- ------------------------------------------------------------------------------------------------------------------------------
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 04/17/99
Prepared by Lisa Sorenson Phone 414-636-6184 06:31 AM
File: service\us95a
NPV Data Input Section IRR Calc 15-Apr-99
Scheduled Cash Flows as of the 7.562% Cut-off Date pool 1 pool 2 pool 3
End of the Fiscal (352,717,651.45) 756,797.64 1,113,701.85 1,454,117.46 1,680,616.40
Month 4,418,039.53 3,661,241.89 540,854.36 178,247.97 3,589,996.05
Line 0 is Scheduled 4,012,602.90 4,012,602.90 364,554.15 118,745.94 70,663.99
Amount Delinquent 3,907,325.73 3,907,325.73 637,614.39 88,958.80 121,097.15
5,254,112.46 5,254,112.46 878,609.19 83,971.40 246,666.73
6,443,901.17 6,443,901.17 574,398.46 219,047.90 66,891.34
5,675,841.78 5,675,841.78 813,825.52 167,464.00 130,321.41
9,401,221.89 9,401,221.89 548,869.48 143,429.76 198,903.62
5,176,887.89 5,176,887.89 1,131,395.07 174,703.98 100,770.79
7,504,062.59 7,504,062.59 6,283,879.83 326,239.49 506,240.05
25,460,912.46 25,460,912.46 3,851,484.95 404,097.20 548,076.30
17,161,198.48 17,161,198.48 1,602,579.23 2,547,062.22 180,946.32
9,725,133.70 9,725,133.70 297,145.86 2,699,837.64 1,506,467.38
5,313,727.52 5,313,727.52 62,443.27 125,669.85 1,950,182.22
4,141,877.81 4,141,877.81 90,471.49 7,863.72 36,817.81
3,728,364.97 3,728,364.97 10,516.11 4,098.18 36,734.53
4,893,554.35 4,893,554.35 26,897.34 0.00 21,596.73
6,214,011.07 6,214,011.07 1,715.60 11,796.59 0.00
5,387,093.37 5,387,093.37 11,931.23 19,409.50 3,546.67
8,842,052.74 8,842,052.74 17,752.28 3,319.57 65,547.84
4,928,939.62 4,928,939.62 9,088.89 0.00 0.00
7,229,379.49 7,229,379.49 165,338.43 0.00 7,695.12
25,037,082.60 25,037,082.60 73,167.18 27,910.39 48,094.23
16,779,221.10 16,779,221.10 45,121.25 73,416.29 69.03
9,308,425.49 9,308,425.49 18,366.93 10,322.30 137,759.04
4,795,285.30 4,795,285.30 692.13 0.00 12,811.40
3,781,783.09 3,781,783.09 765.52 0.00 0.00
3,273,512.75 3,273,512.75 0.00 0.00 0.00
4,371,478.35 4,371,478.35 0.00 0.00 0.00
5,537,022.24 5,537,022.24 0.00 0.00 0.00
4,897,672.87 4,897,672.87 7,908.33 0.00 0.00
8,011,042.60 8,011,042.60 0.00 0.00 39,254.82
4,491,987.98 4,491,987.98 0.00 0.00 0.00
6,683,794.29 6,683,794.29 0.00 0.00 8,558.71
24,058,728.76 24,058,728.76 0.00 0.00 0.00
15,848,613.80 15,848,613.80 0.00 0.00 0.00
8,320,850.71 8,320,850.71 0.00 0.00 0.00
3,990,580.08 3,990,580.08 0.00 0.00 0.00
2,991,922.80 2,991,922.80 0.00 0.00 0.00
2,433,481.82 2,433,481.82 0.00 0.00 0.00
3,283,542.26 3,283,542.26 0.00 0.00 0.00
4,374,194.28 4,374,194.28 0.00 0.00 0.00
3,724,329.06 3,724,329.06 0.00 0.00 0.00
6,417,821.23 6,417,821.23 0.00 0.00 0.00
3,114,191.49 3,114,191.49 0.00 0.00 0.00
4,864,826.68 4,864,826.68 0.00 0.00 0.00
20,215,309.91 20,215,309.91 0.00 0.00 0.00
12,909,728.71 12,909,728.71 0.00 0.00 0.00
6,349,954.88 6,349,954.88 0.00 0.00 0.00
2,282,299.00 2,282,299.00 0.00 0.00 0.00
1,264,180.73 1,264,180.73 0.00 0.00 0.00
684,213.18 684,213.18 0.00 0.00 0.00
1,214,774.34 1,214,774.34 0.00 0.00 0.00
1,940,632.37 1,940,632.37 0.00 0.00 0.00
1,492,868.04 1,492,868.04 0.00 0.00 0.00
3,355,837.69 3,355,837.69 0.00 0.00 0.00
1,372,485.44 1,372,485.44 0.00 0.00 0.00
2,427,126.28 2,427,126.28 0.00 0.00 0.00
14,388,915.95 14,388,915.95 0.00 0.00 0.00
8,159,079.37 8,159,079.37 0.00 0.00 0.00
2,986,211.22 2,986,211.22 0.00 0.00 0.00
715,159.00 715,159.00 0.00 0.00 0.00
236,175.21 236,175.21 0.00 0.00 0.00
27,528.60 27,528.60 0.00 0.00 0.00
42,207.34 42,207.34 0.00 0.00 0.00
47,609.45 47,609.45 0.00 0.00 0.00
8,162.69 8,162.69 0.00 0.00 0.00
121,075.68 121,075.68 0.00 0.00 0.00
15,557.18 15,557.18 0.00 0.00 0.00
101,621.40 101,621.40 0.00 0.00 0.00
437,852.74 437,852.74 0.00 0.00 0.00
196,938.60 196,938.60 0.00 0.00 0.00
61,221.73 61,221.73 0.00 0.00 0.00
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 19,181,088.32 8,889,730.15 11,316,325.68
- ------------------------------------------------------------------------------------------------------
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 15-Apr-99
Payment Date
Month Begin 01-Mar-99
Month End 28-Feb-95 31-Mar-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $11,774,138.47
Warranty Repurchases
Contracts deferred beyond final maturity date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $11,774,138.47
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $809,870.41
Aggregate Scheduled Amounts 60 days or more past due $716,778.23
Net Losses on Liquidated Receivables $27,900.38
Number of Loans at Beginning of Period 4,947
Number of Loans at End of Period 3,668
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income $122,361.56
Pre-Funding Account Reinvestment Income $0.00
PART II -- SERVICING CALCULATIONS 15-Apr-99
1. Sources and Uses of Collection Account Balance Cut-off Date pool 1 poo1 2 pool 3
Initial Pool Balance $600,998,991.37 7.482% 7.806%
Wtd. Avg. APR 7.564% 7.564% $14,372,180.02 $14,523,356.64
Contract Value (Beg. of Month) $20,114,023.05 $8,422,401.06 $10,861,896.49
Contract Value (End of Month) $352,717,651.45 $18,243,134.08 $5,949,778.96 $3,661,460.15
Contract Value Decline $1,870,888.97
Total Collections and Investment Income for the period $11,896,500.03
Yield Supplement Amount $0.00
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $11,896,500.03
Principal Distribution Amount (PDA) $11,482,128.07
Interest Distribution Amount (IDA) $414,371.96
2. Calculation of Distributable Amounts
Note Beginning Principal Balance $20,762,374.67
Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
Noteholders' Share of the Principal Distribution Amount 96.00%
Noteholders' Principal Distributable Amount $11,022,842.95
Certificate Beginning Principal Balance $6,842,335.55
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 4.00%
Certificateholders' Principal Distributable Amount $459,285.12
Interest Accrued on Notes this period 7.30% $126,304.45
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $126,304.45
Interest Accrued on Certificates this period 7.65% $43,619.89
Certificateholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
Certificateholders' Interest Distributable Amount $43,619.89
3. Allocation of Total Distribution Amount
Total Distribution Amount $11,896,500.03
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 $11,896,333.36
Noteholders' Interest Distributable Amount $126,304.45
Noteholders' Interest Paid this Period from TDA $126,304.45
Prelim. Noteholders' Interest Carryover Shortfall $0.00
Total Distribution Amount Remaining $11,770,028.92
Noteholders' Principal Distributable Amount $11,022,842.95
Noteholders' Principal Paid this Period from TDA $11,022,842.95
Prelim. Noteholders' Principal Carryover Shortfall $0.00
Total Distribution Amount Remaining $747,185.97
Certificateolders' Interest Distributable Amount $43,619.89
Certificateholders' Interest Paid this Period from TDA $43,619.89
Prelim. Certificateholders' Interest Carryover Shortfall $0.00
Total Distribution Amount Remaining $703,566.08
Certificateholders' Principal Distributable Amount $459,285.12
Certificateholders' Principal Paid this Period from TDA $459,285.12
Prelim. Certificateholders' Principal Carryover Shortfall $0.00
Total Distribution Amount Remaining $244,280.95
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $40,841.30
Servicing Fees Paid this Period from TDA $40,841.30
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $203,439.65
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)
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 $203,439.65
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 $15,228,414.44
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 $15,228,414.44
Cumulative Realized Losses since 28-February-95 (Cut-off Date) $1,702,418.09
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $334,804.56
Is 12*Realized Losses + Unliq. Repos GREATER THAN 1.65% of Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $716,778.23
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary Note Principal Balance (End of Period) $9,739,531.72
Preliminary Certificate Principal Balance (End of Period) $6,383,050.43
Preliminary Total Principal Balance of Notes and Certificates $16,122,582.15
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% $1,501,097.27
(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 $15,228,414.44
Prelim. Excess Spread Account Balance $203,439.65
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 $203,439.65
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) $9,536,092.06
Certificate Principal Balance (End of Period) $6,383,050.43
Total Principal Balance of Notes and Certificates $15,919,142.49
Note Pool Factor (End of Period) $576,000,000.00 0.0165557
Certificate Pool Factor (End of Period) $24,000,000.00 0.2659604
Total Notes & Certificates Pool Factor (End of Period) 0.0265319
Specified Spread Account Balance (after all distributions and adjustments) $15,024,974.78
- -----------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Amount of principal being paid on Notes: $11,226,282.61
per $1,000 original principal amount: 19.49007397
(2) Amount of interest being paid on Notes: $126,304.45
per $1,000 original principal amount: 0.21927855
(3) Pool Balance at end of related Collection Period: $37,527,431.63
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of notes: $9,536,092.06
(ii) Note Pool Factor: 0.0165557
(b) (i) Certificate Balance $6,383,050.43
(ii) Certificate Pool Factor: 0.2659604
(5) Amount of Servicing Fee: $40,841.30
per $1,000 Original Pool Balance: 0.06795569
(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: $27,900.38
(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)
- ---------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Amount of principal being paid or distributed:
(a) Notes: $11,226,282.61
per $1,000 original principal amount: 19.49007397
(b) Certificates: $459,285.12
per $1,000 original principal amount: 19.13688012
(c) Total: $11,685,567.73
(2) Amount of interest being paid or distributed:
(a) Notes: $126,304.45
per $1,000 original principal amount: 0.21927855
(b) Certificates: $43,619.89
per $1,000 original principal amount: 1.81749538
(c) Total: $169,924.34
(3) Pool Balance at end of related Collection Period: $37,527,431.63
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of notes: $9,536,092.06
(ii) Note Pool Factor: 0.0165557
(c) (i) Certificate Balance $6,383,050.43
(ii) Certificate Pool Factor: 0.2659604
(5) Amount of Servicing Fee: $40,841.30
per $1,000 Original Pool Balance: 0.06795569
(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: $27,900.38
(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)
- --------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $126,304.45
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $11,226,282.61
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $43,619.89
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $459,285.12
(6) Payment of Servicing Fee to Servicer: $40,841.30
(7) Deposit to Spread Account: $203,439.65
Check for Error NO ERROR
Sum of Above Distributions $12,099,939.68
Total Distribution Amount plus Turbo $12,099,939.68
- -----------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Total Distribution Amount: $11,896,500.03
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount: $126,304.45
(4) Noteholders' Interest Carryover Shortfall: $0.00
(5) Noteholders' Percentage: 96%
(6) Noteholders' Principal Distributable Amount: $11,226,282.61
(7) Noteholders' Principal Carryover Shortfall: $0.00
(8) Noteholders' Distributable Amount: $11,352,587.05
(9) Certificateholders' Interest Distributable Amount: $43,619.89
(10) Certificateholders' Interest Carryover Shortfall: $0.00
(11) Certificateholders' Percentage: 4%
(12) Certificateholders' Principal Distributable Amount: $459,285.12
(13) Certificateholders' Principal Carryover Shortfall: $0.00
(14) Certificateholders' Distributable Amount: $502,905.01
(15) Servicing Fee: $40,841.30
(16) Deposit to Spread Account (before any distributions of excess): $203,439.65
(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 $1,501,097.27
(b) 2.5% of Initial Balance (Until Outstanding Note and Certificate $15,024,974.78
Balance = Spread Account)
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: $1,702,418.09
(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: $334,804.56
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $808,657.74
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $716,778.23
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $844,367.21
(19) Spread Account Balance over the Specified Spread Account Balance: $203,439.65
(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: $203,439.65
(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: $37,527,431.63
(24) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of Notes: $9,536,092.06
Note Pool Factor: 0.0165557
Outstanding Principal Balance of the Certificates: $6,383,050.43
Certificate Pool Factor: 0.2659604
(25) Aggregate Purchase Amounts for related Collection Period: $0.00
(26) Aggregate Amount of Realized Losses for the related Collection Period: $27,900.38
(27) Spread Account Balance after giving effect to all distributions: $15,024,974.78
- -----------------------------------------------------------------------------------------------------------
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 15-Apr-99
Scheduled Cash Flows as of the 8.319% pool 1 pool 2 pool 3
End of the Fiscal (375,056,914.00) 1,213,520.88 388,766.82 836,772.00
Month 7,065,483.08 3,191,405.93 564,227.22 628,553.68
Line 0 is Scheduled 5,497,424.34 3,788,238.32 398,093.53 535,094.15
Amount Delinquent 6,911,943.75 3,950,035.28 380,495.96 464,474.44
13,755,624.68 3,937,757.99 831,293.05 538,890.73
10,320,462.30 2,986,610.36 1,694,494.58 669,373.71
6,063,795.64 773,069.27 3,793,899.60 2,037,820.71
6,187,590.06 527,186.12 263,999.57 3,601,889.93
10,444,882.53 891,774.37 414,900.51 906,896.02
11,257,480.67 2,815,824.63 793,401.40 873,241.58
12,103,680.98 1,805,258.08 436,973.78 402,365.38
13,868,539.05 498,114.16 214,691.96 298,148.97
11,237,527.54 358,945.43 358,282.97 315,914.38
7,211,321.42 1,027,330.63 263,252.97 165,347.60
5,108,428.29 1,168,393.50 70,443.62 101,868.98
6,956,327.97 1,290,727.66 79,817.55 76,572.13
13,951,027.49 1,617,284.19 432,197.50 89,830.76
10,189,666.03 1,553,974.96 832,531.46 201,236.91
5,786,133.77 240,145.31 2,513,956.36 883,256.87
6,008,036.09 107,723.12 130,232.09 1,935,385.33
10,019,601.65 188,463.47 230,248.32 285,479.40
10,876,927.96 152,370.74 163,837.75 272,247.98
11,717,351.64 78,059.41 100,765.16 17,096.42
13,292,442.97 1,530.56 27,428.60 40,414.67
10,769,940.61 531.88 19,070.58 46,170.51
6,807,002.99 15,466.48 8,337.26 0.00
4,622,643.12 6,837.09 2,347.11 0.00
6,520,941.54 22,529.51 2,347.11 0.00
13,253,785.46 72,892.59 24,179.76 0.00
9,545,425.28 9,746.16 2,347.11 0.00
5,316,722.42 0.00 19,605.87 44,515.61
5,492,559.12 24,406.27 0.00 0.00
9,259,151.29 13,082.34 0.00 0.00
10,091,918.30 0.00 0.00 0.00
10,667,452.02 0.00 0.00 0.00
11,924,557.05 0.00 0.00 0.00
9,592,980.21 0.00 0.00 0.00
5,571,999.63 0.00 0.00 0.00
3,525,826.06 0.00 0.00 0.00
5,110,243.54 0.00 0.00 0.00
11,200,013.98 0.00 0.00 0.00
7,862,891.62 0.00 0.00 0.00
4,170,368.98 0.00 0.00 0.00
4,180,220.31 0.00 0.00 0.00
7,194,052.79 0.00 0.00 0.00
7,888,376.20 0.00 0.00 0.00
8,111,468.65 0.00 0.00 0.00
8,851,625.45 0.00 0.00 0.00
6,473,689.43 0.00 0.00 0.00
2,558,905.47 0.00 0.00 0.00
987,593.55 0.00 0.00 0.00
1,988,949.69 0.00 0.00 0.00
6,389,191.39 0.00 0.00 0.00
4,265,291.38 0.00 0.00 0.00
1,579,374.37 0.00 0.00 0.00
1,180,951.76 0.00 0.00 0.00
2,293,132.32 0.00 0.00 0.00
2,688,019.89 0.00 0.00 0.00
2,713,276.68 0.00 0.00 0.00
3,895,027.62 0.00 0.00 0.00
3,049,513.88 0.00 0.00 0.00
888,385.50 0.00 0.00 0.00
151,117.06 0.00 0.00 0.00
381,464.41 0.00 0.00 0.00
339,379.02 0.00 0.00 0.00
180,746.13 0.00 0.00 0.00
87,347.49 0.00 0.00 0.00
17,948.98 0.00 0.00 0.00
89,040.34 0.00 0.00 0.00
217,072.75 0.00 0.00 0.00
66,233.26 0.00 0.00 0.00
502,016.97 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 446,347,535.86 34,329,236.69 15,456,467.13 16,268,858.85
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
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 15-Apr-99
Month Begin 01-Mar-99
Month End 31-Mar-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $5,338,726.03
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 $5,338,726.03
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $379,749.04
Aggregate Scheduled Amounts 60 days or more past due $965,977.07
Net Losses on Liquidated Receivables $27,682.37
Number of Loans at Beginning of Period 7,168
Number of Loans at End of Period 6,831
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $92,692.32
Pre-Funding Account Reinvestment Income $0.00
- ----------------------------------------------------------------------------------------------------------------------------------
PART II -- SERVICING CALCULATIONS 15-Apr-99
1. Sources and Uses of Collection Account Balance pool 1 pool 2 pool 3
Initial Pool Balance $650,228,245.97
Wtd. Avg. APR 8.320% 8.820% 8.787%
Contract Value (Beg. of Month) $35,337,206.84 $15,493,492.63 $16,393,799.04
Contract Value (End of Month) $32,714,542.57 $14,425,502.61 $15,227,932.13
Contract Value Decline $2,622,664.26 $1,067,990.02 $1,165,866.91
Total Collections and Investment Income for the period $5,431,418.35
Yield Supplement Amount $0.00
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $5,431,418.35
Principal Distribution Amount (PDA) $4,856,521.19
Interest Distribution Amount (IDA) $574,897.16
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 $41,224,498.23
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 $4,856,521.19
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 $211,275.55
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 $211,275.55
Interest Accrued on Class A-1, A-2, and A-3 Notes this period $211,275.55
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $211,275.55
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
3. Allocation of Total Distribution Amount
Total Distribution Amount $5,431,418.35
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 $5,431,251.68
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 $211,275.55
Noteholders' Interest applicable to A-3 Notes Paid this
Period from TDA $211,275.55
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 $211,275.55
Noteholders' Interest Paid this Period from TDA $211,275.55
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) $0.00
Total Distribution Amount Remaining $5,219,976.13
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 $5,219,976.13
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 $5,219,976.13
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $4,856,521.19
A-3 Noteholders' Principal Distributable Amount Paid from TDA $4,856,521.19
Prelim. A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $363,454.94
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 $223,704.94
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 $223,704.94
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $56,020.42
Servicing Fees Paid this Period from TDA $56,020.42
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $167,684.53
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 $167,684.53
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 $16,423,390.68
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 $16,423,390.68
Cumulative Realized Losses since 31-August-95 (Cut-off Date) $2,748,078.53
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of
Collection Period) $332,188.44
Is 12*Realized Losses + Unliq. Repos GREATER THAN 1.65% of Beg.
Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $965,977.07
Are 60 day or GREATER THAN Delinquencies GREATER THAN 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) $36,367,977.05
Certificate Principal Balance (End of Period) $26,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $62,367,977.05
Specified Spread Acct Balance $16,255,706.15
Greater of:
(a) 3.75% of Pool Balance at end of Collection Pd; and $2,338,799.15
(b) 2.5% of Initial Pool Balance (Until Outstanding Note
and Certificate Balance = Spread Account) $16,255,706.15
Prelim. Spread Account Balance Remaining $16,423,390.68
Prelim. Excess Spread Account Balance $167,684.53
Release from Spread Account to Seller as "Excess Servicing Fee" $167,684.53
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) $36,367,977.05
Certificate Principal Balance (End of Period) $26,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $62,367,977.05
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) 0.1237006
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.0959507
Specified Spread Account Balance (after all distributions and adjustments) $16,255,706.15
- --------------------------------------------------------------------------------------------------------------------
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: 15-Apr-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: $4,856,521.19
per $1,000 original principal amount: $16.51877955
(d) Total $4,856,521.19
(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: $211,275.55
per $1,000 original principal amount: $0.71862433
(d) Total $211,275.55
(3) Pool Balance at the end of the related Collection Period $62,367,977.31
(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: $36,367,977.05
(ii) A-3 Note Pool Factor: 0.1237006
(d) (i) Certificate Balance $26,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $56,020.42
per $1,000 Original Pool Balance: 0.08615500
(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: $27,682.37
(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
- --------------------------------------------------------------------------------------------------------------------
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: 15-Apr-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: $4,856,521.19
per $1,000 original principal amount: $16.51877955
(d) Certificates: $0.00
per $1,000 original principal amount: $0.00000000
(e) Total: $4,856,521.19
(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: $211,275.55
per $1,000 original principal amount: $0.71862433
(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: $62,367,977.31
(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: $36,367,977.05
(ii) A-3 Note Pool Factor: 0.1237006
(d) (i) Certificate Balance $26,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $56,020.42
per $1,000 Original Pool Balance: $0.08615500
(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: $27,682.37
(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
- --------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $211,275.55
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $4,856,521.19
(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: $56,020.42
(7) Deposit to Spread Account: $167,684.53
Check for Error NO ERROR
Sum of Above Distributions $5,431,418.35
Total Distribution Amount $5,431,418.35
- --------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Total Distribution Amount: $5,431,418.35
(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: $211,275.55
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount: $211,275.55
(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: $4,856,521.19
(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: $4,856,521.19
(22) Noteholders' Principal Distributable Amount: $4,856,521.19
(23) Noteholders' Distributable Amount: $5,067,796.74
(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: $56,020.42
(32) Deposit to Spread Account (before any distributions of excess): $167,684.53
(33) Specified Spread Account Balance (after all distributions and 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 $2,338,799.15
(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: $2,748,078.53
(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 $332,188.44
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $1,109,204.23
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $965,977.07
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $1,403,279.49
(35) Spread Account Balance over the Specified Spread Account Balance: $167,684.53
(36) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $167,684.53
(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: $62,367,977.31
(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: 36,367,977.05
A-3 Note Pool Factor: 0.1237006
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: $27,682.37
(43) Spread Account Balance after giving effect to all distributions: $16,255,706.15
- ------------------------------------------------------------------------------------------------------------------------------
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) 15-Apr-99
Scheduled cash flows as of the 8.744% Pool 1 Pool 2 Pool 3 Pool 4
- ------------------------------------------------------------------------------------------------------------------------------
end of the collection period (391,313,488.41) 3,158,311.20 898,749.01 985,731.31 1,063,066.42
Line 0 is scheduled amount 7,801,356.48 2,235,937.47 426,843.20 372,126.61 1,441,266.22
delinquent 5,531,018.13 2,321,423.57 378,391.51 381,691.48 297,580.92
6,292,888.88 2,292,452.56 401,766.47 388,948.64 282,905.29
6,178,687.37 1,673,524.02 452,270.31 400,331.37 295,987.72
6,549,877.43 2,629,282.08 533,518.04 428,543.05 352,540.08
5,599,124.19 1,887,577.51 446,186.20 409,452.16 344,261.49
11,728,887.23 4,869,620.68 761,275.83 368,372.09 474,976.79
6,044,039.29 6,334,497.12 873,350.53 543,676.39 414,750.15
14,469,336.82 7,490,811.87 1,366,330.65 748,402.95 473,027.64
19,551,134.56 2,113,746.66 2,248,413.06 619,191.77 321,770.74
23,450,395.65 1,056,958.77 1,339,127.09 2,180,076.95 423,003.10
8,097,611.75 929,745.03 179,343.94 1,938,119.66 2,149,338.55
5,524,121.98 617,453.16 100,336.70 87,397.47 1,048,661.32
5,571,124.03 665,920.30 87,596.05 67,490.88 83,795.27
5,781,966.02 680,409.55 84,035.54 66,250.83 68,425.70
5,757,754.54 463,054.96 132,751.92 91,290.52 65,589.26
6,057,843.66 853,943.99 215,388.57 57,553.23 94,569.93
5,144,760.40 629,742.32 55,911.76 89,438.38 88,089.56
10,457,010.15 2,478,202.34 295,033.34 55,970.54 186,030.72
5,678,703.73 3,242,319.17 342,693.09 149,467.80 132,554.12
14,170,346.24 4,259,957.67 629,514.70 275,168.93 145,294.82
19,198,808.36 886,039.11 1,227,976.40 228,531.90 87,914.14
23,041,630.90 256,293.32 410,345.72 940,085.92 167,726.02
7,767,922.51 82,064.73 39,467.19 926,016.58 1,053,929.74
5,180,140.04 56,345.03 5,438.94 32,046.06 501,084.35
5,169,577.15 45,064.02 13,247.54 11,334.78 4,273.84
5,402,025.15 19,453.51 3,460.44 11,054.43 13,727.41
5,315,366.24 2,578.63 7,838.94 9,265.88 684.40
5,562,394.55 16,930.92 25,800.04 0.00 684.40
4,707,758.31 30,160.45 1,838.94 0.00 684.40
9,584,364.45 97,465.24 1,838.94 20,280.67 12,398.07
5,180,927.58 173,697.13 1,838.94 0.00 684.40
13,345,422.82 110,028.83 104,997.88 21,953.09 684.40
18,045,607.49 19,838.68 39,838.02 51,534.41 684.40
21,782,339.07 24,060.16 0.00 24,070.95 33,420.61
6,814,608.24 0.00 0.00 0.00 8,151.04
4,373,791.80 0.00 0.00 0.00 0.00
4,306,308.12 0.00 0.00 0.00 0.00
4,336,181.80 0.00 0.00 0.00 0.00
4,235,875.01 0.00 0.00 0.00 0.00
4,212,914.29 0.00 0.00 0.00 0.00
3,373,098.70 0.00 0.00 0.00 0.00
7,536,129.12 0.00 0.00 0.00 0.00
3,795,320.22 0.00 0.00 0.00 0.00
11,010,093.10 0.00 1,853.94 0.00 0.00
15,251,123.35 0.00 1,838.94 0.00 0.00
18,472,571.70 0.00 1,838.94 0.00 0.00
4,367,542.68 0.00 1,838.94 0.00 0.00
2,235,205.10 0.00 1,838.94 0.00 0.00
1,873,477.21 0.00 1,838.94 0.00 0.00
1,551,335.06 0.00 1,838.94 0.00 0.00
1,338,174.06 0.00 1,838.94 0.00 0.00
1,457,024.39 0.00 1,838.94 0.00 0.00
1,160,456.33 0.00 0.00 0.00 0.00
3,786,139.76 0.00 0.00 0.00 0.00
1,442,510.91 0.00 0.00 0.00 0.00
6,632,389.86 0.00 0.00 0.00 0.00
9,958,376.91 0.00 0.00 0.00 0.00
12,009,644.97 0.00 0.00 0.00 0.00
2,153,318.14 0.00 0.00 0.00 0.00
423,639.45 0.00 0.00 0.00 0.00
248,739.37 0.00 0.00 0.00 0.00
185,713.82 0.00 0.00 0.00 0.00
79,018.37 0.00 0.00 0.00 0.00
109,450.51 0.00 0.00 0.00 0.00
6,995.43 0.00 0.00 0.00 0.00
54,018.43 0.00 0.00 0.00 0.00
205,992.34 0.00 0.00 0.00 0.00
307,029.80 0.00 0.00 0.00 0.00
510,946.62 0.00 0.00 0.00 0.00
44,076.50 0.00 0.00 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 474,581,504.62 54,704,911.76 14,149,320.90 12,980,867.68 12,134,217.43
- ------------------------------------------------------------------------------------------------------------------------------
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 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 05-Apr-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $10,326,290.80
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 $10,326,290.80
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $1,510,104.09
Scheduled Amounts 60 days or more past due $1,788,817.79
Net Losses on Liquidated Receivables $54,046.57
Number of Loans at Beginning of Period 8,083
Number of Loans at End of Period 7,508
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $80,554.66
Pre-Funding Account Reinvestment Income $0.00
- ------------------------------------------------------------------------------------------------------------------------------
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 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 05-Apr-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $75,144,815.49
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $50,144,815.49
Certificate Beginning Principal Balance $25,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $65,170,611.31
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) $40,170,611.31
A-2 Note Pool Factor (End of Period) 0.0783053
Certificate Principal Balance (End of Period) $25,000,000.00
Certificate Pool Factor (End of Period) 1.0000000
Contract Value Decline $9,669,412.99
Pool Balance (Beg. of Collection Period) $96,923,056.48
Pool Balance (End of Collection Period) $87,253,643.49
Total Distribution Amount (TDA) $10,406,845.46
Total Collections and Investment Income for the Period $10,406,845.46
Negative Carry Amount $0.00
Administration Fee Accrued during this Period $166.67
Principal Distribution Amount (PDA) $9,669,412.99
Release from Spread Account to Noteholders as Principal $304,791.18
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $9,669,412.99
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $737,432.47
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $229,830.40
Certificateholders' Interest Distributable Amount $121,875.00
Servicing Fees Accrued during this Period $80,769.21
Total Distribution Amount Remaining to Deposit to Spread Account $304,791.18
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 $304,791.18
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Preliminary Spread Account Balance Remaining $12,806,951.20
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 $304,791.18
Ending Spread Account Balance (after distributions) $12,502,160.02
Credit Enhancement 48.21%
Spread account % of Ending Pool Balance 14.33%
Overcollateralization % of Ending Pool Balance 33.88%
Current Month CPR 56.61%
Life-to-Date CPR 20.77%
Scheduled Amounts 30 - 59 days past due $1,510,104.09
as % of Ending Pool Balance 1.73%
Scheduled Amounts 60 days or more past due $1,788,817.79
as % of Ending Pool Balance 2.05%
Net Losses on Liquidated Receivables $54,046.57
as % of Ending Pool Balance 0.06%
PART III -- SERVICING CALCULATIONS 15-Apr-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 $54,357,943.67 $14,193,520.45 $15,071,474.82 $13,300,117.55
Contract Value (End of Collection Period), by origination pool $50,924,556.61 $13,091,429.71 $11,969,121.36 $11,268,535.81
Contract Value Decline $3,433,387.05 $1,102,090.74 $3,102,353.46 $2,031,581.74
Initial Pool Balance $625,108,001.05
Pool Balance (End of Collection Period) $87,253,643.49
Total Collections and Investment Income for the period $10,406,845.46
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $10,406,845.46
Principal Distribution Amount (PDA) $9,669,412.99
Interest Distribution Amount (IDA) $737,432.47
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 $50,144,815.49
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 $9,669,412.99
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 $229,830.40
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 $229,830.40
Interest Accrued on Class A-1 and A-2 Notes this period $229,830.40
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $229,830.40
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 $10,406,845.46
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 $10,406,678.79
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 $229,830.40
Noteholders' Interest applicable to A-2 Notes Paid
this Period from TDA $229,830.40
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable $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 $229,830.40
Noteholders' Interest Paid this Period from TDA $229,830.40
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $10,176,848.39
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 $10,176,848.39
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $9,669,412.99
A-2 Noteholders' Principal Distributable Amount Paid from TDA $9,669,412.99
Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $507,435.40
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 $385,560.40
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 $385,560.40
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $80,769.21
Servicing Fees Paid this Period from TDA $80,769.21
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $304,791.18
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 $304,791.18
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 $12,806,951.20
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 $12,806,951.20
Cumulative Realized Losses since 31-January-95 (Cut-off Date) $1,728,151.44
Are Cum. Realized Losses GREATER THAN 2.25% of Initial
Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end
of Collection Period) $648,558.84
Is 12*Realized Losses + Unliq. Repos GREATER THAN 1.65% of
Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $1,788,817.79
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25% of
Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Case Credit has discovered a systems error in the report used to
identify losses for the trust. The report only identified losses
that had been applied against dealer reserves. It failed to
include in the loss figure any losses that were not covered by
dealer reserves. This resulted in an inadvertent and immaterial
understatement of losses in the monthly servicer reports for
years prior to 1999. The systems error had no impact on
historical loss figures reflected in the prospectuses for the ABS
transactions, which were generated separately and were accurate.
