortfall paid from Flt Excess DA $0.00
Preliminary A Noteholders' Principal Carryover Shortfall (Current
Period) Remaining $0.00
Remaining Floating Rate Excess Distribution Amount $50,899.79
e. ALLOCATION OF REMAINING FIXED AND FLOATING RATE EXCESS
DISTRIBUTION AMOUNTS $1,982,439.41
C Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
C Noteholders' Monthly Principal Distributable Amount $876,940.60
C Noteholders' Principal Distributable Amount Paid from Fx and Flt
Excess DA $876,940.60
Preliminary C Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $1,105,498.81
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account 2.00% $0.00
-----
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance 142 days $0.00
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $4,724,734.08
Maximum Negative Carry Amount 89 days $0.00
Page 6 of 14
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
Beginning Spread Account Balance $17,359,205.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over
Distributions $1,105,498.81
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-1 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-2 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-3 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-4 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $0.00
Adj to Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Adj to Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Adj to Preliminary A-3 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Adj to Preliminary A-4 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Adj to Preliminary B Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to C Notes $0.00
Adj to Preliminary C Noteholders' Principal Carryover Shortfall $0.00
(Current Period)
Preliminary Spread Account Balance Remaining $18,464,703.81
Cumulative Realized Losses since 31-August-97 (Cut-off Date) $487,014.10
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of
Collection Period) $1,011,945.48
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool
Balance? NO
60 day or > Delinquent Scheduled
Amounts $3,024,942.76
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions
"YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $0.00
Preliminary A-3 Note Principal Balance (End of Period) $170,235,451.46
Preliminary A-4 Note Principal Balance (End of Period) $188,591,000.00
Preliminary B Note Principal Balance (End of Period) $43,063,026.35
Preliminary C Note Principal Balance (End of Period) $17,383,971.57
Preliminary Total Principal Balance of Notes (End of Period) $419,273,449.38
Specified Spread Account Balance 17,359,205.00
Lesser of:
(a) 2.00% of the Initial Pool Balance 2.00% 17,359,205.00
(b) the Note Balance 419,273,449.38
Preliminary Spread Account Balance Remaining $18,464,703.81
Preliminary Excess Amount in Spread Account $1,105,498.81
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Fixed and Floating
Rate Excess Distribution $0.00
Spread Account Excess $1,105,498.81
Ending Spread Account Balance (after distributions) $17,359,205.00
Net Change in Spread Account Balance $0.00
7. Distribution to Class B Net Funds Cap, Certificate Distributions
and Servicing Fees
Total Fixed and Floating Rate Excess Distribution Amount
Remaining $1,105,498.81
Preliminary Class B Net Funds Cap Carryover Amount $0.00
Preliminary Class B Net Funds Cap Carryover Amount Paid from Fixed
and Floating Rate Excess $0.00
Class B Net Funds Cap Carryover Amount $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $1,105,498.81
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $81,139.92
Certificateholders' Interest Paid from Fixed and Floating Rate
Excess Distribution $81,139.92
Preliminary Certificateholders' Interest Carryover Shortfall
(Current Period) $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $1,024,358.89
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable
to current period $0.00
Certificateholders' Principal Distributable Amount Paid from Fixed
and Floating Rate Excess Distrbution $0.00
Preliminary Certificateholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $1,024,358.89
Servicing Fee Shortfall (Previous Period) 0.00
Servicing Fees Accrued during this Period 1.00% $380,429.21
Servicing Fees Paid this Period from Fixed and Floating
Rate Excess $380,429.21
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fee Shortfall $0.00
Total Fixed and Floating Rate Excess Distribution Amount
Remaining $643,929.69
8. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-4 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to B Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to C Notes $0.00
Page 7 of 14
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-4 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
C Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $0.00
A-3 Note Principal Balance (End of Period) $170,235,451.46
A-4 Note Principal Balance (End of Period) $188,591,000.00
B Note Principal Balance (End of Period) $43,063,026.35
C Note Principal Balance (End of Period) $17,383,971.57
Certificate Principal Balance (End of Period) $15,190,000.00
Total Principal Balance of Notes and Certificates
(End of Period) $434,463,449.38
A-1 Note Pool Factor (End of Period) $90,000,000.00 0.0000000
A-2 Note Pool Factor (End of Period) $204,500,000.00 0.0000000
A-3 Note Pool Factor (End of Period) $237,000,000.00 0.7182930
A-4 Note Pool Factor (End of Period) $188,591,000.00 1.0000000
B Note Pool Factor (End of Period) $97,960,250.00 0.4395969
C Note Pool Factor (End of Period) $34,719,000.00 0.5007048
Certificate Pool Factor (End of Period) $15,190,000.00 1.0000000
Total Notes & Certificates Pool Factor
(End of Period) 0.5005569
Specified Spread Account Balance (after all distributions
and adjustments) $17,359,205.00
Page 8 of 14
CASE EQUIPMENT LOAN TRUST 1997-B
STATEMENT TO NOTEHOLDERS
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
Payment Date: 16-Feb-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $18,030,818.87
per $1,000 original principal amount: $76.08
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $3,015,382.90
per $1,000 original principal amount: $30.78
(f) C Notes: $876,940.60
per $1,000 original principal amount: $25.26
(g) Total $21,923,142.37
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $978,984.61
per $1,000 original principal amount: $4.13
(d) A-4 Notes: $1,007,390.26
per $1,000 original principal amount: $5.34
(e) B Notes: $212,984.65
per $1,000 original principal amount: $2.17
(f) C Notes: $97,543.71
per $1,000 original principal amount: $2.81
(g) Total $2,296,903.23
(3) Pool Balance at the end of the related Collection Period $434,591,903.83
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $170,235,451.46
(ii) A-3 Note Pool Factor: 0.7182930
(d) (i) outstanding principal amount of A-4 Notes: $188,591,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $43,063,026.35
(ii) B Note Pool Factor: 0.4395969
(f) (i) outstanding principal amount of C Notes: $17,383,971.57
(ii) C Note Pool Factor: 0.5007048
(g) (i) Certificate Balance $15,190,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $380,429.21
per $1,000 Beginning of Collection Period: 1.63922185
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00071815
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $92,227.81
(9) Amount in Spread Account: $17,359,205.00
(10) Amount in Pre-Funding Account: $0.00
Page 9 of 14
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
Page 10 of 14
CASE EQUIPMENT LOAN TRUST 1997-B
STATEMENT TO CERTIFICATEHOLDERS
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
Payment Date: 16-Feb-99
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $18,030,818.87
per $1,000 original principal amount: $76.08
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $3,015,382.90
per $1,000 original principal amount: $30.78
(f) C Notes: $876,940.60
per $1,000 original principal amount: $25.26
(g) Certificates: $0.00
per $1,000 original principal amount: $0.00
(h) Total: $21,923,142.37
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $978,984.61
per $1,000 original principal amount: $4.13
(d) A-4 Notes: $1,007,390.26
per $1,000 original principal amount: $5.34
(e) B Notes: $212,984.65
per $1,000 original principal amount: $2.17
(f) C Notes: $97,543.71
per $1,000 original principal amount: $2.81
(g) Certificates: $81,139.92
per $1,000 original principal amount: $5.34
(h) Total: $2,165,058.50
(3) Pool Balance at end of related Collection Period: $434,591,903.83
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $0.00
(ii) A-2 Note Pool Factor: 0.0000000
(c) (i) outstanding principal amount of A-3 Notes: $170,235,451.46
(ii) A-3 Note Pool Factor: 0.7182930
(d) (i) outstanding principal amount of A-4 Notes: $188,591,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $43,063,026.35
(ii) B Note Pool Factor: 0.4395969
(f) (i) outstanding principal amount of C Notes: $17,383,971.57
(ii) C Note Pool Factor: 0.5007048
(g) (i) Certificate Balance $15,190,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $380,429.21
per $1,000 Beginning of Collection Period: 1.6392219
(6) Amount of Administration fee: $166.67
per $1,000 Beginning of Collection Period: 0.0007181
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Page 11 of 14
Collection Period: $92,227.81
(9) Amount in Spread Account: $17,359,205.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
CASE EQUIPMENT LOAN TRUST 1997-B
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
Payment Date: 16-Feb-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $2,296,903.23
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $21,923,142.37
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $81,139.92
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $380,429.21
(7) Release to Seller from Excess Collections over Distributions $643,929.69
Check for Error NO ERROR
Sum of Above Distributions $25,325,711.08
Total Distribution Amount plus Releases to Seller $25,325,711.08
Page 12 of 14
CASE EQUIPMENT LOAN TRUST 1997-B
SERVICER'S CERTIFICATE
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
Payment Date: 16-Feb-99
(1) Total Distribution Amount: $25,325,711.08
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $978,984.61
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $1,007,390.26
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount applicable to B Notes: $212,984.65
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Noteholders' Interest Distributable Amount applicable to C Notes: $97,543.71
(14) Noteholders' Interest Carryover Shortfall applicable to C Notes: $0.00
(15) Offered Noteholders' Interest Distributable Amount' $2,296,903.23
deposited into Note Distribution Account:
(16) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(17) % of Fixed Rate Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(18) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(19) A-1 Noteholders' Principal Distributable Amount: $0.00
(20) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(21) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(22) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(23) A-2 Noteholders' Principal Distributable Amount: $0.00
(24) A-3 Noteholders' Monthly Principal Distributable Amount: $18,030,818.87
(25) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 95.36%
(26) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(27) A-3 Noteholders' Principal Distributable Amount: $18,030,818.87
(28) A-4 Noteholders' Monthly Principal Distributable Amount: $0.00
(29) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 0.00%
(30) A-4 Noteholders' Principal Carryover Shortfall: $0.00
(31) A-4 Noteholders' Principal Distributable Amount: $0.00
(32) B Noteholders' Monthly Principal Distributable Amount: $3,015,382.90
(33) % of Floating Rate Principal Distribution Amount applicable to B Noteholders 100.00%
(34) B Noteholders' Principal Carryover Shortfall: $0.00
(35) B Noteholders' Principal Distributable Amount: $3,015,382.90
(36) C Noteholders' Monthly Principal Distributable Amount: $876,940.60
(37) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to C Noteholders 4.00%
(38) C Noteholders' Principal Carryover Shortfall: $0.00
(39) C Noteholders' Principal Distributable Amount: $876,940.60
(40) Noteholders' Principal Distribution Amount: $21,923,142.37
(41) Noteholders' Distributable Amount: $24,220,045.60
Page 13 of 14
(42) Deposit to Spread Account (from excess collections): $1,105,498.81
(43) Specified Spread Account Balance (after all distributions and adjustments): $17,359,205.00
The Lesser of:
(a) 2.00% of the Initial Pool Balance $17,359,205.00
(b) the Note Balance $419,273,449.38
(44) Spread Account Balance over the Specified Spread Account Balance: $1,105,498.81
(45) Class B Net Funds Cap Carryover Amount paid from Excess $0.00
(46) Ending Class B Net Funds Cap Carryover Amount $0.00
(47) Certificateholders' Interest Distributable Amount: $81,139.92
(48) Certificateholders' Interest Carryover Shortfall: $0.00
(49) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Certificat holders 0.00%
(50) Certificateholders' Principal Distributable Amount applicable to current period $0.00
(51) Certificateholders' Principal Carryover Shortfall: $0.00
(52) Certificateholders' Principal Distributable Amount: $0.00
(53) Certificateholders' Distributable Amount: $81,139.92
(54) Servicing Fee: $380,429.21
(55) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $643,929.69
(b) Release of Excess Amount in Negative Carry Account $0.00
(56) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(57) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $456,515,046.20
(58) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $0.00
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: $170,235,451.46
A-3 Note Pool Factor: 0.7182930
Outstanding Principal Balance of A-4 Notes: $188,591,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $43,063,026.35
B Note Pool Factor: 0.4395969
Outstanding Principal Balance of C Notes: $17,383,971.57
C Note Pool Factor: 0.5007048
Outstanding Principal Balance of the Certificates: $15,190,000.00
Certificate Pool Factor: 1.0000000
(59) Aggregate Purchase Amounts for related Collection Period: $0.00
(60) Aggregate Amount of Realized Losses for the related Collection Period: $92,227.81
(61) Spread Account Balance after giving effect to all distributions: $17,359,205.00
Page 14 of 14
Page 1 of 12
CASE EQUIPMENT LOAN TRUST 1998-A
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Prepared by Shawn Ostrowski (414) 636-5284
-----------------------------------------------------------------------------------
NPV Data Input Section 05-Feb-99 05-Feb-99 05-Feb-99 05-Feb-99 05-Feb-99
Scheduled cash flows as of the -----------------------------------------------------------------------------------
indicated cutoff date Pool 1 Pool 2 Pool 3 Pool 4 Pool 5
Row 0 is total delinquent amount valued
without discounting 4,968,214.31 3,161,249.48 1,396,614.29 856,577.95 2,133.76
3,705,738.63 3,943,788.12 7,069,103.40 1,215,731.31 13,889.17
3,379,672.45 1,399,463.14 5,049,892.49 3,735,278.70 13,889.17
3,217,430.10 1,433,170.76 1,523,071.95 2,364,019.02 73,977.65
3,097,950.52 1,307,529.78 1,499,841.07 988,496.82 15,822.82
3,385,109.76 1,416,881.64 1,526,543.51 951,406.65 2,319.53
3,608,865.98 1,577,760.01 1,640,609.01 1,003,304.95 13,889.17
4,566,763.91 1,710,700.13 1,866,537.08 1,120,645.37 13,889.17
3,394,667.54 1,337,077.24 1,636,189.51 1,140,972.48 13,889.17
4,013,001.01 1,436,356.62 1,491,503.82 978,181.20 34,539.43
11,041,430.23 1,757,728.61 2,281,254.82 1,086,574.93 15,932.57
14,568,981.60 3,288,799.76 2,281,331.26 1,256,484.42 13,889.17
6,205,062.76 6,452,688.51 2,127,412.59 1,003,116.20 13,889.17
3,168,164.21 3,791,356.62 6,909,557.35 1,179,535.74 13,889.17
2,828,114.16 1,380,914.23 4,855,537.35 3,637,128.89 13,889.17
2,718,042.10 1,292,243.43 1,367,428.33 2,320,077.56 45,614.64
2,752,915.11 1,147,721.83 1,306,692.96 937,704.93 15,822.82
2,971,742.11 1,249,315.27 1,341,168.01 908,135.87 2,319.53
3,234,197.29 1,448,380.84 1,459,715.41 950,580.26 13,889.17
4,099,971.71 1,560,775.90 1,670,211.87 1,079,135.84 13,889.17
3,041,750.12 1,151,097.03 1,459,861.58 1,065,130.83 13,889.17
3,637,463.44 1,297,998.16 1,329,122.10 920,796.47 34,539.43
10,347,820.64 1,614,520.90 2,085,631.03 1,012,645.62 15,932.57
13,549,566.60 3,080,388.20 2,068,940.37 1,184,459.94 13,889.17
5,284,530.73 6,179,150.82 1,967,676.21 963,151.40 13,889.17
2,445,986.48 3,420,349.15 6,589,347.76 1,115,034.68 13,889.17
2,061,639.00 937,446.63 4,422,431.66 3,476,824.02 13,889.17
2,016,340.91 977,204.90 1,090,247.25 2,156,079.34 38,027.65
2,010,192.54 842,744.34 985,432.46 751,938.05 12,743.55
2,117,714.44 943,339.39 995,303.42 729,124.31 2,319.53
2,462,427.56 1,093,729.80 1,087,782.60 781,798.04 13,889.17
3,177,606.04 1,135,113.60 1,161,038.05 897,038.77 13,889.17
2,241,740.95 819,056.48 1,078,242.99 867,688.88 13,889.17
2,735,234.06 949,929.22 960,328.50 738,696.55 34,539.43
8,112,576.04 1,143,468.30 1,602,328.93 776,905.28 13,889.17
9,742,889.19 2,515,139.46 1,480,569.25 943,926.96 13,889.17
3,613,339.61 4,367,552.90 1,494,534.23 789,097.23 13,889.17
1,279,256.10 2,238,470.34 4,481,629.38 947,873.25 13,889.17
898,422.28 420,188.42 2,863,650.39 2,910,162.68 13,889.17
850,580.21 371,154.41 641,957.37 1,474,329.52 34,539.43
849,532.74 328,338.42 361,758.69 281,196.30 12,138.58
925,241.27 349,040.54 383,597.26 235,981.91 1,714.56
1,059,248.69 481,290.93 450,781.11 301,819.25 13,284.20
1,847,477.06 535,578.27 471,318.22 375,762.29 13,284.20
1,103,679.19 306,997.03 409,109.07 314,440.77 13,284.20
1,498,172.98 368,508.88 342,268.53 234,695.53 33,934.46
5,656,530.06 546,875.32 597,006.44 236,622.43 13,284.20
6,934,364.15 1,733,214.87 759,049.19 427,039.63 13,284.20
2,152,801.64 2,861,594.23 902,346.09 274,890.79 13,284.20
275,871.72 1,011,575.34 3,046,875.77 441,072.34 13,284.20
167,458.82 164,176.77 1,538,784.39 1,729,758.46 13,284.20
79,915.16 54,450.82 117,608.26 720,921.06 33,934.46
12,449.53 7,144.08 103,924.35 81,448.64 10,424.02
24,520.17 18,680.56 63,079.26 2,190.77 0.00
22,358.93 67,220.77 22,211.70 18,891.23 0.00
112,028.38 30,411.24 31,394.35 65,419.72 0.00
90,033.11 7,144.08 17,979.75 21,738.25 0.00
105,270.99 31,367.97 0.00 1,253.18 0.00
261,081.01 45,344.72 56,987.58 1,253.18 0.00
180,797.47 392,057.71 23,920.99 13,253.17 0.00
0.00 59,181.93 38,491.14 1,253.18 0.00
0.00 0.00 151,969.91 74,458.75 0.00
0.00 0.00 0.00 146,039.51 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled 195,911,945.50 86,992,138.85 100,036,733.66 59,217,191.25 912,884.10
Cash Flows
Page 2 of 12
CASE EQUIPMENT LOAN TRUST 1998-A
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Prepared by Shawn Ostrowski (414) 636-5284
Scheduled Payment Date 15-Feb-99
Actual Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 32
PART I -- MONTHLY DATA INPUT
Receipts During the Period $46,613,059.68
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 $46,613,059.68
Pool Balance (Beg. of Collection Period) $424,537,636.03
Pool Balance (End of Collection Period) $381,660,564.74
Total Collection $46,613,059.68
Negative Carry Withdrawls $0.00
Reinvestment Income (including Pre-Funding
Account and Spread Account) $195,515.69
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $46,808,575.37
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $3,767,040.26
Scheduled Amounts 60 days or more past due $1,156,334.64
Net Losses on Liquidated Receivables $27,786.83
Number of Loans at Beginning of Period 13,958
Number of Loans at End of Period 13,470
Repossessed Equipment not Sold or Reassigned
(Beginning) $0.00
Repossessed Equipment not Sold or Reassigned
(End) $0.00
Pre-Funding Account Reinvestment Income $0.00
Page 3 of 12
CASE EQUIPMENT LOAN TRUST 1998-A
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Actual Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
PART II -- SUMMARY
Total Principal Balance of Notes and
Certificates (Beginning of Period) $424,537,636.03
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $70,419,130.59
A-3 Note Beginning Principal Balance $145,750,000.00
A-4 Note Beginning Principal Balance $180,449,000.00
B Note Beginning Principal Balance $16,981,505.44
Certificate Beginning Principal Balance $10,938,000.00
Total Principal Balance of Notes and
Certificates (End of Period) $381,660,564.74
A-1 Note Principal Balance (End of Period) $0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $29,257,142.15
A-2 Note Pool Factor (End of Period) 0.1533795
A-3 Note Principal Balance (End of Period) $145,750,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Principal Balance (End of Period) $180,449,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) $15,266,422.59
B Note Pool Factor (End of Period) 0.6106569
Certificate Principal Balance (End of
Period) $10,938,000.00
Certificate Pool Factor (End of Period) 1.0000000
COLLATERAL VALUE DECLINE $42,877,071.29
Pool Balance (Beg. of Collection Period) $424,537,636.03
Pool Balance (End of Collection Period) $381,660,564.74
Total Distribution Amount (TDA) $46,808,575.37
Total Collections and Investment Income
for the Period $46,808,575.37
Negative Carry Withdrawls $0.00
Principal Distribution Amount (PDA) $42,877,071.29
Principal Allocation to Notes and Certificates $42,877,071.29
A-1 Noteholders' Principal Distributable
Amount $0.00
A-2 Noteholders' Principal Distributable
Amount $41,161,988.44
A-3 Noteholders' Principal Distributable
Amount $0.00
A-4 Noteholders' Principal Distributable
Amount $0.00
B Noteholders' Principal Distributable
Amount $1,715,082.85
Certificateholders' Principal Distributable
Amount $0.00
Interest Distributable Amount $2,062,083.80
Noteholders' Interest Distributable Amount
applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount
applicable to A-2 Notes $350,030.03
Noteholders' Interest Distributable Amount
applicable to A-3 Notes $697,170.83
Noteholders' Interest Distributable Amount
applicable to A-4 Notes $876,681.39
Noteholders' Interest Distributable Amount
applicable to B Notes $84,058.45
Certificateholders' Interest Distributable
Amount $54,143.10
Spread Account
Beginning Spread Account Balance $12,499,977.37
Deposit to Spread Account from Pre-Funding
Account $0.00
Deposit to Spread Account from Excess
Collections over Distributions $1,923,396.71
Distribution from Spread Account for
Interest/Principal Shortfall $0.00
Specified Spread Account Balance $12,499,977.37
Ending Spread Account Balance (after
distributions) $12,499,977.37
Credit Enhancement 3.28%
Spread account % of Ending Pool Balance 3.28%
Overcollateralization % of Ending Pool
Balance 0.00%
Scheduled Amounts 30 - 59 days past due $3,767,040.26
as % of Ending Pool Balance 0.99%
Scheduled Amounts 60 days or more past due $1,156,334.64
as % of Ending Pool Balance 0.30%
Net Losses on Liquidated Receivables $27,786.83
as % of Ending Pool Balance 0.01%
Page 4 of 12
PART III -- SERVICING CALCULATIONS 16-Feb-99
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 1 Pool 2 Pool 3 Pool 4 Pool 5
Wtd. Avg. APR 8.758% 8.597% 8.491% 9.174% 9.428%
Contract Value (Beg. of Collection Period),
by origination pool $194,775,846.23 $83,883,019.61 $92,349,687.57 $52,612,092.88 $916,989.74
Contract Value (End of Collection Period),
by origination pool $168,287,821.52 $75,161,136.90 $86,908,173.18 $50,548,350.50 $755,082.64
Contract Value Decline $26,488,024.71 $8,721,882.71 $5,441,514.39 $2,063,742.38 $161,907.10
13.60% 10.40% 5.89% 3.92% 17.66%
Initial Pool Balance $624,998,868.47
Pool Balance (End of Collection Period) $381,660,564.74
Collections and Investment Income for the period $46,808,575.37
Negative Carry Withdrawls $0.00
Total Distribution Amount (TDA) $46,808,575.37
Principal Distribution Amount (PDA) $42,877,071.29
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $10,784,928.00 $106,497.31 $2,212,353.08 $445,604.30 $134,116.31
Total Unscheduled Principal $13,683,499.00
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-1 Noteholders' Share of the Principal
Distribution Amount 0.00%
Preliminary A-1 Noteholders' Principa;
Distributable Amount $0.00
One-Time Excess Prefunding Account Payment $0.00
A-1 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $42,877,071.29
A-2 Note Beginning Principal Balance $70,419,130.59
A-2 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-2 Noteholders' Share of the Principal
Distribution Amount 96.00%
A-2 Noteholders' Principal Distributable Amount $41,161,988.44
Principal Distribution Amount Remaining $1,715,082.85
A-3 Note Beginning Principal Balance $145,750,000.00
A-3 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-3 Noteholders' Share of the Principal
Distribution Amount 0.00%
A-3 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $1,715,082.85
A-4 Note Beginning Principal Balance $180,449,000.00
A-4 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-4 Noteholders' Share of the Principal
Distribution Amount 0.00%
A-4 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $1,715,082.85
B Note Beginning Principal Balance $16,981,505.44
B Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
B Noteholders' Share of the Principal
Distribution Amount 4.00%
B Noteholders' Principal Distributable Amount $1,715,082.85
Principal Distribution Amount Remaining $0.00
Certificate Beginning Principal Balance $10,938,000.00
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Share of the Principal
Distribution Amount 0.00%
Certificateholders' Principal Distributable
Amount $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period $350,030.03
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-2 Notes $350,030.03
Interest Accrued on Class A-3 Notes this period $697,170.83
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-3 Notes $697,170.83
Interest Accrued on Class A-4 Notes this period $876,681.39
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-4 Notes $876,681.39
Interest Accrued on Class A-1, A-2, A-3 and A-4
Notes this period $1,923,882.25
Offered Noteholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable
Amount $1,923,882.25
Page 5 of 12
Interest Accrued on Class B Notes this period $84,058.45
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to B Notes $84,058.45
Interest Accrued on Certificates this period $54,143.10
Certificateholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $54,143.10
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. Total Distribution Amount (TDA) $46,808,575.37
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $46,808,408.70
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest applicable to A-1 Notes
Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $350,030.03
Noteholders' Interest applicable to A-2 Notes
Paid this Period from TDA $350,030.03
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $697,170.83
Noteholders' Interest applicable to A-3 Notes
Paid this Period from TDA $697,170.83
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-4 Notes this period $876,681.39
Noteholders' Interest applicable to A-4 Notes
Paid this Period from TDA $876,681.39
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to $0.00
Offered Noteholders' Interest Carryover
Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, A-3 and
A-4 Notes this period $1,923,882.25
Offered Noteholders' Interest Paid this
Period from TDA $1,923,882.25
Preliminary A Noteholders' Interest Carryover
Shortfall (Current Period) $0.00
Total A Noteholders' Principal Carryover Shortfall $0.00
Total Distribution Amount Remaining $44,884,526.45
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on B Notes this period $84,058.45
Noteholders' Interest applicable to B Notes
Paid this Period from TDA $84,058.45
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to $0.00
Total Distribution Amount Remaining $44,800,468.00
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable
Amount $0.00
A-1 Noteholders' Principal Distributable Amount
Paid from TDA $0.00
Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $44,800,468.00
A-2 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-2 Noteholders' Monthly Principal
Distributable Amount $41,161,988.44
A-2 Noteholders' Principal Distributable
Amount Paid from TDA $41,161,988.44
Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $3,638,479.56
A-3 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-3 Noteholders' Monthly Principal
Distributable Amount $0.00
A-3 Noteholders' Principal Distributable
Amount Paid from TDA $0.00
Preliminary A-3 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $3,638,479.56
A-4 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-4 Noteholders' Monthly Principal
Distributable Amount $0.00
A-4 Noteholders' Principal Distributable
Amount Paid from TDA $0.00
Preliminary A-4 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $3,638,479.56
Page 6 of 12
B Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
B Noteholders' Monthly Principal Distributable
Amount $1,715,082.85
B Noteholders' Principal Distributable Amount
Paid from TDA $1,715,082.85
Preliminary B Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,923,396.71
4. RECONCILIATION OF PRE-FUNDING ACCOUNT
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Payment to Seller $0.00
Payment to Class A-1 after Funding is Complete $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Sellers) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. RECONCILIATION OF NEGATIVE CARRY ACCOUNT
Beginning Negative Carry Account Balance $0.00
Negative Carry 3.209816%
Number of Days Remaining 0 days
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $4,595,626.41
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $12,499,977.37
Deposit to Spread Account from Pre-Funding
Account $0.00
Deposit to Spread Account from Excess Collections
over Distributions $1,923,396.71
Distribution from Spread Account to Noteholders'
Distr. Account $0.00
Adj to Preliminary Noteholders' Interest
Carryover Shortfall (Current Period) applicable
to A-1 Notes $0.00
Adj to Preliminary Noteholders' Interest
Carryover Shortfall (Current Period) applicable
to A-2 Notes $0.00
Adj to Preliminary Noteholders' Interest
Carryover Shortfall (Current Period) applicable
to A-3 Notes $0.00
Adj to Preliminary Noteholders' Interest
Carryover Shortfall (Current Period) applicable
to A-4 Notes $0.00
Adj to Preliminary A-1 Noteholders' Principal
Carryover Shortfall (Current Period) $0.00
Adj to Preliminary A-2 Noteholders' Principal
Carryover Shortfall (Current Period) $0.00
Adj to Preliminary A-3 Noteholders' Principal
Carryover Shortfall (Current Period) $0.00
Adj to Preliminary A-4 Noteholders' Principal
Carryover Shortfall (Current Period) $0.00
Adj to Preliminary Noteholders' Interest
Carryover Shortfall (Current Period) applicable
to B Notes $0.00
Adj to Preliminary B Noteholders' Principal
Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $14,423,374.08
Cumulative Realized Losses since 31-January-98
(Cut-off Date) $78,916.63
Are Cum. Realized Losses > 2.25% of Initial
Pool Balance? NO
12*(Realized Losses during Collection Period +
Repos at end of Collection Period) $333,441.96
Is 12*Realized Losses + Unliq. Repos > 1.65% of
Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,156,334.64
Are 60 day or > Delinquencies > 2.25% of
Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance
(End of Period) $0.00
Preliminary A-2 Note Principal Balance
(End of Period) $29,257,142.15
Preliminary A-3 Note Principal Balance
(End of Period) $145,750,000.00
Preliminary A-4 Note Principal Balance
(End of Period) $180,449,000.00
Preliminary B Note Principal Balance
(End of Period) $15,266,422.59
Preliminary Total Principal Balance of Notes
(End of Period) $370,722,564.74
Specified Spread Account Balance 12,499,977.37
Lesser of:
(a) 2.00% of the Initial Pool Balance 12,499,977.37
(b) the Note Balance 370,722,564.74
Page 7 of 12
Preliminary Spread Account Balance Remaining $14,423,374.08
Preliminary Excess Amount in Spread Account $1,923,396.71
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Excess
Distribution $0.00
Spread Account Excess $1,923,396.71
Ending Spread Account Balance (after
distributions) $12,499,977.37
Net Change in Spread Account Balance $0.00
Total Excess Distribution Amount Remaining $1,923,396.71
Certificateholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $54,143.10
Certificateholders' Interest Paid from Excess
Distribution $54,143.10
Preliminary Certificateholders' Interest Carryover
Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,869,253.61
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Principal Distributable Amount
applicable to current period $0.00
Certificateholders' Principal Distributable Amount
Paid from Fixed and Floating Rate Excess
Distribution $0.00
Preliminary Certificateholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,869,253.61
Servicing Fee Shortfall (Previous Period) $55,991.04
Servicing Fees Accrued during this Period $353,781.36
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fees Paid this Period from Excess
Distribution $409,772.40
Servicing Fee Shortfall $0.00
Total Excess Distribution Amount Remaining $1,459,481.21
7. ENDING BALANCES
Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-4 Notes $0.00
Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
A-4 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
B Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Certificateholders' Interest Carryover Shortfall
(Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall
(Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $29,257,142.15
A-3 Note Principal Balance (End of Period) $145,750,000.00
A-4 Note Principal Balance (End of Period) $180,449,000.00
B Note Principal Balance (End of Period) $15,266,422.59
Certificate Principal Balance (End of Period) $10,938,000.00
Total Principal Balance of Notes and
Certificates (End of Period) $381,660,564.74
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Pool Factor (End of Period) 0.1533795
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Pool Factor (End of Period) 0.6106569
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End
of Period) 0.6106569
Specified Spread Account Balance (after all
distributions and adjustments) $12,499,977.37
Page 8 of 12
CASE EQUIPMENT LOAN TRUST 1998-A
STATEMENT TO NOTEHOLDERS
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Payment Date: 16-Feb-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $41,161,988.44
per $1,000 original principal amount: $215.79
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $1,715,082.85
per $1,000 original principal amount: $68.60
(f) Total $42,877,071.29
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $350,030.03
per $1,000 original principal amount: $1.84
(c) A-3 Notes: $697,170.83
per $1,000 original principal amount: $4.78
(d) A-4 Notes: $876,681.39
per $1,000 original principal amount: $4.86
(e) B Notes: $84,058.45
per $1,000 original principal amount: $3.36
(f) Total $2,007,940.70
(3) Pool Balance at the end of the related
Collection Period $381,660,564.74
(4) After giving effect to distributions on
current Payment Date:
(a) (i) outstanding principal amount of A-1
Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2
Notes: $29,257,142.15
(ii) A-2 Note Pool Factor: 0.1533795
(c) (i) outstanding principal amount of A-3
Notes: $145,750,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4
Notes: $180,449,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B
Notes: $15,266,422.59
(ii) B Note Pool Factor: 0.6106569
(f) (i) Certificate Balance $10,938,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $409,772.40
per $1,000 Beginning of Collection Period: 2.10381527
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00085568
(7) Aggregate Purchase Amounts for Collection
Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $27,786.83
(9) Amount in Spread Account: $12,499,977.37
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to
the Funding Period, the Remaining
Pre-Funded Amount NA
(12) Amount in Negative Carry Account: $0.00
Page 9 of 12
CASE EQUIPMENT LOAN TRUST 1998-A
STATEMENT TO CERTIFICATEHOLDERS
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Payment Date: 16-Feb-99
(1) Amount of principal being paid or
distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $41,161,988.44
per $1,000 original principal amount: $215.79
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $1,715,082.85
per $1,000 original principal amount: $68.60
(f) Certificates: $0.00
per $1,000 original principal amount: $0.00
(g) Total: $42,877,071.29
(2) Amount of interest being paid or
distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $350,030.03
per $1,000 original principal amount: $1.84
(c) A-3 Notes: $697,170.83
per $1,000 original principal amount: $4.78
(d) A-4 Notes: $876,681.39
per $1,000 original principal amount: $4.86
(e) B Notes: $84,058.45
per $1,000 original principal amount: $3.36
(f) Certificates: $54,143.10
per $1,000 original principal amount: $4.95
(g) Total: $2,062,083.80
(3) Pool Balance at end of related Collection
Period: $381,660,564.74
(4) After giving effect to distributions on this
Payment Date:
(a) (i) outstanding principal amount of A-1
Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2
Notes: $29,257,142.15
(ii) A-2 Note Pool Factor: 0.1533795
(c) (i) outstanding principal amount of A-3
Notes: $145,750,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4
Notes: $180,449,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B
Notes: $15,266,422.59
(ii) C Note Pool Factor: 0.6106569
(f) (i) Certificate Balance $10,938,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $409,772.40
per $1,000 Beginning of Collection Period: 2.1038153
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0008557
(7) Aggregate Purchase Amounts for Collection
Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $27,786.83
(9) Amount in Spread Account: $12,499,977.37
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to
the Funding Period, the Remaining
Pre-Funded Amount NA
(12) Amount in Negative Carry Account: $0.00
Page 10 of 12
CASE EQUIPMENT LOAN TRUST 1998-A
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Payment Date: 16-Feb-99
(1) Payment of Administration Fee to
Administrator: $166.67
(2) Offered Noteholders' Interest
Distributable Amount deposited into Note
Distribution Account: $2,007,940.70
(3) Noteholders' Principal Distributable Amount
to be deposited into Noteholders'
Distribution Account: $42,877,071.29
(4) Certificateholders' Interest Distributable
Amount to be deposited into
Certificateholders' Distribution Account: $54,143.10
(5) Certificateholders' Principal Distributable
Amount to be deposited into
Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $409,772.40
(7) Release to Seller from Excess Collections
over Distributions $1,459,481.21
Check for Error NO ERROR
Sum of Above Distributions $46,808,575.37
Total Distribution Amount plus Releases to
Seller $46,808,575.37
Page 11 of 12
CASE EQUIPMENT LOAN TRUST 1998-A
SERVICER'S CERTIFICATE
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Payment Date: 16-Feb-99
(1) Total Distribution Amount: $46,808,575.37
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount
applicable to A-1 Notes: $0.00
(4) Noteholders' Interest Carryover Shortfall
applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount
applicable to A-2 Notes: $350,030.03
(6) Noteholders' Interest Carryover Shortfall
applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount
applicable to A-3 Notes: $697,170.83
(8) Noteholders' Interest Carryover Shortfall
applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount
applicable to A-4 Notes: $876,681.39
(10) Noteholders' Interest Carryover Shortfall
applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount
applicable to b Notes: $84,058.45
(12) Noteholders' Interest Carryover Shortfall
applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable
Amount deposited into Note Distribution
Account: $2,007,940.70
(14) A-1 Noteholders' Monthly Principal
Distributable Amount: $0.00
(15) % of Fixed Rate Principal Distribution
Amount applicable to A-1 Noteholders 0.00%
(16) A-1 Noteholders' Principal Carryover
Shortfall: $0.00
(17) A-1 Noteholders' Principal Distributable
Amount: $0.00
(18) A-2 Noteholders' Monthly Principal
Distributable Amount: $41,161,988.44
(19) % of Fixed Rate Principal Distribution
Amount applicable to A-2 Noteholders 96.00%
(20) A-2 Noteholders' Principal Carryover
Shortfall: $0.00
(21) A-2 Noteholders' Principal Distributable
Amount: $41,161,988.44
(22) A-3 Noteholders' Monthly Principal
Distributable Amount: $0.00
(23) % of Fixed Rate Principal Distribution
Amount applicable to A-3 Noteholders 0.00%
(24) A-3 Noteholders' Principal Carryover
Shortfall: $0.00
(25) A-3 Noteholders' Principal Distributable
Amount: $0.00
(26) A-4 Noteholders' Monthly Principal
Distributable Amount: $0.00
(27) % of Fixed Rate Principal Distribution
Amount applicable to A-4 Noteholders 0.00%
(28) A-4 Noteholders' Principal Carryover
Shortfall: $0.00
(29) A-4 Noteholders' Principal Distributable
Amount: $0.00
(30) B Noteholders' Monthly Principal
Distributable Amount: $1,715,082.85
(31) % of Fixed Rate & Floating Rate
Principal Distribution Amount applicable
to B Noteholders 4.00%
(32) B Noteholders' Principal Carryover
Shortfall: $0.00
(33) B Noteholders' Principal Distributable
Amount: $1,715,082.85
(34) Noteholders' Principal Distribution Amount: $42,877,071.29
(35) Noteholders' Distributable Amount: $44,885,011.99
(36) Deposit to Spread Account (from excess
collections): $1,923,396.71
(37) Specified Spread Account Balance (after all
distributions and adjustments): $12,499,977.37
The Lesser of:
(a) 2.00% of the Initial Pool Balance $12,499,977.37
(b) the Note Balance $370,722,564.74
(38) Spread Account Balance over the Specified
Spread Account Balance: $1,923,396.71
(39) Certificateholders' Interest Distributable
Amount: $54,143.10
(40) Certificateholders' Interest Carryover
Shortfall: $0.00
(41) % of Fixed Rate & Floating Rate Principal
Distribution Amount applicable to
Certificateholders 0.00%
(42) Certificateholders' Principal Distributable
Amount applicable to current period $0.00
(43) Certificateholders' Principal Carryover
Shortfall: $0.00
(44) Certificateholders' Principal Distributable
Amount: $0.00
(45) Certificateholders' Distributable Amount: $54,143.10
(46) Servicing Fee: $409,772.40
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate
Excess Distributions $1,459,481.21
(b) Release of Excess Amount in Negative Carry
Account $0.00
(48) Amount to be withdrawn from the Spread
Account and deposited into the Note
Distribution Account $0.00
(49) Pool Balance as of the opening of business
on the first day of the Collection Period
in which the Payment Date occurs: $424,537,636.03
(50) After giving effect to all distributions
on such Payment Date:
Outstanding Principal Balance of A-1
Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2
Notes: $29,257,142.15
A-2 Note Pool Factor: 0.1533795
Outstanding Principal Balance of A-3
Notes: $145,750,000.00
A-3 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-4
Notes: $180,449,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B
Notes: $15,266,422.59
B Note Pool Factor: 0.6106569
Outstanding Principal Balance of the
Certificates: $10,938,000.00
Certificate Pool Factor: 1.0000000
(51) Aggregate Purchase Amounts for related
Collection Period: $0.00
(52) Aggregate Amount of Realized Losses
for the related Collection Period: $27,786.83
(53) Spread Account Balance after giving
effect to all distributions: $12,499,977.37
CASE EQUIPMENT LOAN TRUST 1998-B
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
Prepared by Sally Nelson (414) 636-5637
----------------------------------------------------------
NPV Data Input Section 05-Feb-99 05-Feb-99 05-Feb-99
Scheduled cash flows as of the indicated cutoff date ----------------------------------------------------------
Row 0 is total delinquent amount valued without discounting Pool 1 Pool 2 Pool 3
5,239,995.59 1,310,509.67 893,939.24
7,778,271.46 1,659,132.89 1,648,644.58
14,428,501.91 1,779,978.37 1,714,800.46
16,860,404.50 1,789,048.08 1,685,025.59
15,478,669.14 1,711,145.19 1,747,064.30
15,096,122.90 1,689,914.41 2,100,094.14
9,586,683.93 1,777,722.56 5,885,260.12
7,948,189.05 1,699,073.52 4,159,180.52
7,472,907.14 1,685,111.73 1,728,501.35
7,897,599.48 1,786,294.86 1,948,569.84
8,956,955.49 1,784,737.31 1,982,235.70
10,630,118.37 1,764,061.34 2,061,802.84
7,997,834.69 1,608,001.53 2,074,460.55
7,429,454.06 1,480,546.50 1,605,830.01
14,088,514.79 1,626,003.15 1,610,462.19
16,391,028.88 1,633,904.35 1,604,484.57
14,897,004.68 1,534,429.26 1,583,861.46
14,273,008.75 1,526,510.75 1,921,768.44
8,840,968.25 1,599,720.72 5,770,642.58
7,147,757.07 1,501,320.16 3,823,946.86
6,618,189.79 1,486,694.75 1,586,954.92
7,153,245.53 1,544,308.51 1,779,342.74
8,166,956.83 1,494,376.12 1,904,820.59
9,497,737.21 1,446,738.80 1,905,717.53
6,987,193.06 1,349,414.13 1,944,505.96
6,689,766.33 1,193,858.61 1,486,168.93
13,244,387.39 1,292,834.78 1,457,431.76
15,224,028.03 1,230,774.49 1,439,831.56
13,387,233.77 1,106,617.77 1,446,269.38
12,528,249.54 1,051,146.30 1,776,108.48
7,076,784.77 1,103,401.70 5,496,960.49
5,384,211.48 1,005,857.24 3,502,548.12
4,616,841.19 972,366.85 1,271,478.71
5,167,742.81 998,491.60 1,427,132.06
5,904,074.31 993,262.79 1,501,915.31
6,781,317.94 937,483.60 1,554,516.15
5,019,183.35 843,721.19 1,512,096.94
4,559,611.41 716,049.43 1,120,638.32
7,819,052.57 753,781.57 1,119,115.78
10,338,707.65 680,053.51 1,087,207.37
8,703,965.75 578,534.37 1,138,625.97
7,974,462.74 537,651.72 1,346,484.17
3,855,161.53 513,583.74 4,164,945.06
2,336,532.32 451,508.65 2,217,140.40
1,664,819.62 424,465.15 426,302.83
2,088,529.00 395,883.60 559,845.85
2,652,841.53 430,529.43 695,696.38
3,253,953.18 377,257.25 744,057.79
2,068,029.36 307,048.19 661,903.76
1,847,557.76 231,092.30 394,989.48
4,200,909.51 231,904.72 274,150.79
6,065,647.01 225,855.62 291,389.88
4,821,122.56 128,977.72 296,440.22
4,600,010.57 92,224.17 579,569.38
1,459,172.60 43,285.23 2,408,711.36
432,742.47 23,659.78 1,258,714.54
160,380.38 23,659.78 84,132.67
222,654.69 17,246.87 181,648.08
260,696.44 74,475.21 172,073.83
216,577.41 7,755.20 139,820.39
53,028.41 7,755.20 25,908.95
50,016.70 7,755.20 7,965.05
368,358.41 7,755.20 5,002.91
546,516.07 23,865.28 5,002.91
120,201.88 0.00 5,002.91
212,640.71 0.00 89,387.07
1,170.70 0.00 80,572.23
1,170.70 0.00 1,363.14
1,170.70 0.00 1,363.14
0.00 0.00 1,363.14
0.00 0.00 1,363.14
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows 440,844,545.80 60,312,129.67 102,132,273.86
CASE EQUIPMENT LOAN TRUST 1998-B
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
Prepared by Sally Nelson (414) 636-5637
Scheduled Payment Date 15-Feb-99
Actual Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 32
PART I -- MONTHLY DATA INPUT
Receipts During the Period $26,477,916.99
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 $26,477,916.99
Pool Balance (Beg. of Collection Period) $541,766,360.35
Pool Balance (End of Collection Period) $519,083,941.69
Total Receivables Collection $26,477,916.99
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Spread Account Withdrawals to Pay NoteHolders $0.00
Release from Pre-Funding Amount to Paydown A1 Principal $0.00
Reinvestment Income (including Pre-Funding Account, Spread Account and YSA) $141,220.39
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $26,619,137.38
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $2,497,971.58
Scheduled Amounts 60 days or more past due $1,016,597.33
Net Losses on Liquidated Receivables $0.00
Number of Loans at Beginning of Period 19,498
Number of Loans at End of Period 19,179
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Pre-Funding Account Reinvestment Income $0.00
CASE EQUIPMENT LOAN TRUST 1998-B
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
Actual Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
PART II -- SUMMARY
Total Principal Balance of Notes, Deferred Purchase Price and Certificates (Beginning of Period) $541,766,360.35
A-1 Note Beginning Principal Balance $32,801,705.94
A-2 Note Beginning Principal Balance $200,000,000.00
A-3 Note Beginning Principal Balance $140,000,000.00
A-4 Note Beginning Principal Balance $134,794,000.00
B Note Beginning Principal Balance $21,670,654.41
Deferred Purchase Price Beginning Principal Balance $12,400,000.00
Certificate Beginning Principal Balance $100,000.00
Total Principal Balance of Notes, Deferred Purchase Price and Certificates (End of Period) $519,083,941.69
A-1 Note Principal Balance (End of Period) $11,026,584.02
A-1 Note Pool Factor (End of Period) 0.0978349
A-2 Note Principal Balance (End of Period) $200,000,000.00
A-2 Note Pool Factor (End of Period) 1.0000000
A-3 Note Principal Balance (End of Period) $140,000,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Principal Balance (End of Period) $134,794,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) $20,763,357.67
B Note Pool Factor (End of Period) 0.8305343
Deferred Purchase Price Principal Balance (End of Period) $12,400,000.00
Deferred Purchase Price Pool Factor (End of Period) 1.0000000
Certificate Principal Balance (end of Period) $100,000.00
Certificate Pool Factor (endof Period) 1.0000000
COLLATERAL VALUE DECLINE $22,682,418.66
Pool Balance (Beg. of Collection Period) $541,766,360.35
Pool Balance (End of Collection Period) $519,083,941.69
Total Distribution Amount (TDA) $26,619,137.38
Total Collections and Investment Income for the Period $26,619,137.38
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Principal Distribution Amount (PDA) $22,682,418.66
Principal Allocation to Notes, Deferred Purchase Price and Certificates $22,682,418.66
A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $21,775,121.91
A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
A-4 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
B Noteholders' Principal Distributable Amount (including Carryover Shortfall) $907,296.75
Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall) $0.00
Certificateholders' Principal Distribuatable Amount (including Carryover Shortfall) $0.00
Interest Distributable Amount $2,626,883.86
Noteholders' Interest Distributable Amount applicable to A-1 Notes $163,498.28
Noteholders' Interest Distributable Amount applicable to A-2 Notes $950,000.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $677,833.33
Noteholders' Interest Distributable Amount applicable to A-4 Notes $664,983.73
Noteholders' Interest Distributable Amount applicable to B Notes $108,172.68
Deferred Purchase Price Interest Distributable Amount $61,896.67
Certificateholders' Interest Distributable Amount $499.17
Spread Account
Beginning Spread Account Balance $12,499,916.99
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,372,064.03
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Specified Spread Account Balance $12,499,916.99
Ending Spread Account Balance (after distributions) $12,499,916.99
Credit Enhancement 2.41%
Spread account % of Ending Pool Balance 2.41%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $2,497,971.58
as % of Ending Pool Balance 0.48%
Scheduled Amounts 60 days or more past due $1,016,597.33
as % of Ending Pool Balance 0.20%
Net Losses on Liquidated Receivables $0.00
as % of Ending Pool Balance 0.00%
PART III -- SERVICING CALCULATIONS 16-Feb-99
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 1 Pool 2 Pool 3
Wtd. Avg. APR 8.559% 8.559% 8.668%
Contract Value (Beg. of Collection Period), by origination pool $396,429,732.50 $55,190,094.80 $90,146,533.05
Contract Value (End of Collection Period), by origination pool $379,600,944.56 $52,773,949.50 $86,709,047.63
--------------- -------------- --------------
Contract Value Decline $16,828,787.94 $2,416,145.30 $3,437,485.42
4.25% 4.38% 3.81%
Initial Pool Balance $624,995,849.39
Pool Balance (End of Collection Period) $519,083,941.69
Collections and Investment Income for the period $26,619,137.38
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Total Distribution Amount (TDA) $26,619,137.38
Principal Distribution Amount (PDA) $22,682,418.66
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $4,334,362.84 $0.00 $830,491.18
Total Unscheduled Principal $5,164,854.02
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
Principal Distributable Amount 22,682,418.66
A-1 Note Beginning Principal Balance $32,801,705.94
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 96.00%
Preliminary A-1 Noteholders' Principal Distributable Amount (including One-Time Excess Prefund Acct.