As a result of the systems error, Case Credit incorrectly
absorbed the losses that were not included in the monthly
servicer reports through its on-book reserves. Case Credit will
not charge these losses back to the trust. The cumulative amount
of losses that were inadvertently absorbed by Case Credit that
should have been charged to the trust was: $144,726.86
If the monthly servicer reports for the trust were restated, the
cumulative loss test would still have been met as indicated
below:
Restated Cumulative Realized Losses: $1,872,878.30
Are Cumulative Realized Losses GREATER THAN 2.25% of the
Initial Pool Balance? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $40,475,402.50
Preliminary Certificate Principal Balance (End of Period) $25,000,000.00
Preliminary Total Principal Balance of Notes and Certificates
(End of Period) $65,475,402.50
Specified Spread Account Balance $12,502,160.02
Greater of:
(a) 3.75% of Pool Balance at end of Collection Period; and $3,272,011.63
(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 LESS THAN OR EQUALS 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 LESS THAN OR EQUALS 96.25%
of Pool Balance) $12,502,160.02
Preliminary Spread Account Balance Remaining $12,806,951.20
Preliminary Excess Amount in Spread Account $304,791.18
Release from Spread Account to Seller as "Excess Servicing Fee" $0.00
Release from Spread Account to Noteholders as Principal $304,791.18
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) $40,170,611.31
Certificate Principal Balance (End of Period) $25,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $65,475,402.50
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Pool Factor (End of Period) 0.0783053
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.1047606
Specified Spread Account Balance (after all distributions
and adjustments) $12,502,160.02
- ------------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-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: $9,974,204.18
per $1,000 original principal amount: $19.44289313
(c) Total $9,974,204.18
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $229,830.40
per $1,000 original principal amount: $0.44801248
(c) Total $229,830.40
(3) Pool Balance at the end of the related Collection Period $87,253,643.49
(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: $40,170,611.31
(ii) A-2 Note Pool Factor: 0.0783053
(c) (i) Certificate Balance $25,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $80,769.21
per $1,0000 Initial Pool Balance: 0.12920841
(6) Amount of Administration Fee: $166.67
per $1,0000 Initial Pool Balance: 0.00026662
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $54,046.57
(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 $0.00
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
- ------------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-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: $9,974,204.18
per $1,000 original principal amount: $19.44289313
(c) Certificates: $0.00
per $1,000 original principal amount: $0.00000000
(d) Total: $9,974,204.18
(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: $229,830.40
per $1,000 original principal amount: $0.44801248
(c) Certificates: $121,875.00
per $1,000 original principal amount: $4.87500000
(d) Total: $351,705.40
(3) Pool Balance at end of related Collection Period: $87,253,643.49
(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: $40,170,611.31
(ii) A-2 Note Pool Factor: 0.0783053
(c) (i) Certificate Balance $25,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $80,769.21
per $1,000 Initial Pool Balance: $0.12920841
(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: $54,046.57
(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 $0.00
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
- ------------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $229,830.40
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $9,974,204.18
(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: $80,769.21
(7) Deposit to Spread Account from Excess Collections over Distributions: $304,791.18
Check for Spread Account Draw NO
Sum of Above Distributions $10,711,636.64
Total Distribution Amount plus Turbo $10,711,636.64
- ------------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Total Distribution Amount: $10,406,845.46
(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: $229,830.40
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount: $229,830.40
(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: $9,669,412.99
(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: $9,974,204.18
(16) Noteholders' Principal Distributable Amount: $9,974,204.18
(17) Noteholders' Distributable Amount: $10,204,034.58
(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: $80,769.21
(26) Deposit to Spread Account (from excess collections): $304,791.18
(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 $3,272,011.63
(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 LESS THAN OR EQUALS 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 LESS THAN OR EQUALS 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: $1,728,151.44
(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: $648,558.84
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $1,599,230.43
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $1,788,817.79
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $1,963,206.98
(29) Spread Account Balance over the Specified Spread Account Balance: $304,791.18
(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: $87,253,643.49
(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: $40,170,611.31
A-2 Note Pool Factor: 0.0783053
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: $54,046.57
(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: $182,400,351.35
(39) Number of Collection Periods since Completion of Funding Period 38
(40) Current Month CPR 56.61%
(41) Life-to-Date CPR 20.77%
- ---------------------------------------------------------------------------------------------------
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
17-Apr-99
07:22 AM
Prepared by Lisa Sorenson, Phone 414-636-6184 File: service\us96b.xls
NPV Data Input Section IRR Calc (pool 1) 05-Apr-99 05-Apr-99 5-Apr-99
Scheduled cash flows as of the 8.309% Pool 1 Pool 2 Pool 3
end of the collection period (467,425,285.55) 4,062,067.16 13,593.22 1,231,942.21
Line 0 is scheduled amount 15,757,657.24 9,482,705.16 14,732.12 782,835.94
delinquent 10,488,530.06 8,096,824.55 1,141.11 753,403.61
11,648,174.21 9,403,627.53 0.00 706,512.59
13,676,813.20 7,696,406.47 0.00 1,057,911.32
9,531,315.06 5,428,650.59 0.00 5,392,231.60
8,372,935.20 3,021,018.31 0.00 2,535,844.97
11,722,851.90 3,368,651.66 5,626.36 924,095.54
17,207,560.18 4,627,010.61 0.00 1,027,940.38
14,691,800.81 4,491,547.56 0.00 1,063,190.11
17,197,279.08 3,330,127.28 0.00 725,460.96
15,504,490.86 3,045,480.55 0.00 716,163.48
11,904,998.66 4,506,325.58 0.00 578,545.67
7,211,819.84 7,145,273.05 0.00 484,055.30
8,633,057.26 4,993,201.53 0.00 439,155.40
10,443,070.12 4,992,551.61 0.00 454,574.56
11,720,349.94 4,596,288.57 0.00 706,870.99
8,564,089.35 3,043,203.50 0.00 4,311,151.13
7,479,246.64 904,859.94 0.00 1,872,129.24
10,611,284.66 1,050,369.80 0.00 525,121.86
16,496,614.28 1,640,494.06 0.00 548,284.07
14,115,082.64 1,676,086.35 0.00 531,567.69
16,562,222.16 959,561.76 0.00 272,964.98
14,840,653.37 851,417.31 0.00 224,009.47
11,271,867.97 1,608,493.89 0.00 212,163.83
6,644,313.99 2,655,163.18 0.00 146,054.25
7,693,316.20 1,663,450.04 0.00 81,916.06
9,795,133.28 1,860,515.58 0.00 102,177.94
10,958,156.04 1,380,187.23 0.00 278,746.05
8,033,198.42 733,353.49 0.00 1,914,298.58
7,001,521.70 191,813.81 0.00 750,670.07
10,001,306.67 147,333.84 0.00 235,689.92
15,686,375.93 177,050.26 0.00 108,716.95
13,305,308.18 175,834.31 0.00 181,222.21
15,253,592.56 87,665.15 0.00 59,650.18
13,439,340.18 30,050.44 0.00 21,930.87
9,627,709.80 200,273.46 0.00 358.23
4,845,435.52 156,374.56 0.00 0.00
5,846,192.76 47,846.30 0.00 0.00
7,626,986.55 91,975.32 0.00 0.00
8,420,026.39 5,560.22 0.00 21,298.52
6,063,594.56 0.00 0.00 61,975.61
5,223,953.51 9,386.14 0.00 0.00
7,797,581.78 0.00 0.00 0.00
12,241,335.77 0.00 0.00 0.00
8,547,844.85 0.00 0.00 0.00
9,171,743.38 0.00 0.00 0.00
8,838,821.22 0.00 0.00 0.00
5,892,614.25 0.00 0.00 0.00
1,524,196.03 0.00 0.00 0.00
2,155,353.95 0.00 0.00 0.00
2,948,921.29 0.00 0.00 0.00
3,471,809.78 0.00 0.00 0.00
1,939,596.57 0.00 0.00 0.00
1,711,213.57 0.00 0.00 0.00
3,365,677.46 0.00 0.00 0.00
5,657,510.12 0.00 0.00 0.00
3,605,516.92 0.00 0.00 0.00
3,745,028.73 0.00 0.00 0.00
3,458,411.68 0.00 0.00 0.00
1,765,194.32 0.00 0.00 0.00
308,041.89 0.00 0.00 0.00
231,422.23 0.00 0.00 0.00
276,666.19 0.00 0.00 0.00
336,307.15 0.00 0.00 0.00
135,733.57 0.00 0.00 0.00
82,298.61 0.00 0.00 0.00
356,451.64 0.00 0.00 0.00
354,314.13 0.00 0.00 0.00
125,457.56 0.00 0.00 0.00
223,408.04 0.00 0.00 0.00
26,132.80 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
551,413,832.41 113,636,077.71 35,092.81 32,042,832.34
- ---------------------------------------------------------------------------------------------------
NPV Data Input Section
Scheduled cash flows as of the 5-Apr-99 5-Apr-99 5-Apr-99
end of the collection period Pool 4 Pool 5 Pool 6
Line 0 is scheduled amount 1,329,663.14 975,162.51 28,505.23
delinquent 998,029.99 1,045,566.76 83,617.78
852,323.62 902,563.96 67,419.47
935,172.79 988,185.37 50,119.32
1,056,363.22 960,324.64 54,604.02
2,299,614.55 1,401,558.21 89,772.45
5,562,067.61 1,309,332.59 50,119.32
3,399,235.15 6,135,757.59 80,649.05
1,162,377.35 3,101,146.06 278,139.92
1,022,702.50 1,109,589.89 201,695.82
792,863.54 665,120.85 43,613.08
731,009.47 594,555.39 36,700.67
672,667.41 615,129.97 67,647.60
648,432.50 738,915.32 68,424.56
550,865.81 588,440.10 45,200.47
639,747.86 706,714.76 43,022.07
747,069.60 664,074.01 47,506.77
1,822,285.36 1,066,190.29 64,394.52
4,198,098.22 1,001,241.93 43,022.07
2,571,036.55 4,971,753.10 68,786.49
678,975.48 2,307,024.03 194,143.64
463,785.80 514,119.02 179,936.71
339,828.15 226,213.08 11,092.41
259,311.33 177,558.83 7,448.27
237,919.21 205,148.49 7,448.27
188,514.85 200,356.18 10,930.99
145,851.59 118,545.70 9,309.26
178,160.77 220,390.10 9,309.26
259,754.64 175,711.20 9,309.26
920,182.71 347,353.01 9,309.26
1,570,031.03 338,227.24 9,308.26
1,188,141.75 1,869,645.85 30,057.76
309,820.12 1,167,676.58 94,434.61
93,892.71 187,760.86 61,544.54
90,591.82 16,492.77 0.00
7,967.18 26,123.06 0.00
29,437.44 38,876.30 0.00
1,178.75 6,349.83 0.00
1,178.75 2,611.64 0.00
1,178.75 22,674.26 0.00
1,178.75 1,474.69 0.00
68,585.27 38,177.92 0.00
72,350.24 81,659.36 0.00
1,934.52 143,571.58 12,875.66
13,719.07 32,368.09 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
39,115,096.92 38,007,432.97 2,169,418.84
- ----------------------------------------------------------------------------------
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 04/17/99
07:22 AM
Payment Date 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 05-Apr-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $13,468,394.69
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 $13,468,394.69
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $1,617,410.90
Scheduled Amounts 60 days or more past due $2,610,468.14
Net Losses on Liquidated Receivables $131,817.35
Number of Loans at Beginning of Period 17,152
Number of Loans at End of Period 16,625
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $109,372.07
Pre-Funding Account Reinvestment Income $0.00
Additional Class B Notes (max $75,000,000) $0.00
- ---------------------------------------------------------------------------------------------------------
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 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 05-Apr-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $202,144,754.07
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $0.00
A-3 Note Beginning Principal Balance $162,920,905.44
B Note Beginning Principal Balance $12,380,008.01
Certificate Beginning Principal Balance $26,843,840.62
Total Principal Balance of Notes and Certificates (End of Period) $189,880,392.52
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) $151,967,775.98
A-3 Note Pool Factor (End of Period) 0.4619081
B Note Principal Balance (End of Period) $11,547,703.34
B Note Pool Factor (End of Period) 0.4619081
Certificate Principal Balance (End of Period) $26,364,913.20
Certificate Pool Factor (End of Period) 0.7754386
Contract Value Decline $11,973,185.52
Pool Balance (Beg. of Collection Period) 219,113,686.48
Pool Balance (End of Collection Period) $207,140,500.96
Total Distribution Amount (TDA) $13,577,766.76
Total Collections and Investment Income for the Period $13,577,766.76
Negative Carry Amount $0.00
Administration Fee Accrued during this Period $166.67
Principal Distribution Amount (PDA) $11,973,185.52
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 $270,612.75
Release from Spread Account to B Noteholders as Principal $20,563.28
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Noteholders' Principal Distributable Amount $10,682,516.71
B Noteholders' Principal Distributable Amount $811,741.39
Certificateholders' Principal Distributable Amount $478,927.42
Interest Distributable Amount $1,130,643.81
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 $902,853.35
Noteholders' Interest Distributable Amount applicable to B Notes $72,319.88
Certificateholders' Interest Distributable Amount $155,470.58
Servicing Fees Accrued during this Period $182,594.74
Total Distribution Amount Remaining to Deposit to Spread Account $291,176.03
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 $291,176.03
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Preliminary Spread Account Balance Remaining $17,808,969.19
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 17.55%
Spread account % of Ending Pool Balance 8.46%
Overcollateralization % of Ending Pool Balance 9.09%
Life-to-Date CPR 23.31%
Scheduled Amounts 30 - 59 days past due $1,617,410.90
as % of Ending Pool Balance 0.78%
Scheduled Amounts 60 days or more past due $2,610,468.14
as % of Ending Pool Balance 1.26%
Net Losses on Liquidated Receivables $131,817.35
as % of Ending Pool Balance 0.06%
PART III -- SERVICING CALCULATIONS 15-Apr-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 $113,493,176.46 $34,749.19 $30,534,637.34
Contract Value (End of Collection Period), by origination pool $106,049,440.06 $34,779.59 $29,195,611.00
Contract Value Decline $7,443,736.40 ($30.40) $1,339,026.34
Initial Pool Balance $875,889,658.01 11,973,185.52
Pool Balance (End of
Collection Period) $207,140,500.96
Total Collections and Investment
Income for the period $13,577,766.76
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $13,577,766.76
Principal Distribution Amount (PDA) $11,973,185.52
Interest Distribution Amount (IDA) $1,604,581.24
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 $162,920,905.44
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 $10,682,516.71
B Note Beginning Principal Balance $12,380,008.01
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amount 6.78%
B Noteholders' Principal Distributable Amount $811,741.39
Certificate Beginning Principal Balance $26,843,840.62
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 4.00%
Certificateholders' Principal Distributable Amount $478,927.42
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 $902,853.35
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 $902,853.35
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $902,853.35
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $902,853.35
Interest Accrued on Class B Notes this period $72,319.88
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 $72,319.88
Interest Accrued on Certificates this period $155,470.58
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $155,470.58
3. Allocation of Total Distribution Amount
Total Distribution Amount $13,577,766.76
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 $13,577,600.09
1. Sources and Uses of Collection Account Balance Pool 4 Pool 5 Pool 6
Wtd. Avg. APR 9.186% 9.025% 8.864%
Contract Value (Beg. of Collection Period), by origination pool $37,133,713.13 $35,891,598.03 $2,025,812.33
Contract Value (End of Collection Period), by origination pool $35,542,043.28 $34,355,343.63 $1,963,283.40
Contract Value Decline $1,591,669.85 $1,536,254.40 $62,528.93
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
A-1 Noteholders' Principal Carryover Shortfall (Previous Period)
A-1 Noteholders' Share of the Principal Distribution Amount
A-1 Noteholders' Principal Distributable Amount
A-2 Note Beginning Principal Balance
A-2 Noteholders' Principal Carryover Shortfall (Previous Period)
A-2 Noteholders' Share of the Principal Distribution Amount
A-2 Noteholders' Principal Distributable Amount
A-3 Note Beginning Principal Balance
A-3 Noteholders' Principal Carryover Shortfall (Previous Period)
A-3 Noteholders' Share of the Principal Distribution Amount
A-3 Noteholders' Principal Distributable Amount
B Note Beginning Principal Balance
B Noteholders' Principal Carryover Shortfall (Previous Period)
B Noteholders' Share of the Principal Distribution Amount
B Noteholders' Principal Distributable Amount
Certificate Beginning Principal Balance
Certificateholders' Principal Carryover Shortfall (Previous Period)
Certificateholders' Share of the Principal Distribution Amount
Certificateholders' Principal Distributable Amount
Interest Accrued on Class A-1 Notes this period
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes
Interest Due (in Arrears) on above Shortfall
Noteholders' Interest Distributable Amount applicable to A-1 Notes
Interest Accrued on Class A-2 Notes this period
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes
Interest Due (in Arrears) on above Shortfall
Noteholders' Interest Distributable Amount applicable to A-2 Notes
Interest Accrued on Class A-3 Notes this period
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes
Interest Due (in Arrears) on above Shortfall
Noteholders' Interest Distributable Amount applicable to A-3 Notes
Interest Accrued on Class A-1, A-2 and A-3 Notes this period
Offered Noteholders' Interest Carryover Shortfall (Previous Period)
Interest Due (in Arrears) on above Shortfall
Offered Noteholders' Interest Distributable Amount
Interest Accrued on Class B Notes this period
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes
Interest Due (in Arrears) on above Shortfall
Noteholders' Interest Distributable Amount applicable to B Notes
Interest Accrued on Certificates this period
Certificateholders' Interest Carryover Shortfall (Previous Period)
Interest Due (in Arrears) on Above Shortfall
Certificateholders' Interest Distributable Amount
3. Allocation of Total Distribution Amount
Total Distribution Amount
Administration Fee Shortfall (Previous Period)
Administration Fee Accrued during this Period
Administration Fee Paid this Period from TDA
Administration Fee Shortfall
Total Distribution Amount Remaining
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 $902,853.35
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $902,853.35
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 $902,853.35
Offered Noteholders' Interest Paid this Period from TDA $902,853.35
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $12,674,746.74
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 $12,674,746.74
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 $12,674,746.74
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $10,682,516.71
A-3 Noteholders' Principal Distributable Amount Paid from TDA $10,682,516.71
Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $1,992,230.03
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 $72,319.88
Noteholders' Interest applicable to B Notes Paid this Period from TDA $72,319.88
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $1,919,910.15
B Noteholders' Principal Distributable Amount $0.00
B Noteholders' Monthly Principal Distributable Amount $811,741.39
B Noteholders' Principal Distributable Amount Paid from TDA $811,741.39
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $1,108,168.76
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $155,470.58
Certificateholders' Interest Paid this Period from TDA $155,470.58
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $952,698.19
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current period $478,927.42
Certificateholders' Principal Distributable Amount Paid from TDA $478,927.42
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $473,770.77
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $182,594.74
Servicing Fees Paid this Period from TDA $182,594.74
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $291,176.03
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
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 $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 $291,176.03
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 $17,808,969.19
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 $17,808,969.19
Cumulative Realized Losses since 31-August-96 (Cut-off Date) $2,897,607.92
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $1,581,808.20
Is 12*Realized Losses + Unliq. Repos GREATER THAN 1.65% of Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $2,610,468.14
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Case Credit has discovered a systems error in the report used to
identify losses for the trust. The report only identified losses
that had been applied against dealer reserves. It failed to include
in the loss figure any losses that were not covered by dealer
reserves. This resulted in an inadvertent and immaterial
understatement of losses in the monthly servicer reports for years
prior to 1999. The systems error had no impact on historical loss
figures reflected in the prospectuses for the ABS transactions,
which were generated separately and were accurate.