Payments $21,775,121.91
One-Time Excess Prefunding Account Payment $0.00
A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $21,775,121.91
Principal Distributable Amount Remaining $907,296.75
A-2 Note Beginning Principal Balance $200,000,000.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
Principal Distributable Amount Remaining $907,296.75
A-3 Note Beginning Principal Balance $140,000,000.00
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Share of the Principal Distribution Amount 0.00%
A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
Principal Distributable Amount Remaining $907,296.75
A-4 Note Beginning Principal Balance $134,794,000.00
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-4 Noteholders' Share of the Principal Distribution Amount 0.00%
A-4 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
Principal Distributable Amount Remaining $907,296.75
B Note Beginning Principal Balance $21,670,654.41
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amount 4.00%
B Noteholders' Principal Distributable Amount (including Carryover Shortfall) $907,296.75
Principal Distributable Amount Remaining $0.00
Deferred Purchase Price Beginning Principal Balance $12,400,000.00
Deferred Purchase Price Principal Carryover Shortfall (Previous Period) $0.00
Deferred Purchase Price Share of the Principal Distribution Amount 0.00%
Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall) $0.00
Certificate Purchase Price Beginning Principal Balance $100,000.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
Interest Accrued on Class A-1 Notes this period $163,498.28
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $163,498.28
Interest Accrued on Class A-2 Notes this period $950,000.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $950,000.00
Interest Accrued on Class A-3 Notes this period $677,833.33
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $677,833.33
Interest Accrued on Class A-4 Notes this period $664,983.73
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $664,983.73
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $2,456,315.34
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $2,456,315.34
Interest Accrued on Class B Notes this period $108,172.68
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to B Notes $108,172.68
Interest Accrued on Deferred Purchase Price this period $61,896.67
Deferred Purchase Price Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Deferred Purchase Price Interest Distributable Amount $61,896.67
Interest Accrued on Certificates this period $499.17
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $499.17
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. Total Distribution Amount (TDA) $26,619,137.38
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $26,618,970.71
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $163,498.28
Noteholders' Interest applicable to A-1 Notes Paid this Period from TDA $163,498.28
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $950,000.00
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $950,000.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $677,833.33
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $677,833.33
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-4 Notes this period $664,983.73
Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA $664,983.73
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-4 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $2,456,315.34
Offered Noteholders' Interest Paid this Period from TDA $2,456,315.34
Preliminary A Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $24,162,655.37
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on B Notes this period $108,172.68
Noteholders' Interest applicable to B Notes Paid this Period from TDA $108,172.68
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $24,054,482.69
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $21,775,121.91
A-1 Noteholders' Principal Distributable Amount Paid from TDA $21,775,121.91
Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $2,279,360.78
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $0.00
A-2 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $2,279,360.78
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $0.00
A-3 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $2,279,360.78
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-4 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $0.00
A-4 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $2,279,360.78
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $907,296.75
B Noteholders' Principal Distributable Amount Paid from TDA $907,296.75
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,372,064.03
4. RECONCILIATION OF PRE-FUNDING ACCOUNT
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Deposit to Yield Supplement Account $0.00
-----
Payment to Seller $0.00
Payment to Class A-1 after Funding is Complete $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Sellers) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. RECONCILIATION OF NEGATIVE CARRY ACCOUNT
Beginning Negative Carry Account Balance $0.00
Negative Carry 3.268374%
Number of Days Remaining 0 days
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $300,471.65
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. RECONCILATION OF YIELD SUPPLEMENT ACCOUNT
Beginning Yield Supplement Account Balance $2,245,332.87
Deposit to Yield Supplement Account from Pre-Funding Account $0.00
Receivables Percentage 100.00%
Withdrawal of Yield Supplement Amount $0.00
Maximum Yield Supplement Amount $2,245,332.87
Required Yield Supplement Amount $2,245,332.87
Interim Yield Supplement Account Balance $2,245,332.87
Yield Supplement Amount Released to Seller $0.00
Ending Yield Supplement Account Balance $2,245,332.87
7. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $12,499,916.99
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,372,064.03
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-4 Notes $0.00
Remaining Distributed Spread Account Amount to Noteholders' Distr. Account $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Remaining Distributed Spread Account Amount to Noteholders' Distr. Account $0.00
Adj to Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adj to Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adj to Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adj to Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Remaining Distributed Spread Account Amount to Noteholders' Distr. Account $0.00
Adj to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $13,871,981.02
Cumulative Realized Losses since 31-July-98 (Cut-off Date) $0.00
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $0.00
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,016,597.33
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $11,026,584.02
Preliminary A-2 Note Principal Balance (End of Period) $200,000,000.00
Preliminary A-3 Note Principal Balance (End of Period) $140,000,000.00
Preliminary A-4 Note Principal Balance (End of Period) $134,794,000.00
Preliminary B Note Principal Balance (End of Period) $20,763,357.67
Preliminary Total Principal Balance of Notes (End of Period) $506,583,941.69
Specified Spread Account Balance 12,499,916.99
Lesser of:
(a) 2.00% of the Initial Pool Balance 12,499,916.99
(b) the Note Balance 506,583,941.69
Preliminary Spread Account Balance Remaining $13,871,981.02
Preliminary Excess Amount in Spread Account $1,372,064.03
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Excess Distribution $0.00
Spread Account Excess $1,372,064.03
Ending Spread Account Balance (after distributions) $12,499,916.99
Net Change in Spread Account Balance $0.00
Total Excess Distribution Amount Remaining $1,372,064.03
Deferred Purchase Price Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Deferred Purchase Price this period $61,896.67
Deferred Purchase Price Interest Paid from Excess Distribution $61,896.67
Preliminary Deferred Purchase Price Interest Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $499.17
Certificateholders' Interest Paid from Excess Distribution $499.17
Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,309,668.19
Deferred Purchase Price Principal Carryover Shortfall (Previous Period) $0.00
Deferred Purchase Price Principal Distributable Amount current period (including Carryover Shortfall) $0.00
Deferred Purchase Price Principal Distributable Amount Paid from Fixed and Floating Rate Excess Distribution $0.00
Preliminary Deferred Purchase Price Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount current period (including Carryover Shortfall) $0.00
Certificateholders' Principal Distributable Amount Paid from Fixed and Floating Rate Excess Distribution $0.00
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,309,668.19
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $451,471.97
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fees Paid this Period from Excess Distribution $451,471.97
Servicing Fee Shortfall $0.00
Total Excess Distribution Amount Remaining $858,196.22
8. ENDING BALANCES
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-4 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-4 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Deferred Purchase Price Interest Carryover Shortfall (Current Period) $0.00
Deferred Purchase Price Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
A-1 Note Principal Balance (End of Period) $11,026,584.02
A-2 Note Principal Balance (End of Period) $200,000,000.00
A-3 Note Principal Balance (End of Period) $140,000,000.00
A-4 Note Principal Balance (End of Period) $134,794,000.00
B Note Principal Balance (End of Period) $20,763,357.67
Deferred Purchase Price Principal Balance (End of Period) $12,400,000.00
Certificate Principal Balance (end of Period) $100,000.00
Total Principal Balance of Notes, Deferred Purchase Price and Certificates (End of Period) $519,083,941.69
A-1 Note Pool Factor (End of Period) 0.0978349
A-2 Note Pool Factor (End of Period) 1.0000000
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Pool Factor (End of Period) 0.8305343
Deferred Purchase Price Pool Factor (End of Period) 1.0000000
Certificate Pool Factor (endof Period) 1.0000000
Total Notes, Deferred Purchase Price & Certificates Pool Factor (End of Period) 0.8305343
Specified Spread Account Balance (after all distributions and adjustments) $12,499,916.99
Yield Supplement Account Balance (after alldistributions and adjustment): $2,245,332.87
CASE EQUIPMENT LOAN TRUST 1998-B
STATEMENT TO NOTEHOLDERS
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
Payment Date: 16-Feb-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $21,775,121.91
per $1,000 original principal amount: $193.20
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $907,296.75
per $1,000 original principal amount: $36.29
(f) Total $22,682,418.66
(2) Interest Paid on the Notes
(a) A-1 Notes: $163,498.28
per $1,000 original principal amount: $1.45
(b) A-2 Notes: $950,000.00
per $1,000 original principal amount: $4.75
(c) A-3 Notes: $677,833.33
per $1,000 original principal amount: $4.84
(d) A-4 Notes: $664,983.73
per $1,000 original principal amount: $4.93
(e) B Notes: $108,172.68
per $1,000 original principal amount: $4.33
(f) Total $2,564,488.02
(3) Pool Balance at the end of the related Collection Period $519,083,941.69
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $11,026,584.02
(ii) A-1 Note Pool Factor: 0.0978349
(b) (i) outstanding principal amount of A-2 Notes: $200,000,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $140,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $134,794,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $20,763,357.67
(ii) B Note Pool Factor: 0.8305343
(f) (i) Deferred Purchase Price Balance $12,400,000.00
(ii) Deferred Purchase Price Pool Factor: 1.0000000
(g) (i) Certificate Balance $100,000.00
(ii) Certificate Pool Factor: 1.00000000
(5) Amount of Servicing Fee: $451,471.97
per $1,000 Beginning of Collection Period: 1.13884487
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00042042
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $12,499,916.99
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
(13) Amount in Yield Supplement Account: $2,245,332.87
CASE EQUIPMENT LOAN TRUST 1998-B
STATEMENT TO CERTIFICATEHOLDERS
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
Payment Date: 16-Feb-99
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $21,775,121.91
per $1,000 original principal amount: $193.20
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $907,296.75
per $1,000 original principal amount: $36.29
(f) Deferred Purchase Price: $0.00
per $1,000 original principal amount: $0.00
(g) Certificates: 0.00
per $1,000 original principal amount: $0.00
(h) Total: $22,682,418.66
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $163,498.28
per $1,000 original principal amount: $1.45
(b) A-2 Notes: $950,000.00
per $1,000 original principal amount: $4.75
(c) A-3 Notes: $677,833.33
per $1,000 original principal amount: $4.84
(d) A-4 Notes: $664,983.73
per $1,000 original principal amount: $4.93
(e) B Notes: $108,172.68
per $1,000 original principal amount: $4.33
(f) Deferred Purchase Price: $61,896.67
per $1,000 original principal amount: $4.99
(g) Certificates: $499.17
per $1,000 original principal amount: $4.99
(h) Total: $2,626,883.86
(3) Pool Balance at end of related Collection Period: $519,083,941.69
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $11,026,584.02
(ii) A-1 Note Pool Factor: 0.0978349
(b) (i) outstanding principal amount of A-2 Notes: $200,000,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $140,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $134,794,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $20,763,357.67
(ii) C Note Pool Factor: 0.8305343
(f) (i) Deferred Purchase Price Balance $12,400,000.00
(ii) Certificate Pool Factor: 1.0000000
(g) (i) Certificate Balance 100,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $451,471.97
per $1,000 Beginning of Collection Period: 1.1388449
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0004204
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $12,499,916.99
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
(13) Amount in Yield Supplement Account: $2,245,332.87
CASE EQUIPMENT LOAN TRUST 1998-B
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
Payment Date: 16-Feb-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $2,564,488.02
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $22,682,418.66
(4) Deferred Purchase Price Interest Distributable Amount to be
deposited into Deferred Purchase Price Distribution Account: $61,896.67
(5) Deferred Purchase Price Principal Distributable Amount to be
deposited into Deferred Purchase Price Distribution Account: $0.00
(6) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $499.17
(7) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(8) Payment of Servicing Fee to Servicer: $451,471.97
(9) Release to Seller from Excess Collections over Distributions $858,196.22
Check for Error NO ERROR
Sum of Above Distributions $26,619,137.38
Total Distribution Amount plus Releases to Seller $26,619,137.38
CASE EQUIPMENT LOAN TRUST 1998-B
SERVICER'S CERTIFICATE
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
Payment Date: 16-Feb-99
(1) Total Distribution Amount: $26,619,137.38
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $163,498.28
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $950,000.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $677,833.33
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $664,983.73
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount applicable to b Notes: $108,172.68
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable Amount' $2,564,488.02
deposited into Note Distribution Account:
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $21,775,121.91
(15) % of Fixed Rate Principal Distribution Amount applicable to A-1 Noteholders 96.00%
(16) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(17) A-1 Noteholders' Principal Distributable Amount: $21,775,121.91
(18) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(19) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(20) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-2 Noteholders' Principal Distributable Amount: $0.00
(22) A-3 Noteholders' Monthly Principal Distributable Amount: $0.00
(23) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 0.00%
(24) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(25) A-3 Noteholders' Principal Distributable Amount: $0.00
(26) A-4 Noteholders' Monthly Principal Distributable Amount: $0.00
(27) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 0.00%
(28) A-4 Noteholders' Principal Carryover Shortfall: $0.00
(29) A-4 Noteholders' Principal Distributable Amount: $0.00
(30) B Noteholders' Monthly Principal Distributable Amount: $907,296.75
(31) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to B Noteholders 4.00%
(32) B Noteholders' Principal Carryover Shortfall: $0.00
(33) B Noteholders' Principal Distributable Amount: $907,296.75
(34) Noteholders' Principal Distribution Amount: $22,682,418.66
(35) Noteholders' Distributable Amount: $25,246,906.68
(36) Deposit to Spread Account (from excess collections): $1,372,064.03
(37) Specified Spread Account Balance (after all distributions and adjustments) : $12,499,916.99
The Lesser of:
(a) 2.00% of the Initial Pool Balance $12,499,916.99
(b) the Note Balance $506,583,941.69
(38) Spread Account Balance over the Specified Spread Account Balance: $1,372,064.03
(39) Deffered Purchase Price Interest Distribution Amount: $61,896.67
(40) Deffered Purchase Price Interest Carryover Shortfall: $0.00
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Deffered Purchase Price 0.00%
(42) Deffered Purchase Price Principal Distributable Amount applicable to current period $0.00
(43) Deffered Purchase Price Principal Carryover Shortfall: $0.00
(44) Deffered Purchase Price Principal Distribution Amount: $0.00
(45) Deffered Purchase Price Distribution Amount: $61,896.67
(39) Certificateholders' Interest Distribution Amount: $499.17
(40) Certificateholders' Interest Carryover Shortfall: $0.00
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Certificates 0.00%
(42) Certificates Principal Distributable Amount applicable to current period $0.00
(43) Certificates Principal Carryover Shortfall: $0.00
(44) Certificates Principal Distribution Amount: $0.00
(45) Certificates Distribution Amount: $499.17
(46) Servicing Fee: $451,471.97
CASE EQUIPMENT LOAN TRUST 1998-B
SERVICER'S CERTIFICATE
$112,706,000 Class A-1 5.6075% Asset Backed Notes due September 15, 1999
$200,000,000 Class A-2 5.700% Asset Backed Notes due May 15, 2002
$140,000,000 Class A-3 5.810% Asset Backed Notes due May 15, 2003
$134,794,000 Class A-4 5.920% Asset Backed Notes due October 17, 2005
$25,000,000 Class B 5.990% Asset Backed Notes due October 17, 2005
$12,400,000 Deferred Purchase Price
$100,000 5.990% Asset Backed Certificates due October 17, 2005
Payment Date: 00-Jan-00
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $858,196.22
(b) Release of Excess Amount in Negative Carry Account $0.00
(b) Release of Excess Amount in Yield Supplement Account $0.00
(48) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(49) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $541,766,360.35
(50) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $11,026,584.02
A-1 Note Pool Factor: 0.0978349
Outstanding Principal Balance of A-2 Notes: $200,000,000.00
A-2 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-3 Notes: $140,000,000.00
A-3 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-4 Notes: $134,794,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $20,763,357.67
B Note Pool Factor: 0.8305343
Outstanding Principal Balance of the Deferred Purchase Price: $12,400,000.00
Deferred Purchase Price Pool Factor: 1.0000000
Outstanding Principal Balance of the Certificates: 100,000.00
Certificate Pool Factor: 1.0000000
(51) Aggregate Purchase Amounts for related Collection Period: $0.00
(52) Aggregate Amount of Realized Losses for the related Collection Period: $0.00
(53) Spread Account Balance after giving effect to all distributions: $12,499,916.99
CASE EQUIPMENT LOAN TRUST 1998-C
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
Prepared by Sally Nelson (414) 636-5637
------------------------------------------------------------------------
05-Feb-99 05-Feb-99 05-Feb-99 05-Feb-99
NPV Data Input Section ------------------------------------------------------------------------
Scheduled cash flows as of the indicated cutoff date Pool 1 Pool 2 Pool 3 Pool 4
Row 0 is total delinquent amount valued without discounting 2,742,075.85 1,808,823.15 644,843.71 120,786.99
5,425,206.49 3,012,222.30 1,804,592.00 330,282.21
5,359,321.75 3,771,928.40 1,672,176.09 195,706.42
4,776,132.15 2,949,006.33 1,918,630.14 250,649.07
4,584,025.17 2,475,682.01 1,876,363.76 179,696.79
6,967,301.94 1,909,184.24 1,838,711.74 306,146.60
7,262,053.75 2,543,799.19 2,093,956.46 216,778.68
20,816,156.89 2,999,900.06 3,549,632.16 1,088,643.14
16,879,660.67 2,332,184.86 2,307,304.08 219,095.36
13,794,542.19 3,301,565.15 12,794,068.79 1,316,289.72
7,419,942.90 2,994,521.61 8,516,197.29 6,873,369.59
6,888,473.11 5,220,766.21 2,745,746.72 2,145,497.82
4,334,682.75 2,487,466.79 1,892,174.81 515,873.94
4,590,115.56 3,021,275.14 1,686,846.13 265,156.61
4,542,697.12 4,645,552.37 1,660,531.70 236,111.74
4,150,241.90 3,526,377.17 1,901,670.18 258,143.35
4,132,781.82 2,875,954.22 1,810,195.89 187,719.96
4,606,515.39 2,602,979.87 1,771,754.67 336,137.15
5,566,762.98 2,912,060.07 1,983,928.06 191,381.15
17,702,770.29 3,270,710.28 3,202,525.01 893,930.13
13,862,268.34 2,806,612.46 2,224,403.88 212,847.43
9,598,530.36 2,832,791.85 12,619,776.65 1,363,704.29
5,535,145.90 3,207,469.96 8,435,412.18 6,817,034.61
6,210,173.85 4,653,805.34 2,493,166.81 2,126,448.16
3,915,527.56 2,455,309.38 1,793,733.67 512,391.10
4,118,365.48 3,010,826.02 1,579,875.78 264,350.74
4,151,892.45 3,414,907.85 1,558,231.16 235,305.87
3,784,808.13 3,354,368.61 1,770,352.31 256,563.57
3,694,745.93 2,366,749.06 1,666,642.84 183,791.51
4,203,153.55 1,566,343.54 1,652,073.02 334,557.37
5,025,091.29 1,960,547.90 1,863,778.73 189,801.37
16,539,913.15 2,350,237.06 2,921,944.09 882,006.72
12,959,450.71 2,030,292.83 1,944,384.46 211,267.65
8,558,707.87 1,968,773.72 12,291,976.80 1,325,050.69
4,701,290.95 1,720,411.31 8,038,459.02 6,745,836.66
5,279,661.77 2,121,976.80 2,101,829.81 2,050,572.10
3,153,165.36 1,567,526.12 1,466,524.07 494,390.91
3,140,382.80 1,827,342.02 1,245,245.40 222,317.73
3,030,646.89 1,897,513.40 1,191,838.07 196,806.51
2,810,925.98 2,041,236.26 1,346,721.81 241,837.91
2,845,251.57 2,002,356.76 1,314,707.41 169,065.85
3,233,301.68 1,235,462.37 1,265,870.15 306,455.35
3,867,640.83 1,399,941.44 1,510,693.07 170,799.54
13,541,789.69 1,051,085.70 2,298,794.97 802,800.77
9,365,432.63 1,054,072.74 1,534,269.79 190,101.28
5,731,141.86 1,122,867.38 10,355,200.58 1,287,713.15
2,737,153.78 1,043,785.55 6,605,017.72 6,553,729.82
3,195,746.83 1,256,723.65 1,352,128.12 1,910,976.57
1,461,523.01 914,005.51 898,360.97 416,832.34
1,481,953.72 722,933.55 610,109.86 136,546.60
1,241,915.53 936,293.39 526,397.82 128,776.08
1,050,053.77 1,335,991.53 613,834.36 182,994.25
1,104,324.89 1,103,238.90 634,792.31 87,351.94
1,448,000.02 222,242.60 580,875.91 244,252.16
2,236,388.27 78,823.82 794,825.24 113,441.22
10,001,741.93 302,891.35 1,464,377.40 585,805.47
6,353,962.04 80,861.17 849,699.21 130,959.21
3,542,745.38 89,459.32 8,016,067.34 1,156,599.09
1,179,935.54 106,377.32 5,227,078.21 6,213,556.85
1,214,534.74 7,213.44 888,753.14 1,650,461.79
218,257.18 19,217.85 505,047.36 282,761.68
160,028.53 9,491.94 133,663.39 69,159.38
87,181.92 100,609.82 86,467.40 74,593.28
19,329.86 34,119.17 62,876.24 61,103.02
20,461.57 130,382.97 54,421.19 13,216.03
131,272.96 0.00 18,685.45 26,734.25
78,720.51 0.00 34,303.02 3,901.29
512,799.49 0.00 188,886.79 100,576.33
351,228.75 0.00 282,682.00 7,846.17
0.00 0.00 445,687.38 566,238.97
0.00 0.00 0.00 175,873.46
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows 355,229,127.47 126,177,450.15 177,032,793.75 64,815,502.51
Case Equipment Loan Trust 1998-C
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
Settle Date
Prepared by Sally Nelson (414) 636-5637
Scheduled Payment Date 15-Feb-99
Actual Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 32
PART I -- MONTHLY DATA INPUT
Receipts During the Period $19,528,665.93
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 $19,528,665.93
Pool Balance (Beg. of Collection Period) $620,018,569.67
Pool Balance (End of Collection Period) $604,827,166.32
Total Receivables Collection $19,528,665.93
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Spread Account Withdrawals to Pay NoteHolders $0.00
Release from Pre-Funding Amount to Paydown A1 Principal $0.00
Reinvestment Income (including Pre-Funding Account, Spread Account and YSA) $111,883.63
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $19,640,549.56
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $1,887,863.42
Scheduled Amounts 60 days or more past due $333,590.69
Net Losses on Liquidated Receivables $0.00
Number of Loans at Beginning of Period 20,141
Number of Loans at End of Period 17,101
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Pre-Funding Account Reinvestment Income $0.00
CASE EQUIPMENT LOAN TRUST 1998-C
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
Actual Payment Date 16-Feb-99
Collection Period Begin Date 06-Jan-99
Collection Period End Date 05-Feb-99
PART II -- SUMMARY
Total Principal Balance of Notes, Deferred Purchase Price and Certificates (Beginning of Period) $620,007,781.95
A-1 Note Beginning Principal Balance $57,193,161.08
A-2 Note Beginning Principal Balance $250,000,000.00
A-3 Note Beginning Principal Balance $110,000,000.00
A-4 Note Beginning Principal Balance $148,350,000.00
B Note Beginning Principal Balance $33,339,620.87