As a result of the systems error, Case Credit incorrectly absorbed
the losses that were not included in the monthly servicer reports
through its on-book reserves. Case Credit will not charge these
losses back to the trust. The cumulative amount of losses that were
inadvertently absorbed by Case Credit that should have been charged
to the trust was: 642,178.54
If the monthly servicer reports for the trust were restated, the
cumulative loss test would still have been met as indicated below:
Restated Cumulative Realized Losses: 3,539,786.46
Are Cumulative Realized Losses GREATER THAN 2.25% of the Initial Pool Balance? 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) $152,238,388.73
Preliminary B Note Principal Balance (End of Period) $11,568,266.62
Preliminary Certificate Principal Balance (End of Period) $26,364,913.20
Preliminary Total Principal Balance of Notes and Certificates (End of Period) $190,171,568.55
Specified Spread Account Balance $17,517,793.16
Greater of:
(a) 3.75% of Pool Balance at end of Collection Period; and $7,767,768.79
(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 Initial Pool Balance (when principal amount of Notes
and Certificates LESS THAN OR EQUALS 97.50% of Pool Balance), or $19,707,517.31
(b)(iii) 2.00% of Initial Pool Balance (when principal amount of Notes
and Certificates LESS THAN OR EQUALS 96.25% of Pool Balance) $17,517,793.16
Preliminary Spread Account Balance Remaining $17,808,969.19
Preliminary Excess Amount in Spread Account $291,176.03
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 $270,612.75
Release from Spread Account to B Noteholders as Principal $20,563.28
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) $151,967,775.98
B Note Principal Balance (End of Period) $11,547,703.34
Certificate Principal Balance (End of Period) $26,364,913.20
Total Principal Balance of Notes and Certificates (End of Period) $189,880,392.52
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) 0.4619081
B Note Pool Factor (End of Period) 0.4619081
Certificate Pool Factor (End of Period) 0.7754386
Total Notes & Certificates Pool Factor (End of Period) 0.2170062
Specified Spread Account Balance (after all distributions and adjustments) $17,517,793.16
- --------------------------------------------------------------------------------------------
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: 15-Apr-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: $10,953,129.45
per $1,000 original principal amount: $33.29218679
(d) B Notes: $832,304.67
per $1,000 original principal amount: $33.29218679
(e) Total $11,785,434.12
(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: $902,853.35
per $1,000 original principal amount: $2.74423511
(d) B Notes: $72,319.88
per $1,000 original principal amount: $2.89279521
(e) Total $975,173.23
(3) Pool Balance at the end of the related Collection Period $207,140,500.96
(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: $151,967,775.98
(ii) A-3 Note Pool Factor: $0.4619081
(d) (i) outstanding principal amount of A-3 Notes: $11,547,703.34
(ii) A-3 Note Pool Factor: $0.4619081
(e) (i) Certificate Balance $26,364,913.20
(ii) Certificate Pool Factor: 0.7754386
(5) Amount of Servicing Fee: $182,594.74
per $1,000,Beginning of Collection Period: 0.20846774
(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: $131,817.35
(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
- --------------------------------------------------------------------------------------------------------
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: 15-Apr-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: 10,953,129.45
per $1,000 original principal amount: 33.29218679
(d) B Notes: 832,304.67
per $1,000 original principal amount: 33.29218679
(e) Certificates: $478,927.42
per $1,000 original principal amount: $14.08610061
(f) Total: $12,264,361.55
(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: $902,853.35
per $1,000 original principal amount: $2.74423511
(d) B Notes: $72,319.88
per $1,000 original principal amount: $2.89279521
(e) Certificates: $155,470.58
per $1,000 original principal amount: $4.57266403
(f) Total: $1,130,643.81
(3) Pool Balance at end of related Collection Period: $207,140,500.96
(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: $151,967,775.98
(ii) A-3 Note Pool Factor: 0.4619081
(d) (i) outstanding principal amount of B Notes: $11,547,703.34
(ii) B Note Pool Factor: 0.4619081
(e) (i) Certificate Balance $26,364,913.20
(ii) Certificate Pool Factor: 0.7754386
(5) Amount of Servicing Fee: $182,594.74
per $1,000 Beginning of Collection Period: $0.20846774
(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: $131,817.35
(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
- -----------------------------------------------------------------------------------------------------
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: 15-Apr-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: $975,173.23
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $11,785,434.12
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $155,470.58
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $478,927.42
(6) Payment of Servicing Fee to Servicer: $182,594.74
(7) Deposit to Spread Account from Excess Collections over Distributions: $291,176.03
Check for Error NO ERROR
Sum of Above Distributions $13,868,942.79
Total Distribution Amount plus Turbo $13,868,942.79
- ------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Total Distribution Amount: $13,577,766.76
(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: $902,853.35
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to B Notes: $72,319.88
(10) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(11) Offered Noteholders' Interest Distributable Amount & Class B Noteholders' $975,173.23
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: $10,682,516.71
(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: $10,953,129.45
(24) B Noteholders' Monthly Principal Distributable Amount: $811,741.39
(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: $832,304.67
(28) Noteholders' Principal Distribution Amount: $11,785,434.12
(29) Noteholders' Distributable Amount: $12,760,607.36
(30) Certificateholders' Interest Distributable Amount: $155,470.58
(31) Certificateholders' Interest Carryover Shortfall: $0.00
(32) Certificateholders' Percentage: 4.00%
(33) Certificateholders' Principal Distributable Amount applicable to current period $478,927.42
(34) Certificateholders' Principal Carryover Shortfall: $0.00
(35) Certificateholders' Principal Distributable Amount: $478,927.42
(36) Certificateholders' Distributable Amount: $634,398.00
(37) Servicing Fee: $182,594.74
(38) Deposit to Spread Account (from excess collections): $291,176.03
(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 $7,767,768.79
(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 LESS THAN = 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 LESS THAN = 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: $2,897,607.92
(ii) 2.25% of the Initial Pool Balance: $19,707,517.31
(b)(i) 12 times the sum of (x) the aggregate Realized Losses during
846 related Collection Period and (y) the aggregate Contract Value 847
all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $1,581,808.20
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $3,581,949.92
(c)(i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $2,610,468.14
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $4,616,487.40
(41) Spread Account Balance over the Specified Spread Account Balance: $291,176.03
(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: $207,140,500.96
(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: $151,967,775.98
A-3 Note Pool Factor: 0.4619081
Outstanding Principal Balance of B Notes: $11,547,703.34
B Note Pool Factor: 0.4619081
Outstanding Principal Balance of the Certificates: $26,364,913.20
Certificate Pool Factor: 0.7754386
(47) Aggregate Purchase Amounts for related Collection Period: $0.00
(48) Aggregate Amount of Realized Losses for the related Collection Period: $131,817.35
(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: $4,139,211.36
(51) Number of Collection Periods since Completion of Funding Period 31
(53) Life-to-Date (From Jan-97 Collection Period) CPR 23.31%
- ----------------------------------------------------------------------------------------------------------------------------------
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
08:17 AM
Prepared by Lisa Sorenson, Phone 414-636-6184 File: us97a.xls
----------------------------------------------------------------------
NPV Data Input Section 05-Apr-99 05-Apr-99 05-Apr-99 05-Apr-99
----------------------------------------------------------------------
Scheduled cash flows as of the Pool 1 Pool 2 Pool 3 Pool 4
end of the collection period 3,961,633.37 1,948,309.86 3,290,676.80 1,076,692.90
Line 0 is scheduled amount 2,350,001.58 670,857.73 3,161,623.94 5,649,880.28
delinquent 2,471,771.35 674,897.44 986,482.30 2,005,959.18
2,555,717.59 746,662.72 1,129,687.57 1,020,690.86
2,639,340.96 731,455.97 1,340,931.37 919,569.65
2,890,018.45 850,303.45 1,358,309.20 953,749.53
2,471,009.13 849,190.31 1,228,496.38 936,071.20
3,370,178.10 705,022.57 1,167,850.93 1,206,563.43
6,459,684.51 1,069,067.27 1,375,968.55 1,252,832.48
11,333,623.06 1,269,909.91 1,638,406.87 1,457,037.92
8,545,123.17 1,177,234.68 1,431,639.96 1,107,772.61
4,185,848.49 4,689,607.92 1,509,141.00 963,946.22
1,894,421.73 3,355,863.86 7,689,649.37 1,726,285.05
1,607,847.04 443,976.64 2,718,781.44 5,360,774.78
1,719,414.31 486,770.60 668,453.82 1,719,737.49
1,788,804.57 488,328.91 733,185.43 737,126.88
1,869,301.19 529,519.00 875,490.51 671,066.72
2,203,944.11 603,385.22 941,570.36 699,001.82
1,756,956.86 564,555.99 773,896.15 690,159.96
2,531,810.93 450,883.93 782,000.67 857,295.75
5,349,015.12 718,917.20 879,599.79 925,975.24
9,465,029.69 888,184.18 1,105,238.29 1,086,397.99
5,909,486.56 884,491.78 991,992.89 834,294.07
2,380,634.08 3,011,971.65 938,855.64 707,591.16
706,109.62 2,000,849.97 4,478,974.96 1,155,003.00
417,859.86 107,610.80 1,474,504.97 2,943,743.00
527,372.60 131,496.80 207,348.77 927,321.73
550,403.48 118,443.22 212,548.57 218,245.59
587,288.32 156,282.16 244,197.07 182,404.95
778,649.25 216,944.67 388,712.58 206,470.10
592,911.88 127,827.96 225,957.29 199,678.90
972,142.76 80,499.29 241,116.50 241,376.27
2,607,583.19 222,029.85 258,738.88 323,413.10
5,588,203.14 440,823.87 438,273.46 337,164.85
3,186,980.09 428,063.01 467,506.34 301,041.24
1,070,715.74 1,438,664.39 368,224.43 194,308.48
86,444.23 894,138.25 2,432,927.04 474,274.08
7,196.42 851.17 633,494.08 1,475,848.53
36,354.54 2,887.55 36,775.45 373,954.29
14,356.23 23,733.91 34,199.36 50,820.04
47,941.31 0.00 28,033.61 1,822.89
8,933.99 55,264.82 51,626.76 12,424.09
69,523.76 26,933.20 22,299.64 673.13
231,413.26 0.00 55,730.44 66,371.14
235,853.21 0.00 18,636.70 673.13
270,164.83 15,465.97 34,101.19 6,265.18
30,586.53 41,797.19 0.00 102,645.59
10,510.96 74,792.25 35,238.87 673.13
0.00 0.00 42,142.50 51,861.78
0.00 0.00 0.00 77,177.79
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 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
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows 110,346,115.15 34,414,769.09 51,154,755.07 44,492,129.17
- ----------------------------------------------------------------------------------------------------------------------------------
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 04/17/99
08:18 AM
Payment Date 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 28-Feb-97 05-Apr-99
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $20,334,661.56
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 $20,334,661.56
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $ 2,631,650.25
Scheduled Amounts 60 days or more past due $ 2,249,626.98
Net Losses on Liquidated Receivables $ 422,921.42
Number of Loans at Beginning of Period 13,498
Number of Loans at End of Period 13,072
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) $ 105,405.08
Pre-Funding Account Reinvestment Income $0.00
- --------------------------------------------------------------------------------------------------------------
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 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 05-Apr-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $235,564,666.89
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $0.00
A-3 Note Beginning Principal Balance $198,189,666.89
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) $216,467,108.93
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) $179,092,108.93
A-3 Note Pool Factor (End of Period) 0.6911418
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 $ 19,097,557.96
Pool Balance (Beg. of Collection Period) $235,569,885.98
Pool Balance (End of Collection Period) $216,472,328.02
Total Distribution Amount (TDA) $ 20,440,066.64
Total Collections and Investment Income for the Period $ 20,440,066.64
Negative Carry Amount $0.00
Administration Fee Accrued during this Period ($500 per Quarter) $166.67
Principal Distribution Amount (PDA) $ 19,097,557.96
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 $ 19,097,557.96
B Noteholders' Principal Distributable Amount $0.00
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $ 1,273,946.55
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 $ 1,065,269.46
Noteholders' Interest Distributable Amount applicable to B Notes $ 145,166.67
Certificateholders' Interest Distributable Amount $ 63,510.42
Servicing Fees Accrued during this Period $ 196,308.24
Total Distribution Amount Remaining to Deposit to Spread Account $0.00
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 $0.00
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" $0.00
Ending Spread Account Balance (after distributions) $ 13,000,000.00
Credit Enhancement 6.01%
Spread account % of Ending Pool Balance 6.01%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $ 2,631,650.25
as % of Ending Pool Balance 1.22%
Scheduled Amounts 60 days or more past due $ 2,249,626.98
as % of Ending Pool Balance 1.04%
Net Losses on Liquidated Receivables $ 422,921.42
as % of Ending Pool Balance 0.20%
PART III -- SERVICING CALCULATIONS 15-Apr-99
1. Sources and Uses of Collection Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4
Account Balance
Wtd. Avg. APR 8.823% 8.823% 8.701% 8.302% 8.479%
Contract Value (Beg. of Collection Period), $103,618,510.05 $35,923,154.13 $53,590,978.55 $42,437,243.25
by origination pool
Contract Value (End of Collection Period), $335,052,501.00 $ 98,848,269.73 $30,884,757.03 $46,356,133.49 $40,383,167.77
by origination pool --------------- -------------- -------------- --------------
Contract Value Decline $ 4,770,240.32 $ 5,038,397.10 $ 7,234,845.06 $ 2,054,075.48
4.60% 14.03% 13.50% 4.84%
Initial Pool Balance $235,569,885.98
Pool Balance (End of Collection Period) $216,472,328.02
Total Collections and Investment Income $ 20,440,066.64
for the period
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $ 20,440,066.64
Principal Distribution Amount (PDA) $ 19,097,557.96 93%
Interest Distribution Amount (IDA) $ 1,342,508.68 7%
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall $0.00
(Previous Period)
A-1 Noteholders' Share of the Principal 0.00%
Distribution Amount
A-1 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $ 19,097,557.96
A-2 Note Beginning Principal Balance $0.00
A-2 Noteholders' Principal Carryover $0.00
Shortfall (Previous Period)
A-2 Noteholders' Share of the Principal 0.00%
Distribution Amount
A-2 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $ 19,097,557.96
A-3 Note Beginning Principal Balance $198,189,666.89
A-3 Noteholders' Principal Carryover $0.00
Shortfall (Previous Period)
A-3 Noteholders' Share of the Principal 100.00%
Distribution Amount
A-3 Noteholders' Principal Distributable Amount $ 19,097,557.96
Principal Distribution Amount Remaining $0.00
B Note Beginning Principal Balance $ 26,000,000.00
B Noteholders' Principal Carryover Shortfall $0.00
(Previous Period)
B Noteholders' Share of the Principal 0.00%
Distribution Amount
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 $0.00
(Previous Period)
Certificateholders' Share of the Principal 0.00%
Distribution Amount
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period 5.597% $0.00
Noteholders' Interest Carryover Shortfall $0.00
(Previous Period) applicable to A-1 Notes
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $0.00
applicable to A-1 Notes
Interest Accrued on Class A-2 Notes this period 6.000% $0.00
Noteholders' Interest Carryover Shortfall $0.00
(Previous Period) applicable to A-2 Notes
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $0.00
applicable to A-2 Notes
Interest Accrued on Class A-3 Notes this period 6.450% $ 1,065,269.46
Noteholders' Interest Carryover Shortfall $0.00
(Previous Period) applicable to A-3 Notes
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $ 1,065,269.46
applicable to A-3 Notes
Interest Accrued on Class A-1, A-2 and $ 1,065,269.46
A-3 Notes this period
Offered Noteholders' Interest Carryover $0.00
Shortfall (Previous Period)
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $ 1,065,269.46
Interest Accrued on Class B Notes this period 6.700% $ 145,166.67
Noteholders' Interest Carryover Shortfall $0.00
(Previous Period) applicable to B Notes
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $ 145,166.67
applicable to B Notes
Interest Accrued on Certificates this period 6.700% $ 63,510.42
Certificateholders' Interest Carryover $0.00
Shortfall (Previous Period)
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 $ 20,440,066.64
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500.00 $166.67
($500 per Quarter)
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $ 20,439,899.97
Noteholders' Interest Carryover Shortfall $0.00
(Previous Period) applicable to A-1 Notes
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 $0.00
Paid this Period from TDA
Preliminary Noteholders' Interest Carryover $0.00
Shortfall (Current Period) applicable
to A-1 Notes
Noteholders' Interest Carryover Shortfall $0.00
(Previous Period) applicable to A-2 Notes
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 $0.00
Paid this Period from TDA
Preliminary Noteholders' Interest Carryover $0.00
Shortfall (Current Period) applicable
to A-2 Notes
Noteholders' Interest Carryover Shortfall $0.00
(Previous Period) applicable to A-3 Notes
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $ 1,065,269.46
Noteholders' Interest applicable to A-3 Notes $ 1,065,269.46
Paid this Period from TDA
Preliminary Noteholders' Interest Carryover $0.00
Shortfall (Current Period) applicable
to A-3 Notes
Offered Noteholders' Interest Carryover Shortfall $0.00
(Previous Period)
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2 and $ 1,065,269.46
A-3 Notes this period
Offered Noteholders' Interest Paid $ 1,065,269.46
this Period from TDA
Preliminary Noteholders' Interest Carryover $0.00
Shortfall (Current Period)
Total Distribution Amount Remaining $ 19,374,630.51
Noteholders' Interest Carryover Shortfall $0.00
(Previous Period) applicable to B Notes
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 $ 145,166.67
Paid this Period from TDA
Preliminary Noteholders' Interest Carryover $0.00
Shortfall (Current Period)
applicable to B Notes
Total Distribution Amount Remaining $ 19,229,463.84
A-1 Noteholders' Principal Carryover $0.00
Shortfall (Previous Period)
A-1 Noteholders' Monthly Principal $0.00
Distributable Amount
A-1 Noteholders' Principal Distributable $0.00
Amount Paid from TDA
Preliminary A-1 Noteholders' Principal $0.00
Carryover Shortfall (Current Period)
Total Distribution Amount Remaining $ 19,229,463.84
A-2 Noteholders' Principal Carryover Shortfall $0.00
(Previous Period)
A-2 Noteholders' Monthly Principal $0.00
Distributable Amount
A-2 Noteholders' Principal Distributable $0.00
Amount Paid from TDA
Preliminary A-2 Noteholders' Principal Carryover $0.00
Shortfall (Current Period)
Total Distribution Amount Remaining $ 19,229,463.84
A-3 Noteholders' Principal Carryover $0.00
Shortfall (Previous Period)
A-3 Noteholders' Monthly Principal $ 19,097,557.96
Distributable Amount
A-3 Noteholders' Principal Distributable $ 19,097,557.96
Amount Paid from TDA
Preliminary A-3 Noteholders' Principal $0.00
Carryover Shortfall (Current Period)
Total Distribution Amount Remaining $ 131,905.88
B Noteholders' Principal Distributable Amount $0.00
B Noteholders' Monthly Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $0.00
Paid from TDA
Preliminary B Noteholders' Principal Carryover $0.00
Shortfall (Current Period)
Total Distribution Amount Remaining $ 131,905.88
Certificateholders' Interest Carryover $0.00
Shortfall (Previous Period)
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $ 63,510.42
Certificateholders' Interest Paid this $ 63,510.42
Period from TDA
Preliminary Certificateholders' Interest $0.00
Carryover Shortfall (Current Period)
Total Distribution Amount Remaining $ 68,395.46
Certificateholders' Principal $0.00
Carryover Shortfall (Previous Period)
Certificateholders' Principal Distributable $0.00
Amount applicable to current period
Certificateholders' Principal Distributable $0.00
Amount Paid from TDA
Preliminary Certificateholders' Principal $0.00
Carryover Shortfall (Current Period)
Total Distribution Amount Remaining $ 68,395.46
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $196,308.24
Total Servicing Fees Due $196,308.24
Servicing Fees Paid this Period from TDA $68,395.46
Servicing Fee Shortfall $127,912.78
Total Distribution Amount Available $0.00
to Deposit to Spread Acct
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 $0.00
Collections over Distributions
Distribution from Spread Account to $0.00
Noteholders' Distr. Account
Adj to Preliminary Noteholders' Interest $0.00
Carryover Shortfall (Current Period)
applicable to A-1 Notes
Adj to Preliminary Noteholders' Interest $0.00
Carryover Shortfall (Current Period)
applicable to A-2 Notes
Adj to Preliminary Noteholders' Interest $0.00
Carryover Shortfall (Current Period)
applicable to A-3 Notes
Adj to Preliminary Noteholders' Interest $0.00
Carryover Shortfall (Current Period)
applicable to B Notes
Adj to Preliminary A-1 Noteholders' $0.00
Principal Carryover Shortfall
(Current Period)
Adj to Preliminary A-2 Noteholders' $0.00
Principal Carryover Shortfall
(Current Period)
Adj to Preliminary A-3 Noteholders' $0.00
Principal Carryover Shortfall
(Current Period)
Adj to Preliminary B Noteholders' $0.00
Principal Carryover Shortfall
(Current Period)
Preliminary Spread Account Balance Remaining $ 13,000,000.00
Cumulative Realized Losses since 28-February-97
(Cut-off Date) $ 2,206,561.41
Are Cum. Realized Losses GREATER THAN 2.25% of
Initial Pool Balance? NO
12*(Realized Losses during Collection Period +
Repos at end of Collection Period) $5,075,057.04
Is 12*Realized Losses + Unliq. Repos GREATER
THAN 1.65% of Beg. Pool Balance? YES
60 day or GREATER THAN Delinquent Scheduled Amounts $2,249,626.98
Are 60 day or GREATER THAN Delinquencies
GREATER THAN 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? YES
Case Credit has discovered a systems error in the
report used to identify losses for the trust. The
report only identified losses that had been applied
against dealer reserves. It failed to include in the
loss figure any losses that were not covered by
dealer reserves. This resulted in an inadvertent and
immaterial understatement of losses in the monthly
servicer reports for years prior to 1999. The systems
error had no impact on historical loss figures
reflected in the prospectuses for the ABS
transactions, which were generated separately and
were accurate.
As a result of the systems error, Case Credit
incorrectly absorbed the losses that were not
included in the monthly servicer reports through
its on-book reserves. Case Credit will not charge
these losses back to the trust. The cumulative
amount of losses that were inadvertently absorbed
by Case Credit that should have been charged to
the trust was: 861,558.07
If the monthly servicer reports for the trust were
restated, the cumulative loss test would still have
been met as indicated below:
Restated Cumulative Realized Losses: 3,068,119.48
Are Cumulative Realized Losses GREATER THAN 2.25%
of the Initial Pool Balance? 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) $179,092,108.93
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 (End of Period) $216,467,108.93
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 216,467,108.93
Preliminary Spread Account Balance Remaining $13,000,000.00
Preliminary Excess Amount in Spread Account $0.00
Release from Spread Account to Seller as
"Excess Servicing Fee" $0.00
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) $179,092,108.93
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) $216,467,108.93
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 0.6911418
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) 0.3330263
Specified Spread Account Balance (after
all distributions and adjustments) $13,000,000.00
- ----------------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-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: $19,097,557.96
per $1,000 original principal amount: $73.70017544
(d) B Notes: $0.00
per $1,000 original principal amount: $0.00000000
(e) Total $19,097,557.96
(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: $1,065,269.46
per $1,000 original principal amount: $4.11102541
(d) B Notes: $145,166.67
per $1,000 original principal amount: $5.58333346
(e) Total $1,210,436.13
(3) Pool Balance at the end of the related Collection Period $216,472,328.02
(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: $179,092,108.93
(ii) A-3 Note Pool Factor: $0.6911418
(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: $68,395.46
per $1,000 Beginning of Collection Period: 0.29034042
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00070752
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $422,921.42
(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 NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
- ----------------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-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: 19,097,557.96
per $1,000 original principal amount: 73.70017544
(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: $19,097,557.96
(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: $1,065,269.46
per $1,000 original principal amount: $4.11102541
(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: $1,273,946.55
(3) Pool Balance at end of related Collection Period: $216,472,328.02
(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: $179,092,108.93
(ii) A-3 Note Pool Factor: 0.6911418
(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: $68,395.46
per $1,000 Beginning of Collection Period: $0.29034042
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: $0.00070752
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $422,921.42
(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 NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
- ----------------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $1,210,436.13
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $19,097,557.96
(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: $68,395.46
(7) Release to Seller from Excess Collections over Distributions $0.00
Check for Error NO ERROR
Sum of Above Distributions $20,440,066.64
Total Distribution Amount plus Releases to Seller $20,440,066.64
- ----------------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Total Distribution Amount: $20,440,066.64
(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: $1,065,269.46
(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' $1,210,436.13
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: $19,097,557.96
(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: $19,097,557.96
(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: $19,097,557.96
(29) Noteholders' Distributable Amount: $20,307,994.09
(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 applicable to current period $0.00
(34) Certificateholders' Principal Carryover Shortfall: $0.00
(35) Certificateholders' Principal Distributable Amount: $0.00
(36) Certificateholders' Distributable Amount: $63,510.42
(37) Servicing Fee: $68,395.46
(38) Deposit to Spread Account (from excess collections): $0.00
(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 $216,467,108.93
(40) Spread Account Balance over the Specified Spread Account Balance: $0.00
(41) 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
(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: $235,569,885.98
(45) 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: $179,092,108.93
A-3 Note Pool Factor: 0.6911418
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 Collection Period: $422,921.42
(48) Spread Account Balance after giving effect to all distributions: $13,000,000.00
- ------------------------------------------------------------------------------------------------------------
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
17-Apr-99
08:35 AM
Prepared by Lisa Sorenson (414)636-6184 File: us97b.xls
------------------------------------------------------------------
NPV Data Input Section 05-Apr-99 05-Apr-99 05-Apr-99 05-Apr-99
------------------------------------------------------------------
Scheduled cash flows as of the Pool 1 Pool 2 Pool 3 Pool 4
4,320,204.79 1,699,239.16 1,105,912.99 2,024,452.20
6,462,583.15 1,162,745.93 1,021,530.53 1,968,358.64
10,398,013.71 1,096,152.55 966,133.45 1,712,692.51
9,560,185.32 1,634,775.87 1,121,786.46 1,933,540.32
9,509,220.79 1,338,216.26 951,061.18 2,217,669.62
6,464,863.00 6,330,903.30 1,626,689.34 2,669,938.94
4,234,074.97 3,458,216.80 5,674,302.28 2,702,889.17
4,313,445.73 1,514,811.62 2,364,509.24 11,505,622.58
5,587,181.50 1,722,140.84 1,563,164.21 5,232,525.13
5,900,645.69 1,829,694.95 1,401,595.87 2,592,169.99
4,241,791.04 1,259,878.83 940,102.86 1,732,227.50
3,876,452.13 1,172,487.20 771,619.54 1,657,736.29
4,548,508.09 1,325,317.05 1,011,159.05 1,684,751.35
6,003,550.72 994,812.44 830,377.38 1,636,738.99
9,723,792.38 934,448.77 820,270.69 1,461,180.65
8,579,615.58 1,475,605.27 952,033.64 1,590,277.38
8,376,740.32 1,208,918.88 859,979.63 1,841,750.54
5,386,570.61 6,027,727.66 1,493,454.78 2,362,913.25
3,180,629.58 3,162,606.15 5,413,038.71 2,468,410.97
3,188,605.33 1,283,446.01 2,129,631.52 10,896,112.84
4,205,041.23 1,424,477.68 1,324,777.64 4,499,338.06
4,360,766.95 1,521,549.52 1,174,450.71 1,968,777.60
3,034,984.48 1,009,368.88 767,525.66 1,343,202.29
2,708,223.69 876,707.75 638,539.54 1,258,437.86
3,112,130.70 962,765.81 777,469.02 1,231,593.45
3,740,327.97 719,555.75 635,217.07 1,156,616.93
5,562,064.37 686,136.05 635,855.96 1,015,333.86
5,340,095.07 1,160,884.89 737,439.45 1,158,503.22
5,026,063.05 946,303.21 644,831.15 1,295,121.69
2,908,327.87 4,773,066.16 1,217,802.68 1,815,775.75
997,935.17 2,137,967.35 4,163,463.97 1,759,361.84
996,018.20 795,086.66 1,476,411.29 8,313,702.36
1,663,142.68 898,580.94 801,775.05 3,102,042.86
1,940,043.88 870,918.52 613,702.66 1,097,149.93
952,173.39 461,571.13 259,265.60 606,918.63
774,131.56 270,143.70 195,518.96 536,376.45
964,229.40 448,791.28 325,554.91 506,201.80
1,167,247.60 259,336.34 224,160.64 371,067.74
2,346,330.25 213,521.58 202,588.30 275,184.24
2,220,699.55 495,805.24 293,518.30 440,281.95
2,302,927.17 413,484.21 215,455.17 488,034.13
1,373,863.47 2,348,019.52 472,229.06 854,921.55
208,272.70 1,350,854.11 2,308,960.31 893,447.86
167,649.43 321,990.74 847,299.44 5,518,076.28
251,493.32 314,052.85 397,111.78 1,895,306.93
181,575.62 337,056.09 337,674.12 640,275.57
21,486.17 218,561.32 40,942.94 164,384.31
28,452.51 9,923.47 9,816.81 81,437.51
68,926.89 7,761.47 24,623.48 34,771.67
84,238.99 6,086.91 4,094.79 25,574.54
65,740.29 2,098.35 39,061.63 10,593.26
74,808.61 2,098.35 4,094.79 30,016.88
3,455.97 38,691.71 4,094.79 31,093.36
16,233.26 104,703.48 31,366.43 48,869.95
0.00 13,379.00 131,334.62 146,194.57
0.00 0.00 0.00 111,796.41
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 10,668.03 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
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 182,725,775.89 67,053,445.56 55,007,050.10 106,617,742.15
- ------------------------------------------------------------------------------------------------------------
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 04/17/99
08:35 AM
Payment Date 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 31-Aug-97 05-Apr-99
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 31
One-Month LIBOR 4.93875%
PART I -- MONTHLY DATA INPUT
FIXED RATE COLLATERAL
Receipts During the Period $15,819,271.13
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 $15,819,271.13
FLOATING RATE COLLATERAL
Receipts During the Period $2,933,796.89
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 $2,933,796.89
Pool Balance (Beg. of Collection Period) $40,718,646.28
Pool Balance (End of Collection Period) $37,992,532.74
Total Collection $18,753,068.02
Negative Carry Amount $0.00
Reinvestment Income (including Pre-Funding Account and Spread Account) $126,094.24
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $18,879,162.26
MISCELLANEOUS DATA
FIXED RATE COLLATERAL
Scheduled Amounts 30 - 59 days past due $2,251,105.46
Scheduled Amounts 60 days or more past due $3,014,651.19
Net Losses on Liquidated Receivables $477,020.22
Number of Loans at Beginning of Period 18,136
Number of Loans at End of Period 17,799
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 $291,993.45
Scheduled Amounts 60 days or more past due $219,170.32
Net Losses on Liquidated Receivables ($36.62)
Number of Loans at Beginning of Period 3,069
Number of Loans at End of Period 2,968
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 $2,543,098.91
Scheduled Amounts 60 days or more past due $3,233,821.51
Net Losses on Liquidated Receivables $476,983.60
Number of Loans at Beginning of Period 21,205
Number of Loans at End of Period 20,767
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 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 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 05-Apr-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $418,488,144.80
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $0.00
A-3 Note Beginning Principal Balance $157,243,550.82
A-4 Note Beginning Principal Balance $188,591,000.00
B Note Beginning Principal Balance $40,718,645.45
C Note Beginning Principal Balance $16,744,948.53
Certificate Beginning Principal Balance $15,190,000.00
Total Principal Balance of Notes and Certificates (End of Period) $402,193,732.12
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) $144,327,039.27
A-3 Note Pool Factor (End of Period) 0.6089748
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) 37,992,531.91
B Note Pool Factor (End of Period) 0.3878362
C Note Principal Balance (End of Period) $16,093,160.94
C Note Pool Factor (End of Period) 0.4635261
Certificate Principal Balance (End of Period) $15,190,000.00
Certificate Pool Factor (End of Period) 1.0000000
FIXED RATE CONTRACT VALUE DECLINE $13,568,299.14
Pool Balance (Beg. of Collection Period) $377,897,952.97
Pool Balance (End of Collection Period) $364,329,653.83
Fixed Rate Distribution Amount (FxDA) $15,945,365.37
Total Collections and Investment Income for the Period $15,945,365.37
Negative Carry Amount $0.00
Fixed Rate Principal Distribution Amount (FxPDA) $13,568,299.14
FLOATING RATE CONTRACT VALUE DECLINE $2,726,113.54
Pool Balance (Beg. of Collection Period) $40,718,646.28
Pool Balance (End of Collection Period) $37,992,532.74
Floating Rate Distribution Amount (FltDA) $2,933,796.89
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 $12,916,511.56
A-4 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $2,726,113.54
C Noteholders' Principal Distributable Amount $651,787.58
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $988,252.31
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 $817,666.46
Noteholders' Interest Distributable Amount applicable to A-4 Notes $1,007,390.26
Noteholders' Interest Distributable Amount applicable to B Notes $180,181.42
Noteholders' Interest Distributable Amount applicable to C Notes $89,445.93
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 $489,898.84
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 4.35%
Spread account % of Ending Pool Balance 4.31%
Overcollateralization % of Ending Pool Balance 0.03%
Scheduled Amounts 30 - 59 days past due $2,543,098.91
as % of Ending Pool Balance 0.63%
Scheduled Amounts 60 days or more past due $3,233,821.51
as % of Ending Pool Balance 0.80%
Net Losses on Liquidated Receivables $476,983.60
as % of Ending Pool Balance 0.12%
PART III -- SERVICING CALCULATIONS 15-Apr-99
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 $170,652,568.06 $60,803,245.99 $49,995,508.05 $96,446,630.87
Fixed Rate Contract Value (End of Collection
Period), by origination pool $358,115,964.52 $164,270,836.20 $58,931,649.65 $48,133,637.17 $92,993,530.81
--------------- --------------- -------------- -------------- --------------
Fixed Rate Contract Value Decline $6,381,731.86 $1,871,596.34 $1,861,870.88 $3,453,100.06
3.74% 3.08% 3.72% 3.58%
Fixed Rate Initial Pool Balance $377,897,952.97
Fixed Rate Pool Balance (End of Collection
Period) $364,329,653.83
Fixed Rate Collections and Investment Income
for the period $15,945,365.37
Negative Carry Amount $0.00
Fixed Rate Distribution Amount (FxDA) $15,945,365.37
Fixed Rate Principal Distribution Amount
(FxPDA) $13,568,299.14
Initial C Percentage 4.000%
Fixed Rate Unscheduled Principal (per pool) $0.00 $0.00 $0.00 $0.00
Total Fixed Rate Unscheduled Principal $0.00
FLOATING RATE POOL
Floating Rate Contract Value (Beg. of
Collection Period) $40,718,646.28
Floating Rate Contract Value (End of
Collection Period) $37,992,532.74
--------------
Floating Rate Contract Value Decline $2,726,113.54
Floating Rate Distribution Amount (FltDA) $2,933,796.89
Floating Rate Principal Distribution Amount
(FltPDA) $2,726,113.54
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 Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
Fixed Rate Principal Distribution Amount
Remaining $13,568,299.14
Floating Rate Principal Distribution Amount
Remaining $2,726,113.54
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 $13,568,299.14
Floating Rate Principal Distribution Amount
Remaining $2,726,113.54
A-3 Note Beginning Principal Balance $157,243,550.82
A-3 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-3 Noteholders' Share of the Fixed Rate
Principal Distribution Amount 95.20%
A-3 Noteholders' Principal Distributable Amount $12,916,511.56
Fixed Rate Principal Distribution Amount
Remaining $651,787.58
Floating Rate Principal Distribution Amount
Remaining $2,726,113.54
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 $651,787.58
Floating Rate Principal Distribution Amount
Remaining $2,726,113.54
B Note Beginning Principal Balance $40,718,645.45
B Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
B Noteholders' Share of the Floating Rate
Principal Distribution Amount 100.00%
B Noteholders' Principal Distributable Amount $2,726,113.54
Fixed Rate Principal Distribution Amount
Remaining $651,787.58
Floating Rate Principal Distribution Amount
Remaining $0.00
C Note Beginning Principal Balance $16,744,948.53
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 $651,787.58
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
Interest Accrued on Class A-3 Notes this period 6.2400% $817,666.46
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 $817,666.46
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 $1,825,056.72
Offered Noteholders' Interest Carryover
Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable
Amount $1,825,056.72
Class B Notes Net Funds Cap 5.92310%
Class B Accrual Rate (Min(Net Funds Cap,
1 Month Libor +20bp)) 5.13875%
Net Funds Cap? NO
Interest Accrued on Class B Notes this period 1 Month Libor + $180,181.42
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 $180,181.42
Preliminary Class B Net Funds Cap Carryover Amount $0.00
Interest Accrued on Class C Notes this period 6.4100% $89,445.93
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 $89,445.93
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) $15,945,365.37
Fixed Rate Percentage of Administration Fee Shortfall (Previous Period) $0.00
Fixed Rate Percentage of Administration Fee Accrued during this Period $500.00 $150.46
Fixed Rate Percentage of Administration Fee Paid this Period from FxDA $150.46
Fixed Rate Percentage of Administration Fee Shortfall $0.00
Total Fixed Rate Distribution Amount Remaining $15,945,214.91
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 FxDA $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 FxDA $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 $817,666.46
Noteholders' Interest applicable to A-3 Notes Paid this Period from FxDA $817,666.46
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 $1,825,056.72
Offered Noteholders' Interest Paid this Period from FxDA $1,825,056.72
Preliminary A Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Fixed Rate Distribution Amount Remaining $14,120,158.19
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 $89,445.93
Noteholders' Interest applicable to C Notes Paid this Period from FxDA $89,445.93
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to C Notes $0.00
Total Fixed Rate Distribution Amount Remaining $14,030,712.26
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 $14,030,712.26
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
Total Fixed Rate Distribution Amount Remaining $14,030,712.26
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $12,916,511.56
A-3 Noteholders' Principal Distributable Amount Paid from FxDA $12,916,511.56
Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Fixed Rate Distribution Amount Remaining $1,114,200.71
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 $1,114,200.71
b. FLOATING RATE DISTRIBUTION AMOUNT (FltDA) $2,933,796.89
Floating Rate Percentage of Administration Fee Shortfall (Previous Period) $0.00
Floating Rate Percentage of Administration Fee Accrued during this Period $16.21
Floating Rate Percentage of Administration Fee Paid this Period from FltDA $16.21
Floating Rate Percentage of Administration Fee Shortfall $0.00
Total Floating Rate Distribution Amount Remaining $2,933,780.68
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 $180,181.42
Noteholders' Interest applicable to B Notes Paid this Period from FltDA $180,181.42
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Total Floating Rate Distribution Amount Remaining $2,753,599.26
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount $2,726,113.54
B Noteholders' Principal Distributable Amount Paid from FltDA $2,726,113.54
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Floating Rate Excess Distribution Amount $27,485.72
c. ALLOCATION OF FIXED RATE EXCESS DISTRIBUTION AMOUNT $1,114,200.71
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 $1,114,200.71
d. ALLOCATION OF FLOATING RATE EXCESS DISTRIBUTION AMOUNT $27,485.72
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 $27,485.72
e. ALLOCATION OF REMAINING FIXED AND FLOATING RATE EXCESS DISTRIBUTION AMOUNTS $1,141,686.43
C Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
C Noteholders' Monthly Principal Distributable Amount $651,787.58
C Noteholders' Principal Distributable Amount Paid from Fx and Flt Excess DA $651,787.58
Preliminary C Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $489,898.84
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
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 $489,898.84
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 (Current Period) $0.00
Preliminary Spread Account Balance Remaining $17,849,103.84
Cumulative Realized Losses since 31-August-97 (Cut-off Date) $1,481,239.96
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $5,724,242.64
Is 12*Realized Losses + Unliq. Repos GREATER THAN 1.65% of Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $3,233,821.51
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Case Credit has discovered a systems error in the report used to
identify losses for the trust. The report only identified losses that
had been applied against dealer reserves. It failed to include in the
loss figure any losses that were not covered by dealer reserves. This
resulted in an inadvertent and immaterial understatement of losses in
the monthly servicer reports for years prior to 1999. The systems
error had no impact on historical loss figures reflected in the
prospectuses for the ABS transactions, which were generated
separately and were accurate.