Deferred Purchase Price Beginning Principal Balance $21,025,000.00
Certificate Beginning Principal Balance $100,000.00
Total Principal Balance of Notes, Deferred Purchase Price and Certificates (End of Period) $604,816,378.60
A-1 Note Principal Balance (End of Period) $43,587,952.37
A-1 Note Pool Factor (End of Period) 0.5044902
A-2 Note Principal Balance (End of Period) $250,000,000.00
A-2 Note Pool Factor (End of Period) 1.0000000
A-3 Note Principal Balance (End of Period) $110,000,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Principal Balance (End of Period) $148,350,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) $31,753,426.23
B Note Pool Factor (End of Period) 0.9305033
Deferred Purchase Price Principal Balance (End of Period) $21,025,000.00
Deferred Purchase Price Pool Factor (End of Period) 1.0000000
Certificate Principal Balance (end of Period) $100,000.00
Certificate Pool Factor (endof Period) 1.0000000
COLLATERAL VALUE DECLINE $15,191,403.35
Pool Balance (Beg. of Collection Period) $620,018,569.67
Pool Balance (End of Collection Period) $604,827,166.32
Total Distribution Amount (TDA) $19,640,549.56
Total Collections and Investment Income for the Period $19,640,549.56
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Principal Distribution Amount (PDA) $15,191,403.35
Principal Allocation to Notes, Deferred Purchase Price and Certificates $15,191,403.35
A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $13,605,208.71
A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
A-4 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
B Noteholders' Principal Distributable Amount (including Carryover Shortfall) $1,586,194.64
Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall) $0.00
Certificateholders' Principal Distribuatable Amount (including Carryover Shortfall) $0.00
Interest Distributable Amount $2,900,230.74
Noteholders' Interest Distributable Amount applicable to A-1 Notes $275,543.94
Noteholders' Interest Distributable Amount applicable to A-2 Notes $1,143,750.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $506,000.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $693,536.25
Noteholders' Interest Distributable Amount applicable to B Notes $172,254.71
Deferred Purchase Price Interest Distributable Amount $108,629.17
Certificateholders' Interest Distributable Amount $516.67
Spread Account
Beginning Spread Account Balance $13,000,215.75
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,657,894.64
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Specified Spread Account Balance $13,000,215.75
Ending Spread Account Balance (after distributions) $13,000,215.75
Credit Enhancement 2.15%
Spread account % of Ending Pool Balance 2.15%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $1,887,863.42
as % of Ending Pool Balance 0.31%
Scheduled Amounts 60 days or more past due $333,590.69
as % of Ending Pool Balance 0.06%
Net Losses on Liquidated Receivables $0.00
as % of Ending Pool Balance 0.00%
PART III -- SERVICING CALCULATIONS 16-Feb-99
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 1 Pool 2
Wtd. Avg. APR 8.689% 8.689%
Contract Value (Beg. of Collection Period), by origination pool $307,427,880.30 $112,834,830.30
Contract Value (End of Collection Period), by origination pool $298,820,684.89 $108,357,869.42
-------------- --------------
Contract Value Decline $8,607,195.41 $4,476,960.88
2.80% 3.97%
Initial Pool Balance $650,010,787.72
Pool Balance (End of Collection Period) $604,827,166.32
Collections and Investment Income for the period $19,640,549.56
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Total Distribution Amount (TDA) $19,640,549.56
Principal Distribution Amount (PDA) $15,191,403.35
Initial B Percentage 5.250%
Unscheduled Principal (per pool) $1,713,084.13 $144,049.39
Total Unscheduled Principal $2,370,670.41
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 3 Pool 4
Wtd. Avg. APR 8.577% 8.504%
Contract Value (Beg. of Collection Period), by origination pool $147,440,412.33 $52,315,446.74
Contract Value (End of Collection Period), by origination pool $145,753,165.81 $51,895,446.20
-------------- --------------
Contract Value Decline $1,687,246.52 $420,000.54
1.14% 0.80%
Initial Pool Balance
Pool Balance (End of Collection Period)
Collections and Investment Income for the period
Negative Carry Withdrawls
Yield Supplement Withdrawals
Total Distribution Amount (TDA)
Principal Distribution Amount (PDA)
Initial B Percentage
Unscheduled Principal (per pool) $382,955.05 $130,581.84
Total Unscheduled Principal
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
Principal Distributable Amount 15,191,403.35
A-1 Note Beginning Principal Balance $57,193,161.08
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 89.56%
Preliminary A-1 Noteholders' Principal Distributable Amount (including One-Time Excess
Prefund Acct. Pmt.) $13,605,208.71
One-Time Excess Prefunding Account Payment $0.00
A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $13,605,208.71
Principal Distributable Amount Remaining $1,586,194.64
A-2 Note Beginning Principal Balance $250,000,000.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
Principal Distributable Amount Remaining $1,586,194.64
A-3 Note Beginning Principal Balance $110,000,000.00
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Share of the Principal Distribution Amount 0.00%
A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
Principal Distributable Amount Remaining $1,586,194.64
A-4 Note Beginning Principal Balance $148,350,000.00
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-4 Noteholders' Share of the Principal Distribution Amount 0.00%
A-4 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
Principal Distributable Amount Remaining $1,586,194.64
B Note Beginning Principal Balance $33,339,620.87
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amount 10.44%
B Noteholders' Principal Distributable Amount (including Carryover Shortfall) $1,586,194.64
Principal Distributable Amount Remaining $0.00
Deferred Purchase Price Beginning Principal Balance $21,025,000.00
Deferred Purchase Price Principal Carryover Shortfall (Previous Period) $0.00
Deferred Purchase Price Share of the Principal Distribution Amount 0.00%
Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall) $0.00
Certificate Purchase Price Beginning Principal Balance $100,000.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
Interest Accrued on Class A-1 Notes this period $275,543.94
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $275,543.94
Interest Accrued on Class A-2 Notes this period $1,143,750.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $1,143,750.00
Interest Accrued on Class A-3 Notes this period $506,000.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $506,000.00
Interest Accrued on Class A-4 Notes this period $693,536.25
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $693,536.25
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $2,618,830.19
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $2,618,830.19
Interest Accrued on Class B Notes this period $172,254.71
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to B Notes $172,254.71
Interest Accrued on Deferred Purchase Price this period $108,629.17
Deferred Purchase Price Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Deferred Purchase Price Interest Distributable Amount $108,629.17
Interest Accrued on Certificates this period $516.67
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $516.67
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. Total Distribution Amount (TDA) $19,640,549.56
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $19,640,382.89
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $275,543.94
Noteholders' Interest applicable to A-1 Notes Paid this Period from TDA $275,543.94
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $1,143,750.00
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $1,143,750.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $506,000.00
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $506,000.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-4 Notes this period $693,536.25
Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA $693,536.25
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-4 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $2,618,830.19
Offered Noteholders' Interest Paid this Period from TDA $2,618,830.19
Preliminary A Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $17,021,552.70
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on B Notes this period $172,254.71
Noteholders' Interest applicable to B Notes Paid this Period from TDA $172,254.71
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $16,849,297.99
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $13,605,208.71
A-1 Noteholders' Principal Distributable Amount Paid from TDA $13,605,208.71
Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $3,244,089.28
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $0.00
A-2 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $3,244,089.28
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $0.00
A-3 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $3,244,089.28
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-4 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $0.00
A-4 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $3,244,089.28
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall) $1,586,194.64
B Noteholders' Principal Distributable Amount Paid from TDA $1,586,194.64
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,657,894.64
4. RECONCILIATION OF PRE-FUNDING ACCOUNT
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Deposit to Yield Supplement Account $0.00
-----
Payment to Seller $0.00
Payment to Class A-1 after Funding is Complete $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Sellers) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. RECONCILIATION OF NEGATIVE CARRY ACCOUNT
Beginning Negative Carry Account Balance $0.00
Negative Carry 3.052000%
Number of Days Remaining 89 days
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $593,232.45
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. RECONCILATION OF YIELD SUPPLEMENT ACCOUNT
Beginning Yield Supplement Account Balance $513,057.49
Deposit to Yield Supplement Account from Pre-Funding Account $0.00
Receivables Percentage 100.00%
Withdrawal of Yield Supplement Amount $0.00
Maximum Yield Supplement Amount $513,057.49
Required Yield Supplement Amount $513,057.49
Interim Yield Supplement Account Balance $513,057.49
Yield Supplement Amount Released to Seller $0.00
Ending Yield Supplement Account Balance $513,057.49
7. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $13,000,215.75
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,657,894.64
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-4 Notes $0.00
Remaining Distributed Spread Account Amount to Noteholders' Distr. Account $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Remaining Distributed Spread Account Amount to Noteholders' Distr. Account $0.00
Adj to Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adj to Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adj to Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adj to Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Remaining Distributed Spread Account Amount to Noteholders' Distr. Account $0.00
Adj to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $14,658,110.39
Cumulative Realized Losses since 31-July-98 (Cut-off Date) $0.00
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $0.00
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $333,590.69
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $43,587,952.37
Preliminary A-2 Note Principal Balance (End of Period) $250,000,000.00
Preliminary A-3 Note Principal Balance (End of Period) $110,000,000.00
Preliminary A-4 Note Principal Balance (End of Period) $148,350,000.00
Preliminary B Note Principal Balance (End of Period) $31,753,426.23
Preliminary Total Principal Balance of Notes (End of Period) $583,691,378.60
Specified Spread Account Balance 13,000,215.75
Lesser of:
(a) 2.00% of the Initial Pool Balance 13,000,215.75
(b) the Note Balance 583,691,378.60
Preliminary Spread Account Balance Remaining $14,658,110.39
Preliminary Excess Amount in Spread Account $1,657,894.64
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Excess Distribution $0.00
Spread Account Excess $1,657,894.64
Ending Spread Account Balance (after distributions) $13,000,215.75
Net Change in Spread Account Balance $0.00
Total Excess Distribution Amount Remaining $1,657,894.64
Deferred Purchase Price Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Deferred Purchase Price this period $108,629.17
Deferred Purchase Price Interest Paid from Excess Distribution $108,629.17
Preliminary Deferred Purchase Price Interest Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $516.67
Certificateholders' Interest Paid from Excess Distribution $516.67
Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,548,748.80