As a result of the systems error, Case Credit incorrectly absorbed
the losses that were not included in the monthly servicer reports
through its on-book reserves. Case Credit will not charge these
losses back to the trust. The cumulative amount of losses that were
inadvertently absorbed by Case Credit that should have been charged
to the trust was: 1,165,589.54
If the monthly servicer reports for the trust were restated, the
cumulative loss test would still have been met as indicated below:
Restated Cumulative Realized Losses: 2,646,829.50
Are Cumulative Realized Losses > 2.25% of the Initial Pool Balance? 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) $144,327,039.27
Preliminary A-4 Note Principal Balance (End of Period) $188,591,000.00
Preliminary B Note Principal Balance (End of Period) $37,992,531.91
Preliminary C Note Principal Balance (End of Period) $16,093,160.94
Preliminary Total Principal Balance of Notes (End of Period) $387,003,732.12
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 387,003,732.12
Preliminary Spread Account Balance Remaining $17,849,103.84
Preliminary Excess Amount in Spread Account $489,898.84
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 $489,898.84
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 $489,898.84
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 $489,898.84
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 $408,758.92
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 $408,758.92
Servicing Fee Shortfall (Previous Period) 49,518.11
Servicing Fees Accrued during this Period 1.00% $348,847.17
Servicing Fees Paid this Period from Fixed and Floating Rate Excess $398,365.27
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 $10,393.65
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
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) $144,327,039.27
A-4 Note Principal Balance (End of Period) $188,591,000.00
B Note Principal Balance (End of Period) $37,992,531.91
C Note Principal Balance (End of Period) $16,093,160.94
Certificate Principal Balance (End of Period) $15,190,000.00
Total Principal Balance of Notes and Certificates (End of Period) $402,193,732.12
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 0.6089748
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 0.3878362
C Note Pool Factor (End of Period) $34,719,000.00 0.4635261
Certificate Pool Factor (End of Period) $15,190,000.00 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.4633781
Specified Spread Account Balance (after all distributions and adjustments) $17,359,205.00
- -----------------------------------------------------------------------------------------------
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: 15-Apr-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: $12,916,511.56
per $1,000 original principal amount: $54.50
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $2,726,113.54
per $1,000 original principal amount: $27.83
(f) C Notes: $651,787.58
per $1,000 original principal amount: $18.77
(g) Total $16,294,412.68
(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: $817,666.46
per $1,000 original principal amount: $3.45
(d) A-4 Notes: $1,007,390.26
per $1,000 original principal amount: $5.34
(e) B Notes: $180,181.42
per $1,000 original principal amount: $1.84
(f) C Notes: $89,445.93
per $1,000 original principal amount: $2.58
(g) Total $2,094,684.07
(3) Pool Balance at the end of the related Collection Period $402,322,186.57
(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: $144,327,039.27
(ii) A-3 Note Pool Factor: 0.6089748
(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: $37,992,531.91
(ii) B Note Pool Factor: 0.3878362
(f) (i) outstanding principal amount of C Notes: $16,093,160.94
(ii) C Note Pool Factor: 0.4635261
(g) (i) Certificate Balance $15,190,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $398,365.27
per $1,000, Beginning of Collection Period: 1.88467135
(6) Amount of Administration Fee: $166.67
per $1,000, Beginning of Collection Period: 0.00078850
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $476,983.60
(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
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: 15-Apr-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: $12,916,511.56
per $1,000 original principal amount: $54.50
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $2,726,113.54
per $1,000 original principal amount: $27.83
(f) C Notes: $651,787.58
per $1,000 original principal amount: $18.77
(g) Certificates: $0.00
per $1,000 original principal amount: $0.00
(h) Total: $16,294,412.68
(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: $817,666.46
per $1,000 original principal amount: $3.45
(d) A-4 Notes: $1,007,390.26
per $1,000 original principal amount: $5.34
(e) B Notes: $180,181.42
per $1,000 original principal amount: $1.84
(f) C Notes: $89,445.93
per $1,000 original principal amount: $2.58
(g) Certificates: $81,139.92
per $1,000 original principal amount: $5.34
(h) Total: $1,995,642.57
(3) Pool Balance at end of related Collection Period: $402,322,186.57
(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: $144,327,039.27
(ii) A-3 Note Pool Factor: 0.6089748
(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: $37,992,531.91
(ii) B Note Pool Factor: 0.3878362
(f) (i) outstanding principal amount of C Notes: $16,093,160.94
(ii) C Note Pool Factor: 0.4635261
(g) (i) Certificate Balance $15,190,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $398,365.27
per $1,000 Beginning of Collection Period: 1.8846714
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0007885
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $476,983.60
(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: 15-Apr-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $2,094,684.07
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $16,294,412.68
(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: $398,365.27
(7) Release to Seller from Excess Collections over Distributions $10,393.65
Check for Error NO ERROR
Sum of Above Distributions $18,879,162.26
Total Distribution Amount plus Releases to Seller $18,879,162.26
- -----------------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Total Distribution Amount: $18,879,162.26
(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: $817,666.46
(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: $180,181.42
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Noteholders' Interest Distributable Amount applicable to C Notes: $89,445.93
(14) Noteholders' Interest Carryover Shortfall applicable to C Notes: $0.00
(15) Offered Noteholders' Interest Distributable Amount'
deposited into Note Distribution Account: $2,094,684.07
(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: $12,916,511.56
(25) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 95.20%
(26) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(27) A-3 Noteholders' Principal Distributable Amount: $12,916,511.56
(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: $2,726,113.54
(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: $2,726,113.54
(36) C Noteholders' Monthly Principal Distributable Amount: $651,787.58
(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: $651,787.58
(40) Noteholders' Principal Distribution Amount: $16,294,412.68
(41) Noteholders' Distributable Amount: $18,389,096.75
(42) Deposit to Spread Account (from excess collections): $489,898.84
(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 $387,003,732.12
(44) Spread Account Balance over the Specified Spread Account Balance: $489,898.84
(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: $398,365.27
(55) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $10,393.65
(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: $418,616,599.25
(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: $144,327,039.27
A-3 Note Pool Factor: 0.6089748
Outstanding Principal Balance of A-4 Notes: $188,591,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $37,992,531.91
B Note Pool Factor: 0.3878362
Outstanding Principal Balance of C Notes: $16,093,160.94
C Note Pool Factor: 0.4635261
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: $476,983.60
(61) Spread Account Balance after giving effect to all distributions: $17,359,205.00
- -----------------------------------------------------------------------------------------------------------------------------
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
17-Apr-99
08:46 AM
Prepared by Shawn Ostrowski File: us98a7.xls
(414) 636-5284
---------------------------------------------------------------------------
NPV Data Input Section 05-Apr-99 05-Apr-99 05-Apr-99 05-Apr-99 05-Apr-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 3,336,912.75 1,598,336.44 2,549,497.17 1,988,535.61 3,454.84
3,272,574.09 1,437,619.27 1,489,658.88 2,256,152.96 62,408.01
3,025,566.64 1,333,868.92 1,472,715.60 987,716.44 15,822.82
3,364,237.10 1,402,393.33 1,513,489.80 946,437.78 2,319.53
3,444,596.30 1,573,099.54 1,583,757.46 994,734.92 2,319.53
4,359,046.96 1,688,170.51 1,812,015.17 1,082,738.77 2,319.53
3,258,661.48 1,320,695.09 1,580,015.02 1,105,127.46 2,319.53
3,948,486.99 1,422,230.45 1,450,891.62 965,861.05 22,969.79
10,212,605.03 1,647,601.54 2,202,560.54 1,060,822.89 4,362.93
13,663,442.64 3,196,409.22 2,162,677.65 1,197,606.88 2,319.53
5,800,884.36 6,003,414.51 2,041,537.26 960,078.25 2,319.53
2,933,100.53 3,609,251.88 6,635,104.38 1,125,588.40 2,319.53
2,647,745.48 1,342,948.76 4,678,790.26 3,486,378.99 2,319.53
2,622,122.03 1,270,076.15 1,332,722.65 2,191,133.23 34,045.00
2,633,192.56 1,125,554.55 1,278,574.43 910,161.31 15,822.82
2,867,659.68 1,223,739.52 1,296,751.40 880,457.16 2,319.53
3,025,398.07 1,403,785.25 1,383,212.66 923,391.12 2,319.53
3,854,321.45 1,523,791.45 1,616,941.99 1,029,128.11 2,319.53
2,897,894.09 1,148,874.88 1,406,191.35 1,019,116.64 2,319.53
3,547,042.74 1,276,199.79 1,280,068.57 890,777.67 22,969.79
9,464,428.27 1,534,860.32 2,007,661.56 982,626.82 4,362.93
12,821,182.95 3,000,489.33 1,959,202.99 1,121,965.23 2,319.53
4,945,962.55 5,719,281.58 1,854,159.26 917,180.22 2,319.53
2,202,623.95 3,324,566.86 6,364,087.97 1,057,703.51 2,319.53
1,992,231.62 911,779.26 4,246,099.40 3,337,582.07 2,319.53
1,950,364.74 961,537.26 1,044,396.35 2,033,052.25 26,458.01
1,924,414.28 826,520.06 963,298.66 727,592.62 12,743.55
2,047,511.30 922,931.64 959,630.57 704,778.88 2,319.53
2,287,737.63 1,054,901.24 1,026,263.72 758,893.35 2,319.53
3,008,386.45 1,100,725.12 1,116,794.08 854,505.31 2,319.53
2,155,848.53 802,031.83 1,039,067.38 836,322.73 2,319.53
2,667,299.84 935,085.18 917,710.35 715,914.41 22,969.79
7,362,953.19 1,085,208.67 1,526,533.77 745,106.83 2,319.53
9,156,028.41 2,437,593.91 1,392,314.55 894,997.17 2,319.53
3,307,180.75 3,974,776.31 1,426,252.57 754,862.44 2,319.53
1,042,404.46 2,111,388.05 4,333,518.19 904,258.37 2,319.53
857,784.04 408,039.97 2,723,665.67 2,754,747.85 2,319.53
828,439.38 370,118.56 543,910.36 1,356,287.85 22,966.53
802,300.12 321,197.38 341,282.21 271,779.04 12,138.58
896,876.37 347,976.81 371,281.56 225,684.19 1,714.56
1,033,585.20 460,762.35 434,098.52 291,521.53 1,714.56
1,731,298.38 515,817.22 451,577.01 355,182.51 1,714.56
1,072,543.26 306,298.86 388,039.26 292,527.13 1,714.56
1,473,278.17 367,939.81 322,945.78 222,268.87 22,364.82
5,033,758.97 516,495.99 547,919.99 224,424.52 1,714.56
6,409,155.23 1,702,914.25 723,257.11 374,390.55 1,714.56
1,992,963.45 2,460,024.96 844,870.50 244,569.44 1,714.56
224,831.11 942,511.79 2,932,523.72 432,974.05 1,714.56
166,553.56 164,160.44 1,544,634.50 1,697,015.91 1,714.56
79,915.16 54,450.82 106,903.17 660,878.64 22,364.82
12,449.53 7,144.08 80,559.99 84,362.51 10,424.02
24,520.17 18,680.56 63,079.26 2,190.77 0.00
15,806.63 67,220.77 22,211.70 19,828.82 0.00
112,028.38 30,411.24 31,394.35 56,530.99 0.00
88,654.08 21,658.41 17,979.75 16,253.18 0.00
105,270.99 31,367.97 0.00 1,253.18 0.00
261,059.94 45,344.72 56,987.58 1,253.18 0.00
174,383.93 371,660.79 23,920.99 13,253.17 0.00
0.00 59,193.68 38,491.14 1,253.18 0.00
0.00 0.00 151,969.91 64,806.11 0.00
0.00 0.00 0.00 115,039.51 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
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 176,449,505.94 76,843,129.10 85,707,669.26 53,129,564.53 412,068.34
- -------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1998-A
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$90,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$45,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$80,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$5,000,000 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 04/17/99
Scheduled Payment Date 15-Apr-99
Actual Payment Date 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 31-Jan-98 05-Apr-99
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 31
PART I -- MONTHLY DATA INPUT 110
Receipts During the Period $22,514,270.32
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 $22,514,270.32
Pool Balance (Beg. of Collection Period) $360,007,862.10
Pool Balance (End of Collection Period) $339,535,245.25
Total Collection $22,514,270.32
Negative Carry Withdrawls $0.00
Reinvestment Income (including Pre-Funding
Account and Spread Account) $121,351.51
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $22,635,621.83
MISCELLANEOUS DATA
Total Collateral
Scheduled Amounts 30 - 59 days past due $3,031,768.74
Scheduled Amounts 60 days or more past due $1,908,544.15
Net Losses on Liquidated Receivables $378,415.62
Number of Loans at Beginning of Period 13,150
Number of Loans at End of Period 12,854
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-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 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 05-Apr-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $360,007,862.10
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $8,470,547.62
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 $14,400,314.48
Certificate Beginning Principal Balance $10,938,000.00
Total Principal Balance of Notes and Certificates (End of Period) $339,535,245.25
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) $134,566,835.44
A-3 Note Pool Factor (End of Period) 0.9232716
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) $13,581,409.81
B Note Pool Factor (End of Period) 0.5432564
Certificate Principal Balance (End of Period) $10,938,000.00
Certificate Pool Factor (End of Period) 1.0000000
COLLATERAL VALUE DECLINE $20,472,616.85
Pool Balance (Beg. of Collection Period) $360,007,862.10
Pool Balance (End of Collection Period) $339,535,245.25
Total Distribution Amount (TDA) $22,635,621.83
Total Collections and Investment Income for the Period $22,635,621.83
Negative Carry Withdrawls $0.00
Principal Distribution Amount (PDA) $20,472,616.85
Principal Allocation to Notes and Certificates $20,472,616.85
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $8,470,547.62
A-3 Noteholders' Principal Distributable Amount $11,183,164.56
A-4 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $818,904.67
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $1,740,065.39
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $40,788.51
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 $71,281.56
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 $476,916.02
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 3.68%
Spread account % of Ending Pool Balance 3.68%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $3,031,768.74
as % of Ending Pool Balance 0.89%
Scheduled Amounts 60 days or more past due $1,908,544.15
as % of Ending Pool Balance 0.56%
Net Losses on Liquidated Receivables $378,415.62
as % of Ending Pool Balance 0.11%
PART III -- SERVICING CALCULATIONS 15-Apr-99
1. SOURCES AND USES OF COLLECTION
ACCOUNT BALANCE Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4 Pool 5
Wtd. Avg. APR 8.758% 8.758% 8.597% 8.491% 9.174% 9.428%
Contract Value (Beg. of Collection
Period), by origination pool $159,560,308.63 $69,962,918.71 $81,638,222.36 $48,497,896.95 $348,515.45
Contract Value (End of Collection
Period), by origination pool $325,333,194.29 $152,812,939.02 $66,542,603.97 $74,237,618.22 $45,591,451.50 $350,632.54
--------------- --------------- -------------- -------------- -------------- -----------
Contract Value Decline $6,747,369.61 $3,420,314.74 $7,400,604.14 $2,906,445.45 ($2,117.09)
4.23% 4.89% 9.07% 5.99% -0.61%
Initial Pool Balance $624,998,868.47
Pool Balance (End of Collection Period) $339,535,245.25
Collections and Investment Income
for the period $22,635,621.83
Negative Carry Withdrawls $0.00
Total Distribution Amount (TDA) $22,635,621.83
Principal Distribution Amount (PDA) $20,472,616.85
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $657,916.98 $0.00 $0.00 $0.00 $0.00
Total Unscheduled Principal $657,916.98
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' Principal;
Distributable Amount $0.00
One-Time Excess Prefunding Account
Payment $0.00
A-1 Noteholders' Principal Distributable
Amount $0.00
Principal Distribution Amount Remaining $20,472,616.85
A-2 Note Beginning Principal Balance $8,470,547.62
A-2 Noteholders' Principal Carryover
Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal
Distribution Amount 41.38%
A-2 Noteholders' Principal Distributable
Amount $8,470,547.62
Principal Distribution Amount Remaining $12,002,069.23
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 54.62%
A-3 Noteholders' Principal Distributable
Amount $11,183,164.56
Principal Distribution Amount Remaining $818,904.67
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 $818,904.67
B Note Beginning Principal Balance $14,400,314.48
B Noteholders' Principal Carryover
Shortfall (Previous Period) $0.00
B Noteholders' Share of the Principal
Distribution Amount 4.00%
B Noteholders' Principal Distributable
Amount $818,904.67
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 5.5450% $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 5.5920% $40,788.51
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 $40,788.51
Interest Accrued on Class A-3 Notes this period 5.7400% $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 5.8300% $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 $1,614,640.73
Offered Noteholders' Interest Carryover
Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable
Amount $1,614,640.73
Interest Accrued on Class B Notes this period 5.9400% $71,281.56
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 $71,281.56
Interest Accrued on Certificates this period 5.9400% $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) $22,635,621.83
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500.00 $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $22,635,455.16
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 $40,788.51
Noteholders' Interest applicable to A-2 Notes
Paid this Period from TDA $40,788.51
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 $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 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 $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 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 $1,614,640.73
Offered Noteholders' Interest Paid this Period
from TDA $1,614,640.73
Preliminary A Noteholders' Interest Carryover
Shortfall (Current Period) $0.00
Total A Noteholders' Principal Carryover Shortfall $0.00
Total Distribution Amount Remaining $21,020,814.43
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 $71,281.56
Noteholders' Interest applicable to B Notes Paid this Period from TDA $71,281.56
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $20,949,532.87
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 $20,949,532.87
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $8,470,547.62
A-2 Noteholders' Principal Distributable Amount Paid from TDA $8,470,547.62
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $12,478,985.26
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $11,183,164.56
A-3 Noteholders' Principal Distributable Amount Paid from TDA $11,183,164.56
Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $1,295,820.70
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 $1,295,820.70
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount $818,904.67
B Noteholders' Principal Distributable Amount Paid from TDA $818,904.67
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $476,916.02
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
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 $476,916.02
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 $12,976,893.39
Cumulative Realized Losses since 31-January-98 (Cut-off Date) $703,909.94
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $4,540,987.44
Is 12*Realized Losses + Unliq. Repos GREATER THAN 1.65% of Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $1,908,544.15
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Case Credit has discovered a systems error in the report used to identify losses for
the trust. The report only identified losses that had been applied against dealer reserves.
It failed to include in the loss figure any losses that were not covered by dealer reserves.
This resulted in an inadvertent and immaterial understatement of losses in the monthly servicer
reports for years prior to 1999. The systems error had no impact on historical loss figures
reflected in the prospectuses for the ABS transactions, which were generated separately
and were accurate.
As a result of the systems error, Case Credit incorrectly absorbed the losses that were not
included in the monthly servicer reports through its on-book reserves.
Case Credit will not charge these losses back to the trust. The cumulative amount of losses
that were inadvertently absorbed by Case Credit that should have been charged
to the trust was: $ 360,728.75
If the monthly servicer reports for the trust were restated, the cumulative loss test would
would still have been met as indicated below:
Restated Cumulative Realized Losses: 1,064,638.69
Are Cumulative Realized Losses GREATER THAN 2.25% of the Initial Pool Balance? 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) $134,566,835.44
Preliminary A-4 Note Principal Balance (End of Period) $180,449,000.00
Preliminary B Note Principal Balance (End of Period) $13,581,409.81
Preliminary Total Principal Balance of Notes (End of Period) $328,597,245.25
Specified Spread Account Balance 12,499,977.37
Lesser of:
(a) 2.00% of the Initial Pool Balance 2.00% 12,499,977.37
(b) the Note Balance 328,597,245.25
Preliminary Spread Account Balance Remaining $12,976,893.39
Preliminary Excess Amount in Spread Account $476,916.02
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Excess Distribution $0.00
Spread Account Excess $476,916.02
Ending Spread Account Balance (after distributions) $12,499,977.37
Net Change in Spread Account Balance $0.00
Total Excess Distribution Amount Remaining $476,916.02
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 $422,772.92
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 Excess Distribution Amount Remaining $422,772.92
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $300,006.55
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fees Paid this Period from Excess Distribution $300,006.55
Servicing Fee Shortfall $0.00
Total Excess Distribution Amount Remaining $122,766.37
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) $0.00
A-3 Note Principal Balance (End of Period) $134,566,835.44
A-4 Note Principal Balance (End of Period) $180,449,000.00
B Note Principal Balance (End of Period) $13,581,409.81
Certificate Principal Balance (End of Period) $10,938,000.00
Total Principal Balance of Notes and Certificates (End of Period) $339,535,245.25
A-1 Note Pool Factor (End of Period) $72,113,000.00 0.0000000
A-2 Note Pool Factor (End of Period) $190,750,000.00 0.0000000
A-3 Note Pool Factor (End of Period) $145,750,000.00 0.9232716
A-4 Note Pool Factor (End of Period) $180,449,000.00 1.0000000
B Note Pool Factor (End of Period) $25,000,000.00 0.5432564
Certificate Pool Factor (End of Period) $10,938,000.00 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.5432564
Specified Spread Account Balance (after all distributions and adjustments) $12,499,977.37
- --------------------------------------------------------------------------------------------------------
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: 15-Apr-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: $8,470,547.62
per $1,000 original principal amount: $44.41
(c) A-3 Notes: $11,183,164.56
per $1,000 original principal amount: $76.73
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $818,904.67
per $1,000 original principal amount: $32.76
(f) Total $20,472,616.85
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $40,788.51
per $1,000 original principal amount: $0.21
(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: $71,281.56
per $1,000 original principal amount: $2.85
(f) Total $1,685,922.29
(3) Pool Balance at the end of the related Collection Period $339,535,245.25
(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: $134,566,835.44
(ii) A-3 Note Pool Factor: 0.9232716
(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: $13,581,409.81
(ii) B Note Pool Factor: 0.5432564
(f) (i) Certificate Balance $10,938,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $300,006.55
per $1,000, Beginning of Collection Period: 1.88020789
(6) Amount of Administration Fee: $166.67
per $1,000, Beginning of Collection Period: 0.00104454
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $378,415.62
(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 NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
- --------------------------------------------------------------------------------------------------------
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: 15-Apr-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: $8,470,547.62
per $1,000 original principal amount: $44.41
(c) A-3 Notes: $11,183,164.56
per $1,000 original principal amount: $76.73
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $818,904.67
per $1,000 original principal amount: $32.76
(f) Certificates: $0.00
per $1,000 original principal amount: $0.00
(g) Total: $20,472,616.85
(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: $40,788.51
per $1,000 original principal amount: $0.21
(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: $71,281.56
per $1,000 original principal amount: $2.85
(f) Certificates: $54,143.10
per $1,000 original principal amount: $4.95
(g) Total: $1,740,065.39
(3) Pool Balance at end of related Collection Period: $339,535,245.25
(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: $134,566,835.44
(ii) A-3 Note Pool Factor: 0.9232716
(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: $13,581,409.81
(ii) C Note Pool Factor: 0.5432564
(f) (i) Certificate Balance $10,938,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $300,006.55
per $1,000 Beginning of Collection Period: 1.8802079
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0010445
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $378,415.62
(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 NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
- ------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $1,685,922.29
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $20,472,616.85
(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: $300,006.55
(7) Release to Seller from Excess Collections over Distributions $122,766.37
Check for Error NO ERROR
Sum of Above Distributions $22,635,621.83
Total Distribution Amount plus Releases to Seller $22,635,621.83
- ----------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Total Distribution Amount: $22,635,621.83
(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: $40,788.51
(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: $71,281.56
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable Amount' $1,685,922.29
deposited into Note Distribution Account:
(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: $8,470,547.62
(19) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 41.38%
(20) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-2 Noteholders' Principal Distributable Amount: $8,470,547.62
(22) A-3 Noteholders' Monthly Principal Distributable Amount: $11,183,164.56
(23) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 54.62%
(24) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(25) A-3 Noteholders' Principal Distributable Amount: $11,183,164.56
(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: $818,904.67
(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: $818,904.67
(34) Noteholders' Principal Distribution Amount: $20,472,616.85
(35) Noteholders' Distributable Amount: $22,158,539.14
(36) Deposit to Spread Account (from excess collections): $476,916.02
(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 $328,597,245.25
(38) Spread Account Balance over the Specified Spread Account Balance: $476,916.02
(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: $300,006.55
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $122,766.37
(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: $360,007,862.10
(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: $0.00
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: $134,566,835.44
A-3 Note Pool Factor: 0.9232716
Outstanding Principal Balance of A-4 Notes: $180,449,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $13,581,409.81
B Note Pool Factor: 0.5432564
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: $378,415.62
(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
17-Apr-99
09:00 PM
Prepared by Sally Nelson (414) 636-5637 File: us98b1.xls
--------------------------------------------------------
NPV Data Input Section 05-Apr-99 05-Apr-99 05-Apr-99
Scheduled cash flows as of the --------------------------------------------------------
indicated cutoff date
Pool 1 Pool 2 Pool 3
Row 0 is total delinquent amount 7,451,852.24 1,322,397.19 985,496.46
valued without discounting 16,475,949.38 1,738,377.98 1,647,700.74
15,092,898.15 1,663,152.34 1,695,630.91
14,625,573.51 1,645,247.90 2,043,548.01
9,334,956.59 1,732,185.61 5,621,925.34
7,761,393.28 1,650,797.81 4,038,453.30
7,187,413.83 1,628,488.09 1,679,066.47
7,715,204.21 1,727,534.19 1,888,432.63
8,745,944.88 1,727,214.18 1,926,947.24
10,259,618.48 1,680,453.37 2,014,351.42
7,737,882.62 1,547,308.89 2,001,704.58
7,259,073.01 1,420,702.27 1,560,510.71
13,635,576.62 1,554,969.93 1,565,310.91
15,942,699.15 1,577,499.71 1,552,211.23
14,486,622.17 1,478,989.49 1,531,763.29
13,716,922.86 1,474,292.04 1,865,940.09
8,598,395.14 1,545,778.21 5,522,814.27
6,966,735.92 1,448,368.18 3,694,644.58
6,451,298.79 1,433,211.66 1,540,607.27
6,981,444.39 1,502,020.87 1,724,000.46
7,977,914.00 1,452,229.76 1,855,272.26
9,193,281.66 1,384,175.63 1,862,776.57
6,740,733.19 1,303,873.71 1,864,311.50
6,534,521.05 1,160,181.66 1,448,638.55
12,931,590.48 1,240,038.91 1,422,581.64
14,577,224.04 1,195,215.28 1,397,848.02
13,000,331.50 1,071,141.22 1,395,993.74
11,979,163.87 1,019,201.46 1,727,955.09
6,890,576.69 1,070,625.38 5,269,953.82
5,242,766.33 974,405.52 3,395,923.95
4,533,786.67 932,682.99 1,235,324.10
5,061,193.23 965,986.22 1,381,017.94
5,749,317.81 960,150.16 1,460,442.38
6,524,639.24 884,559.84 1,519,627.56
4,830,523.87 802,136.67 1,469,444.79
4,457,195.56 689,717.17 1,098,482.97
7,533,996.25 728,123.28 1,128,701.57
9,878,582.98 654,505.13 1,060,919.24
8,438,206.68 559,522.20 1,106,144.66
7,583,240.06 515,885.81 1,314,675.94
3,760,709.58 494,365.09 4,033,166.29
2,248,889.73 429,216.49 2,145,527.63
1,634,940.86 404,722.48 422,373.51
2,025,543.48 376,666.02 546,613.80
2,557,405.25 413,135.35 683,735.46
3,078,724.60 338,443.40 737,628.06
2,016,064.55 294,041.81 638,780.40
1,810,075.22 222,324.67 388,288.50
4,290,261.56 219,237.35 271,151.93
5,717,552.45 216,152.26 286,423.13
4,662,471.71 124,731.94 287,095.70
4,265,223.66 90,071.88 562,588.09
1,404,378.64 43,285.23 2,338,767.86
435,969.59 23,659.78 1,205,347.04
163,081.84 23,659.78 84,132.67
208,485.66 17,246.87 174,620.34
260,696.44 74,475.21 168,740.36
216,596.86 7,755.20 136,486.92
53,028.41 7,755.20 25,908.95
51,053.03 7,755.20 7,965.05
316,501.22 7,755.20 3,998.50
510,125.53 23,865.28 3,970.98
120,193.30 0.00 3,970.98
172,868.37 0.00 88,355.14
1,170.70 0.00 79,540.30
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
0.00 0.00 0.00
0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows 408,070,594.02 54,923,669.60 95,847,726.35
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 04/17/99
Scheduled Payment Date 15-Apr-99
Actual Payment Date 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 31-Jul-98 05-Apr-99
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 31
PART I -- MONTHLY DATA INPUT
Receipts During the Period $23,938,713.69
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $23,938,713.69
Pool Balance (Beg. of Collection Period) $505,103,745.15
Pool Balance (End of Collection Period) $484,422,913.23
Total Receivables Collection $23,938,713.69
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) $116,715.89
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $24,055,429.58
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $2,065,807.19
Scheduled Amounts 60 days or more past due $1,652,362.96
Net Losses on Liquidated Receivables $288,152.88
Number of Loans at Beginning of Period 18,908
Number of Loans at End of Period 18,591
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 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 05-Apr-99
PART II -- SUMMARY
Total Principal Balance of Notes, Deferred Purchase Price and
Certificates (Beginning of Period) $505,103,745.15
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $197,046,387.48
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 $20,763,357.67
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) $484,422,913.23
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) $177,751,996.70
A-2 Note Pool Factor (End of Period) 0.8887600
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) $19,376,916.53
B Note Pool Factor (End of Period) 0.7750767
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 (end of Period) 1.0000000
Interest Distributable Amount $2,444,827.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $935,970.34
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 $103,643.76
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 $991,999.83
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 2.58%
Spread account % of Ending Pool Balance 2.58%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $2,065,807.19
as % of Ending Pool Balance 0.43%
Scheduled Amounts 60 days or more past due $1,652,362.96
as % of Ending Pool Balance 0.34%
Net Losses on Liquidated Receivables $288,152.88
as % of Ending Pool Balance 0.06%
PART III -- SERVICING CALCULATIONS 15-Apr-99
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 1 (Retail) Cutoff Pool 1 Pool 2 Pool 3
Wtd. Avg. APR 8.559% 8.559% 8.559% 8.668%
Contract Value
(Beg. of Collection Period),
by origination pool $459,900,298.88 $369,402,448.03 $50,795,399.52 $84,905,897.60
Contract Value
(End of Collection Period),
by origination pool $353,982,765.52 $48,364,257.28 $82,075,890.43
--------------- -------------- --------------
Contract Value Decline $15,419,682.51 $2,431,142.24 $2,830,007.17
4.17% 4.79% 3.33%
Initial Pool Balance $624,995,849.39
Pool Balance (End of Collection Period) $484,422,913.23
Collections and Investment Income for the period $24,055,429.58
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Total Distribution Amount (TDA) $24,055,429.58
Principal Distribution Amount (PDA) $20,680,831.92
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $0.00 $0.00 $586,520.45
Total Unscheduled Principal $586,520.45
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
Principal Distributable Amount 20,680,831.92
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' Principal Distributable Amount
(including One-Time Excess Prefund Acct. Pmt.) $0.00
One-Time Excess Prefunding Account Payment $0.00
A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $0.00
Principal Distributable Amount Remaining $20,680,831.92
A-2 Note Beginning Principal Balance $197,046,387.48
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 93.30%
A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $19,294,390.78
Principal Distributable Amount Remaining $1,386,441.14
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 $1,386,441.14
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 $1,386,441.14
B Note Beginning Principal Balance $20,763,357.67
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amount 6.70%
B Noteholders' Principal Distributable Amount (including Carryover Shortfall) $1,386,441.14
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 $0.00
Shortfall)
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 5.6075% $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 5.7000% $935,970.34
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 $935,970.34
Interest Accrued on Class A-3 Notes this period 5.8100% $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 5.9200% $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 $2,278,787.40
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $2,278,787.40
Interest Accrued on Class B Notes this period 5.9900% $103,643.76
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 $103,643.76
Interest Accrued on Deferred Purchase Price this period 5.9900% $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 5.9900% $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) $24,055,429.58
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500.00 $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $24,055,262.91
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 $935,970.34
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $935,970.34
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 $2,278,787.40
Offered Noteholders' Interest Paid this Period from TDA $2,278,787.40
Preliminary A Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $21,776,475.51
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 $103,643.76
Noteholders' Interest applicable to B Notes Paid this Period from TDA $103,643.76
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to B Notes $0.00
Total Distribution Amount Remaining $21,672,831.75
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $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 $21,672,831.75
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $19,294,390.78
A-2 Noteholders' Principal Distributable Amount Paid from TDA $19,294,390.78
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $2,378,440.97
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 $2,378,440.97
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 $2,378,440.97
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $1,386,441.14
B Noteholders' Principal Distributable Amount Paid from TDA $1,386,441.14
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $991,999.83
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 2.00% $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 $991,999.83
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 $13,491,916.82
Cumulative Realized Losses since 31-July-98 (Cut-off Date) $432,818.45
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of
Collection Period) $3,457,834.56
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,652,362.96
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Case Credit has discovered a systems error in the report used to identify
losses for the trust. The report only identified losses that had been
applied against dealer reserves. It failed to include in the loss figure
any losses that were not covered by dealer reserves. This resulted in an
inadvertent and immaterial understatement of losses in the monthly servicer
reports for years prior to 1999. The systems error had no impact on
historical loss figures reflected in the prospectuses for the ABS
transactions, which were generated separately and were accurate.
As a result of the systems error, Case Credit incorrectly absorbed the
losses that were not included in the monthly servicer reports through its
on-book reserves. Case Credit will not charge these losses back to the
trust. The cumulative amount of losses that were inadvertently absorbed
by Case Credit that should have been charged to the trust was $47,514.04
If the monthly servicer reports for the trust were restated, the cumulative
loss test would still have been met as indicated below:
Restated Cumulative Realized Losses: 480,332.49
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $177,751,996.70
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) $19,376,916.53
Preliminary Total Principal Balance of Notes (End of Period) $471,922,913.23
Specified Spread Account Balance 12,499,916.99
Lesser of:
(a) 2.00% of the Initial Pool Balance 2.00% 12,499,916.99
(b) the Note Balance 471,922,913.23
Preliminary Spread Account Balance Remaining $13,491,916.82
Preliminary Excess Amount in Spread Account $991,999.83
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Excess Distribution $0.00
Spread Account Excess $991,999.83
Ending Spread Account Balance (after distributions) $12,499,916.99
Net Change in Spread Account Balance $0.00
Total Excess Distribution Amount Remaining $991,999.83
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 929,603.99
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 $929,603.99
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $420,919.79
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fees Paid this Period from Excess Distribution $420,919.79
Servicing Fee Shortfall $0.00
Total Excess Distribution Amount Remaining $508,684.20
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) $0.00
A-2 Note Principal Balance (End of Period) $177,751,996.70
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) $19,376,916.53
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) $484,422,913.23
A-1 Note Pool Factor (End of Period) $112,706,000.00 0.0000000
A-2 Note Pool Factor (End of Period) $200,000,000.00 0.8887600
A-3 Note Pool Factor (End of Period) $140,000,000.00 1.0000000
A-4 Note Pool Factor (End of Period) $134,794,000.00 1.0000000
B Note Pool Factor (End of Period) $ 25,000,000.00 0.7750767
Deferred Purchase Price Pool Factor (End of Period) $ 12,400,000.00 1.0000000
Certificate Pool Factor (end of Period) $100,000,000.00 1.0000000
Total Notes, Deferred Purchase Price & Certificates
Pool Factor (End of Period) 0.7750767
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: 15-Apr-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: $19,294,390.78
per $1,000 original principal amount: $96.47
(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: $1,386,441.14
per $1,000 original principal amount: $55.46
(f) Deferred Purchase Price:
(h) Total $20,680,831.92
(2) Interest Paid on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $935,970.34
per $1,000 original principal amount: $4.68
(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: $103,643.76
per $1,000 original principal amount: $4.15
(f) Total $2,382,431.16
(3) Pool Balance at the end of the related Collection Period $484,422,913.23
(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: $177,751,996.70
(ii) A-2 Note Pool Factor: 0.8887600
(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: $19,376,916.53
(ii) B Note Pool Factor: 0.7750767
(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: $420,919.79
per $1,000, Beginning of Collection Period: 1.13946128
(6) Amount of Administration Fee: $166.67
per $1,000, Beginning of Collection Period: 0.00045118
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $288,152.88
(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: 15-Apr-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: $19,294,390.78
per $1,000 original principal amount: $96.47
(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: $1,386,441.14
per $1,000 original principal amount: $55.46
(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: $20,680,831.92
(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: $935,970.34
per $1,000 original principal amount: $4.68
(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: $103,643.76
per $1,000 original principal amount: $4.15
(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: $2,444,827.00
(3) Pool Balance at end of related Collection Period: $484,422,913.23
(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: $177,751,996.70
(ii) A-2 Note Pool Factor: 0.8887600
(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: $19,376,916.53
(ii) C Note Pool Factor: 0.7750767
(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: $420,919.79
per $1,000 Beginning of Collection Period: 1.1394613
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0004512
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $288,152.88
(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 N/A
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: 15-Apr-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $2,382,431.16
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $20,680,831.92
(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: $420,919.79
(9) Release to Seller from Excess Collections over Distributions $508,684.20
Check for Error NO ERROR
Sum of Above Distributions $24,055,429.58
Total Distribution Amount plus Releases to Seller $24,055,429.58