Deferred Purchase Price Principal Carryover Shortfall (Previous Period) $0.00
Deferred Purchase Price Principal Distributable Amount current period (including Carryover Shortfall) $0.00
Deferred Purchase Price Principal Distributable Amount Paid from Fixed and Floating Rate Excess Distrbution $0.00
Preliminary Deferred Purchase Price Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount current period (including Carryover Shortfall) $0.00
Certificateholders' Principal Distributable Amount Paid from Fixed and Floating Rate Excess Distrbution $0.00
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,548,748.80
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $516,682.14
Adjustment to Servicing Fee ($43,380.33)
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fees Paid this Period from Excess Distribution $473,301.81
Servicing Fee Shortfall $0.00
Total Excess Distribution Amount Remaining $1,075,446.99
8. ENDING BALANCES
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-4 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-4 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Deferred Purchase Price Interest Carryover Shortfall (Current Period) $0.00
Deferred Purchase Price Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
A-1 Note Principal Balance (End of Period) $43,587,952.37
A-2 Note Principal Balance (End of Period) $250,000,000.00
A-3 Note Principal Balance (End of Period) $110,000,000.00
A-4 Note Principal Balance (End of Period) $148,350,000.00
B Note Principal Balance (End of Period) $31,753,426.23
Deferred Purchase Price Principal Balance (End of Period) $21,025,000.00
Certificate Principal Balance (end of Period) $100,000.00
Total Principal Balance of Notes, Deferred Purchase Price and Certificates (End of Period) $604,816,378.60
A-1 Note Pool Factor (End of Period) 0.5044902
A-2 Note Pool Factor (End of Period) 1.0000000
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Pool Factor (End of Period) 0.9305033
Deferred Purchase Price Pool Factor (End of Period) 1.0000000
Certificate Pool Factor (endof Period) 1.0000000
Total Notes, Deferred Purchase Price & Certificates Pool Factor (End of Period) 0.9304867
Specified Spread Account Balance (after all distributions and adjustments) $13,000,215.75
Yield Supplement Account Balance (after alldistributions and adjustment): $513,057.49
CASE EQUIPMENT LOAN TRUST 1998-C
STATEMENT TO NOTEHOLDERS
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
Payment Date: 16-Feb-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $13,605,208.71
per $1,000 original principal amount: $157.47
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $1,586,194.64
per $1,000 original principal amount: $46.48
(f) Total $15,191,403.35
(2) Interest Paid on the Notes
(a) A-1 Notes: $275,543.94
per $1,000 original principal amount: $3.19
(b) A-2 Notes: $1,143,750.00
per $1,000 original principal amount: $4.58
(c) A-3 Notes: $506,000.00
per $1,000 original principal amount: $4.60
(d) A-4 Notes: $693,536.25
per $1,000 original principal amount: $4.68
(e) B Notes: $172,254.71
per $1,000 original principal amount: $5.05
(f) Total $2,791,084.90
(3) Pool Balance at the end of the related Collection Period $604,827,166.32
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $43,587,952.37
(ii) A-1 Note Pool Factor: 0.5044902
(b) (i) outstanding principal amount of A-2 Notes: $250,000,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $110,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $148,350,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $31,753,426.23
(ii) B Note Pool Factor: 0.9305033
(f) (i) Deferred Purchase Price Balance $21,025,000.00
(ii) Deferred Purchase Price Pool Factor: 1.0000000
(g) (i) Certificate Balance $100,000.00
(ii) Certificate Pool Factor: 1.00000000
(5) Amount of Servicing Fee: $473,301.81
per $1,000 Beginning of Collection Period: 1.53955396
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00054213
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $13,000,215.75
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
(13) Amount in Yield Supplement Account: $513,057.49
CASE EQUIPMENT LOAN TRUST 1998-C
STATEMENT TO CERTIFICATEHOLDERS
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
Payment Date: 16-Feb-99
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $13,605,208.71
per $1,000 original principal amount: $157.47
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $1,586,194.64
per $1,000 original principal amount: $46.48
(f) Deferred Purchase Price: $0.00
per $1,000 original principal amount: $0.00
(g) Certificates: 0.00
per $1,000 original principal amount: $0.00
(h) Total: $15,191,403.35
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $275,543.94
per $1,000 original principal amount: $3.19
(b) A-2 Notes: $1,143,750.00
per $1,000 original principal amount: $4.58
(c) A-3 Notes: $506,000.00
per $1,000 original principal amount: $4.60
(d) A-4 Notes: $693,536.25
per $1,000 original principal amount: $4.68
(e) B Notes: $172,254.71
per $1,000 original principal amount: $5.05
(f) Deferred Purchase Price: $108,629.17
per $1,000 original principal amount: $5.17
(g) Certificates: $516.67
per $1,000 original principal amount: $5.17
(h) Total: $2,900,230.74
(3) Pool Balance at end of related Collection Period: $604,827,166.32
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $43,587,952.37
(ii) A-1 Note Pool Factor: 0.5044902
(b) (i) outstanding principal amount of A-2 Notes: $250,000,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $110,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $148,350,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $31,753,426.23
(ii) C Note Pool Factor: 0.9305033
(f) (i) Deferred Purchase Price Balance $21,025,000.00
(ii) Certificate Pool Factor: 1.0000000
(g) (i) Certificate Balance 100,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $473,301.81
per $1,000 Beginning of Collection Period: 1.5395540
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0005421
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $13,000,215.75
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
(13) Amount in Yield Supplement Account: $513,057.49
CASE EQUIPMENT LOAN TRUST 1998-C
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
Payment Date: 16-Feb-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $2,791,084.90
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $15,191,403.35
(4) Deferred Purchase Price Interest Distributable Amount to be
deposited into Deferred Purchase Price Distribution Account: $108,629.17
(5) Deferred Purchase Price Principal Distributable Amount to be
deposited into Deferred Purchase Price Distribution Account: $0.00
(6) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $516.67
(7) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(8) Payment of Servicing Fee to Servicer: $473,301.81
(9) Release to Seller from Excess Collections over Distributions $1,075,446.99
Check for Error NO ERROR
Sum of Above Distributions $19,640,549.56
Total Distribution Amount plus Releases to Seller $19,640,549.56
CASE EQUIPMENT LOAN TRUST 1998-C
SERVICER'S CERTIFICATE
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
Payment Date: 16-Feb-99
(1) Total Distribution Amount: $19,640,549.56
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $275,543.94
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $1,143,750.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $506,000.00
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $693,536.25
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount applicable to b Notes: $172,254.71
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable Amount' $2,791,084.90
deposited into Note Distribution Account:
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $13,605,208.71
(15) % of Fixed Rate Principal Distribution Amount applicable to A-1 Noteholders 89.56%
(16) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(17) A-1 Noteholders' Principal Distributable Amount: $13,605,208.71
(18) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(19) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(20) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-2 Noteholders' Principal Distributable Amount: $0.00
(22) A-3 Noteholders' Monthly Principal Distributable Amount: $0.00
(23) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 0.00%
(24) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(25) A-3 Noteholders' Principal Distributable Amount: $0.00
(26) A-4 Noteholders' Monthly Principal Distributable Amount: $0.00
(27) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 0.00%
(28) A-4 Noteholders' Principal Carryover Shortfall: $0.00
(29) A-4 Noteholders' Principal Distributable Amount: $0.00
(30) B Noteholders' Monthly Principal Distributable Amount: $1,586,194.64
(31) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to B Noteholders 10.44%
(32) B Noteholders' Principal Carryover Shortfall: $0.00
(33) B Noteholders' Principal Distributable Amount: $1,586,194.64
(34) Noteholders' Principal Distribution Amount: $15,191,403.35
(35) Noteholders' Distributable Amount: $17,982,488.25
(36) Deposit to Spread Account (from excess collections): $1,657,894.64
(37) Specified Spread Account Balance (after all distributions and adjustments) : $13,000,215.75
The Lesser of:
(a) 2.00% of the Initial Pool Balance $13,000,215.75
(b) the Note Balance $583,691,378.60
(38) Spread Account Balance over the Specified Spread Account Balance: $1,657,894.64
(39) Deffered Purchase Price Interest Distribution Amount: $108,629.17
(40) Deffered Purchase Price Interest Carryover Shortfall: $0.00
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Deffered Purchase Price 0.00%
(42) Deffered Purchase Price Principal Distributable Amount applicable to current period $0.00
(43) Deffered Purchase Price Principal Carryover Shortfall: $0.00
(44) Deffered Purchase Price Principal Distribution Amount: $0.00
(45) Deffered Purchase Price Distribution Amount: $108,629.17
(39) Certificateholders' Interest Distribution Amount: $516.67
(40) Certificateholders' Interest Carryover Shortfall: $0.00
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Certificates 0.00%
(42) Certificates Principal Distributable Amount applicable to current period $0.00
(43) Certificates Principal Carryover Shortfall: $0.00
(44) Certificates Principal Distribution Amount: $0.00
(45) Certificates Distribution Amount: $516.67
(46) Servicing Fee: $473,301.81
CASE EQUIPMENT LOAN TRUST 1998-C
SERVICER'S CERTIFICATE
$86,400,000 Class A-1 5.42% Asset Backed Notes due December 15, 1999
$250,000,000 Class A-2 5.49% Asset Backed Notes due August 15, 2002
$110,000,000 Class A-3 5.52% Asset Backed Notes due June 15, 2003
$148,350,000 Class A-4 5.61% Asset Backed Notes due April 15, 2005
$34,125,000 Class B 6.20% Asset Backed Notes due April 15, 2005
$21,025,000 6.20% Deferred Purchase Price
$100,000 6.20% Asset Backed Certificates
Payment Date: 00-Jan-00
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $1,075,446.99
(b) Release of Excess Amount in Negative Carry Account $0.00
(b) Release of Excess Amount in Yield Supplement Account $0.00
(48) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(49) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $620,018,569.67
(50) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $43,587,952.37
A-1 Note Pool Factor: 0.5044902
Outstanding Principal Balance of A-2 Notes: $250,000,000.00
A-2 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-3 Notes: $110,000,000.00
A-3 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-4 Notes: $148,350,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $31,753,426.23
B Note Pool Factor: 0.9305033
Outstanding Principal Balance of the Deferred Purchase Price: $21,025,000.00
Deferred Purchase Price Pool Factor: 1.0000000
Outstanding Principal Balance of the Certificates: 100,000.00
Certificate Pool Factor: 1.0000000
(51) Aggregate Purchase Amounts for related Collection Period: $0.00
(52) Aggregate Amount of Realized Losses for the related Collection Period: $0.00
(53) Spread Account Balance after giving effect to all distributions: $13,000,215.75
17-Feb-99
Mr. Bruce Fabrikant
Senior Analyst
Moody's Investors Service
99 Church Street, 4th Floor
New York, NY 10007
Subject: Case Equipment Loan Trust 1998-C
Dear Bruce:
Per our agreement at closing, the following information regarding the Case
Equipment Loan Trust 1998-C is provided to Moody's for the following collection
period.
Pool Balance on 06-Jan-99
$620,018,569.67
Pool Balance on 05-Feb-99
$604,827,166.32
Realized Losses during collection period: $0.00
Aggregate Scheduled Payments delinquent by more
than 60 days at the end of collection period: $333,590.69
Aggregate Contract Value of all Receivables as to
which the related Financed Equipment has been
repossessed but in which the Receivable has not
been liquidated at the end of the collection period: $0.00
Total Collections During the Collection Period: $19,640,549.56
Sincerely,
Ralph Than
Case Credit Corporation