- -------------------------------------------------------------------------------------------------------------------------
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: 15-Apr-99
(1) Total Distribution Amount: $24,055,429.58
(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: $935,970.34
(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: $103,643.76
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable Amount' $2,382,431.16
deposited into Note Distribution Account:
(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: $19,294,390.78
(19) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 93.30%
(20) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-2 Noteholders' Principal Distributable Amount: $19,294,390.78
(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: $1,386,441.14
(31) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable
to B Noteholders 6.70%
(32) B Noteholders' Principal Carryover Shortfall: $0.00
(33) B Noteholders' Principal Distributable Amount: $1,386,441.14
(34) Noteholders' Principal Distribution Amount: $20,680,831.92
(35) Noteholders' Distributable Amount: $23,063,263.08
(36) Deposit to Spread Account (from excess collections): $991,999.83
(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 $471,922,913.23
(38) Spread Account Balance over the Specified Spread Account Balance: $991,999.83
(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: $420,919.79
- -------------------------------------------------------------------------------------------------------------------------
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 $508,684.20
(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: $505,103,745.15
(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: $177,751,996.70
A-2 Note Pool Factor: 0.8887600
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: $19,376,916.53
B Note Pool Factor: 0.7750767
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: $288,152.88
(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
17-Apr-99
09:18 AM
Prepared by Sally Nelson (414) 636-5637 File: us98-c3.xls
-----------------------------------------------------------------
NPV Data Input Section 05-Apr-99 05-Apr-99 05-Apr-99 05-Apr-99
-----------------------------------------------------------------
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 3,167,101.84 2,710,451.22 879,273.42 140,986.32
4,678,375.04 2,863,828.44 1,904,670.52 230,683.54
4,519,950.49 2,366,709.96 1,862,905.83 172,143.17
6,851,911.80 1,871,725.62 1,817,980.49 298,592.98
7,114,878.01 2,520,345.98 2,059,937.09 206,735.47
20,436,008.02 2,903,086.19 3,527,512.74 1,080,868.40
16,384,566.69 2,277,510.67 2,263,193.15 211,320.62
13,414,915.98 3,224,927.69 12,605,998.01 1,279,927.58
7,355,821.98 2,932,468.86 8,477,796.97 6,824,091.58
6,791,085.22 5,135,979.85 2,715,049.51 2,137,723.08
4,253,493.33 2,433,297.65 1,855,639.86 486,930.57
4,415,570.97 2,846,530.47 1,664,118.68 231,014.81
4,331,349.59 4,588,993.22 1,628,993.62 230,316.19
4,080,302.82 3,419,778.69 1,877,732.78 209,728.07
4,041,444.86 2,784,318.47 1,786,795.22 179,945.22
4,547,315.07 2,533,478.73 1,741,238.34 328,362.41
5,456,216.30 2,802,285.14 1,940,462.19 181,194.50
17,382,936.65 3,107,949.11 3,176,407.20 886,155.39
13,489,635.09 2,743,486.79 2,174,991.06 205,072.69
9,413,718.28 2,789,046.09 12,443,648.42 1,327,342.15
5,472,507.03 3,140,852.56 8,390,710.44 6,767,756.60
6,131,670.68 4,455,156.03 2,458,490.27 2,118,673.42
3,840,872.90 2,427,754.19 1,757,743.34 486,124.70
3,917,666.52 2,972,360.53 1,560,990.76 230,208.94
3,969,617.41 3,333,369.27 1,528,733.41 229,510.32
3,723,780.97 3,225,391.24 1,743,232.48 208,922.20
3,612,160.01 2,361,725.55 1,644,282.93 176,790.68
4,131,496.29 1,459,106.96 1,625,154.73 327,556.54
4,950,914.97 1,829,684.35 1,823,302.45 180,388.63
16,211,163.56 2,216,371.55 2,896,087.76 875,005.89
12,629,283.81 1,981,143.74 1,892,378.23 204,266.82
8,429,666.53 1,917,292.09 12,092,214.18 1,289,462.46
4,655,115.89 1,670,735.69 7,996,742.81 6,697,332.56
5,229,023.26 2,082,939.54 2,071,330.10 2,043,571.27
3,089,743.26 1,535,364.48 1,433,614.20 468,345.63
2,979,129.24 1,787,769.86 1,225,057.26 188,397.05
2,941,438.38 1,865,412.22 1,162,804.81 191,232.08
2,765,443.39 1,935,593.37 1,320,756.52 195,622.94
2,786,290.12 1,930,619.82 1,290,395.95 163,491.42
3,177,949.46 1,218,483.69 1,242,248.61 305,157.09
3,813,458.02 1,325,667.24 1,483,750.36 167,089.37
13,299,240.44 1,020,267.26 2,279,673.61 801,502.51
9,076,180.02 1,003,167.04 1,497,605.73 188,803.02
5,662,271.43 1,065,460.85 10,192,963.22 1,260,239.40
2,698,802.67 964,856.15 6,584,877.72 6,510,927.84
3,156,053.94 1,242,128.88 1,340,726.40 1,908,405.06
1,407,506.83 906,725.75 877,976.41 412,057.57
1,335,097.25 682,196.15 615,630.56 106,902.09
1,196,815.71 953,709.63 531,596.91 127,477.82
1,033,113.98 1,277,834.26 604,572.06 143,467.36
1,073,822.41 999,354.81 629,580.56 86,053.68
1,420,596.38 207,888.42 575,451.22 242,953.90
2,224,769.45 66,469.58 783,865.35 112,142.96
9,815,471.46 238,826.72 1,458,038.60 584,507.21
6,135,953.46 70,365.29 820,547.48 129,660.95
3,511,352.42 78,963.44 7,913,771.66 1,129,125.34
1,172,485.85 95,881.44 5,212,720.48 6,183,263.17
1,214,534.74 7,213.44 879,560.49 1,649,113.72
218,257.18 19,164.85 492,894.34 282,761.68
127,184.14 9,491.94 133,031.59 69,159.38
87,181.92 90,113.94 86,467.40 74,593.28
19,329.86 23,623.29 62,876.24 22,874.39
20,461.57 30,510.00 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
505,644.56 0.00 182,886.79 100,576.33
350,530.64 0.00 282,682.00 7,791.05
0.00 0.00 446,494.32 539,886.38
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
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows 337,557,641.51 116,583,205.94 171,638,267.50 63,258,012.47
- ---------------------------------------------------------------------------------------------------------------
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 18-Nov-98
Prepared by Sally Nelson (414) 636-5637 04/18/99
Scheduled Payment Date 15-Apr-99
Actual Payment Date 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 31-Oct-98 05-Apr-99
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 31
PART I -- MONTHLY DATA INPUT
Receipts During the Period $17,272,400.02
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $17,272,400.02
Pool Balance (Beg. of Collection Period) $594,411,006.66
Pool Balance (End of Collection Period) $581,454,724.34
Total Receivables Collection $17,272,400.02
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) $100,905.98
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $17,373,306.00
MISCELLANEOUS DATA
Total Collateral
----------------
Scheduled Amounts 30 - 59 days past due $2,022,643.25
Scheduled Amounts 60 days or more past due $677,138.42
Net Losses on Liquidated Receivables $8,978.77
Number of Loans at Beginning of Period 16,861
Number of Loans at End of Period 16,607
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 15-Apr-99
Collection Period Begin Date 06-Mar-99
Collection Period End Date 05-Apr-99
PART II -- SUMMARY
Total Principal Balance of Notes, Deferred Purchase Price
and Certificates (Beginning of Period) $594,400,218.94
A-1 Note Beginning Principal Balance $33,438,842.79
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 $31,486,376.15
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) $581,443,936.62
A-1 Note Principal Balance (End of Period) $20,897,805.36
A-1 Note Pool Factor (End of Period) 0.2418727
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) $31,071,131.26
B Note Pool Factor (End of Period) 0.9105093
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 $12,956,282.32
Pool Balance (Beg. of Collection Period) $594,411,006.66
Pool Balance (End of Collection Period) $581,454,724.34
Total Distribution Amount (TDA) $17,373,306.00
Total Collections and Investment Income for the Period $17,373,306.00
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Principal Distribution Amount (PDA) $12,956,282.32
Principal Allocation to Notes, Deferred Purchase
Price and Certificates $12,956,282.32
A-1 Noteholders' Principal Distributable Amount
(including Carryover Shortfall) $12,541,037.43
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) $415,244.89
Deferred Purchase Price Principal Distributable Amount
(including Carryover Shortfall) $0.00
Certificateholders' Principal Distribuatable Amount
(including Carryover Shortfall) $0.00
Interest Distributable Amount $2,771,178.21
Noteholders' Interest Distributable Amount applicable
to A-1 Notes $156,066.51
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 $162,679.61
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 $1,754,824.64
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 2.24%
Spread account % of Ending Pool Balance 2.24%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $2,022,643.25
as % of Ending Pool Balance 0.35%
Scheduled Amounts 60 days or more past due $677,138.42
as % of Ending Pool Balance 0.12%
Net Losses on Liquidated Receivables $8,978.77
as % of Ending Pool Balance 0.00%
PART III -- SERVICING CALCULATIONS 15-Apr-99
1. SOURCES AND USES OF COLLECTION Pool 1
ACCOUNT BALANCE (Retail) Cutoff Pool 1 Pool 2 Pool 3 Pool 4
Wtd. Avg. APR 8.689% 8.689% 8.689% 8.577% 8.504%
Contract Value (Beg. of Collection Period),
by origination pool $292,798,055.66 $105,643,587.66 $144,425,126.67 $51,544,236.67
Contract Value (End of Collection Period),
by origination pool $327,736,982.68 $286,526,208.61 $100,881,997.54 $142,786,469.03 $51,260,049.16
--------------- --------------- --------------- --------------- --------------
Contract Value Decline $6,271,847.05 $4,761,590.12 $1,638,657.64 $284,187.51
2.14% 4.51% 1.13% 0.55%
Initial Pool Balance $1,256,259,352.91
Pool Balance (End of Collection Period) $581,454,724.34
Collections and Investment Income for the period $17,373,306.00
Negative Carry Withdrawls $0.00
Yield Supplement Withdrawals $0.00
Total Distribution Amount (TDA) $17,373,306.00
Principal Distribution Amount (PDA) $12,956,282.32
Initial B Percentage 5.250%
Unscheduled Principal (per pool) $0.00 $0.00 $84,022.54 $331,222.35
Total Unscheduled Principal $415,244.89
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
Principal Distributable Amount 12,956,282.32
A-1 Note Beginning Principal Balance $33,438,842.79
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 96.80%
Preliminary A-1 Noteholders' Principal Distributable Amount
(including One-Time Excess Prefund Acct. Pmt.) $12,541,037.43
One-Time Excess Prefunding Account Payment $0.00
A-1 Noteholders' Principal Distributable Amount
(including Carryover Shortfall) $12,541,037.43
Principal Distributable Amount Remaining $415,244.89
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 $415,244.89
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 $415,244.89
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 $415,244.89
B Note Beginning Principal Balance $31,486,376.15
B Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amount 3.20%
B Noteholders' Principal Distributable Amount
(including Carryover Shortfall) $415,244.89
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 5.4200% $156,066.51
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 $156,066.51
Interest Accrued on Class A-2 Notes this period 5.4900% $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 5.5200% $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 5.6100% $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 $2,499,352.76
Offered Noteholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $2,499,352.76
Interest Accrued on Class B Notes this period 6.2000% $162,679.61
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 $162,679.61
Interest Accrued on Deferred Purchase Price this period 6.2000% $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 6.2000% $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) $17,373,306.00
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500.00 $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $17,373,139.33
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 $156,066.51
Noteholders' Interest applicable to A-1 Notes Paid
this Period from TDA $156,066.51
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 $2,499,352.76
Offered Noteholders' Interest Paid this Period
from TDA $2,499,352.76
Preliminary A Noteholders' Interest Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $14,873,786.57
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 $162,679.61
Noteholders' Interest applicable to B Notes Paid
this Period from TDA $162,679.61
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $14,711,106.96
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable
Amount (including Caryover Shortfall) $12,541,037.43
A-1 Noteholders' Principal Distributable Amount
Paid from TDA $12,541,037.43
Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $2,170,069.53
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 $2,170,069.53
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 $2,170,069.53
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 $2,170,069.53
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $415,244.89
B Noteholders' Principal Distributable Amount Paid from TDA $415,244.89
Preliminary B Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Excess Distribution Amount Remaining $1,754,824.64
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
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 30 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 $1,754,824.64
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 $14,755,040.39
Cumulative Realized Losses since 31-July-98 (Cut-off Date) $8,978.77
Are Cum. Realized Losses GREATER THAN 2.25% of
Initial Pool Balance? NO
12*(Realized Losses during Collection Period +
Repos at end of Collection Period) $107,745.24
Is 12*Realized Losses + Unliq. Repos GREATER THAN 1.65%
of Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $677,138.42
Are 60 day or HIGHER THAN Delinquencies HIGHER THAN 2.25%
of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $20,897,805.36
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) $31,071,131.26
Preliminary Total Principal Balance of Notes (End of Period) $560,318,936.62
Specified Spread Account Balance 13,000,215.75
Lesser of:
(a) 2.00% of the Initial Pool Balance 2.00% 13,000,215.75
(b) the Note Balance 560,318,936.62
Preliminary Spread Account Balance Remaining $14,755,040.39
Preliminary Excess Amount in Spread Account $1,754,824.64
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Excess Distribution $0.00
Spread Account Excess $1,754,824.64
Ending Spread Account Balance (after distributions) $13,000,215.75
Net Change in Spread Account Balance $0.00
Total Excess Distribution Amount Remaining $1,754,824.64
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 $1,645,678.80
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 $1,645,678.80
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $495,342.51
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fees Paid this Period from Excess Distribution $495,342.51
Servicing Fee Shortfall $0.00
Total Excess Distribution Amount Remaining $1,150,336.29
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) $20,897,805.36
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) $31,071,131.26
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) $581,443,936.62
A-1 Note Pool Factor (End of Period) $86,400,000.00 0.2418727
A-2 Note Pool Factor (End of Period) $250,000,000.00 1.0000000
A-3 Note Pool Factor (End of Period) $110,000,000.00 1.0000000
A-4 Note Pool Factor (End of Period) $148,350,000.00 1.0000000
B Note Pool Factor (End of Period) $34,125,000.00 0.9105093
Deferred Purchase Price Pool Factor
(End of Period) $21,025,000.00 1.0000000
Certificate Pool Factor (endof Period) $100,000.00 1.0000000
Total Notes, Deferred Purchase Price &
Certificates Pool Factor (End of Period) 0.8945291
Specified Spread Account Balance (after all
distributions and adjustments) $13,000,215.75
Yield Supplement Account Balance (after all distributions
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: 15-Apr-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $12,541,037.43
per $1,000 original principal amount: $145.15
(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: $415,244.89
per $1,000 original principal amount: $12.17
(f) Total $12,956,282.32
(2) Interest Paid on the Notes $156,066.51
per $1,000 original principal amount: $1.81
(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: $162,679.61
per $1,000 original principal amount: $4.77
(f) Total $2,662,032.37
(3) Pool Balance at the end of the related Collection Period $581,454,724.34
(4) After giving effect to distributions on current
Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $20,897,805.36
(ii) A-1 Note Pool Factor: 0.2418727
(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: $31,071,131.26
(ii) B Note Pool Factor: 0.9105093
(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: $495,342.51
per $1,000 Beginning of Collection Period: 1.69175476
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00056922
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $8,978.77
(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: 15-Apr-99
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $12,541,037.43
per $1,000 original principal amount: $145.15
(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: $415,244.89
per $1,000 original principal amount: $12.17
(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: $12,956,282.32
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $156,066.51
per $1,000 original principal amount: $1.81
(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: $162,679.61
per $1,000 original principal amount: $4.77
(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: $2,771,178.21
(3) Pool Balance at end of related Collection Period: $581,454,724.34
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $20,897,805.36
(ii) A-1 Note Pool Factor: 0.2418727
(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: $31,071,131.26
(ii) C Note Pool Factor: 0.9105093
(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: $495,342.51
per $1,000 Beginning of Collection Period: 1.6917548
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0005692
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $8,978.77
(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: 15-Apr-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $2,662,032.37
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $12,956,282.32
(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: $495,342.51
(9) Release to Seller from Excess Collections over Distributions $1,150,336.29
Check for Error NO ERROR
Sum of Above Distributions $17,373,306.00
Total Distribution Amount plus Releases to Seller $17,373,306.00
- --------------------------------------------------------------------------------
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: 15-Apr-99
(1) Total Distribution Amount: $17,373,306.00
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount
applicable to A-1 Notes: $156,066.51
(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: $162,679.61
(12) Noteholders' Interest Carryover Shortfall
applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable Amount' $2,662,032.37
deposited into Note Distribution Account:
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $12,541,037.43
(15) % of Fixed Rate Principal Distribution Amount applicable
to A-1 Noteholders 96.80%
(16) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(17) A-1 Noteholders' Principal Distributable Amount: $12,541,037.43
(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: $415,244.89
(31) % of Fixed Rate & Floating Rate Principal Distribution
Amount applicable to B Noteholders 3.20%
(32) B Noteholders' Principal Carryover Shortfall: $0.00
(33) B Noteholders' Principal Distributable Amount: $415,244.89
(34) Noteholders' Principal Distribution Amount: $12,956,282.32
(35) Noteholders' Distributable Amount: $15,618,314.69
(36) Deposit to Spread Account (from excess collections): $1,754,824.64
(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 $560,318,936.62
(38) Spread Account Balance over the Specified
Spread Account Balance: $1,754,824.64
(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: $495,342.51
- --------------------------------------------------------------------------------
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 $1,150,336.29
(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: $594,411,006.66
(50) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $20,897,805.36
A-1 Note Pool Factor: 0.2418727
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: $31,071,131.26
B Note Pool Factor: 0.9105093
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: $8,978.77
(53) Spread Account Balance after giving effect to
all distributions: $13,000,215.75
17-Apr-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-Mar-99
$594,411,006.66
Pool Balance on 05-Apr-99
$581,454,724.34
Realized Losses during collection period: $8,978.77
Aggregate Scheduled Payments delinquent by more
than 60 days at the end of collection period: $677,138.42
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: $17,373,306.00
- -------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1999-A
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
17-Apr-99
09:29 AM
Prepared by Lisa Sorenson (414)636-6184 File: us99a.xls
--------------------------------------------------------------------
NPV Data Input Section 05-Apr-99 05-Apr-99 05-Apr-99 05-Apr-99
--------------------------------------------------------------------
Scheduled cash flows as of the Pool 1A (Retail) Pool 1B (FPL) Pool 1C (Forestry) Pool 2
1,608,074.46 778,001.11 262,196.63 358,131.16
4,279,478.48 1,563,809.12 522,653.91 1,682,307.44
4,570,389.81 1,466,193.16 522,653.91 1,719,719.90
5,028,743.13 1,544,317.48 548,211.73 1,770,696.43
5,121,337.81 1,489,179.32 559,810.14 1,929,857.24
6,866,155.09 1,549,444.42 559,844.20 2,311,377.98
4,541,988.17 1,495,418.73 559,874.81 1,966,274.50
5,876,751.89 1,445,783.92 559,904.43 1,946,052.05
13,926,111.54 1,460,291.91 558,123.84 2,306,003.02
21,169,761.91 1,521,892.67 551,883.77 2,401,547.20
13,325,243.03 1,358,352.98 522,798.46 2,776,622.25
6,523,114.48 1,618,037.75 530,131.09 8,262,058.73
4,352,257.00 1,233,000.53 522,629.06 5,500,936.93
4,094,930.77 1,277,683.53 527,741.36 1,756,496.59
4,265,677.23 1,178,145.94 527,741.36 1,690,262.52
4,842,661.50 1,251,682.41 550,638.66 1,666,235.70
4,815,488.75 1,177,584.23 545,815.03 1,832,569.25
6,175,520.12 1,210,767.93 545,815.03 2,093,427.44
4,357,861.19 1,204,279.09 543,634.97 1,856,646.34
5,644,351.65 1,164,647.64 543,634.97 1,899,484.58
13,738,211.25 1,376,704.72 543,634.97 2,215,311.54
21,905,155.90 1,240,837.47 540,424.64 2,444,997.42
12,895,086.42 1,018,374.74 505,811.91 2,710,063.50
6,140,127.01 1,253,916.80 507,057.71 8,103,330.58
3,941,361.93 1,007,933.26 502,325.68 5,288,727.60
3,672,790.41 1,040,617.97 507,437.98 1,732,210.44
3,794,998.96 963,778.86 507,437.98 1,572,934.86
4,326,786.19 1,060,789.42 529,715.39 1,526,064.17
4,425,992.73 1,049,322.72 528,259.29 1,638,696.99
5,617,906.77 947,698.87 520,091.81 1,953,252.00
3,896,854.93 1,006,244.21 518,198.51 1,741,039.36
5,141,138.08 994,435.97 516,765.86 1,790,422.53
13,125,590.28 979,987.29 514,256.05 1,998,732.59
21,502,617.19 1,088,166.73 488,781.39 2,345,378.51
12,345,632.64 818,469.54 429,825.44 2,622,026.02
5,391,992.53 1,002,343.30 398,668.51 7,961,221.00
3,137,880.33 833,919.23 376,041.79 4,972,247.47
2,842,588.56 874,261.72 381,154.09 1,412,340.86
2,943,961.38 797,989.10 381,154.09 1,276,989.55
3,310,838.01 866,187.61 389,682.40 1,230,319.94
3,395,022.99 831,573.02 383,607.38 1,301,432.61
4,208,724.90 729,836.90 370,897.06 1,571,705.22
3,035,862.18 735,251.19 362,232.26 1,417,123.47
4,205,873.19 703,372.54 362,182.26 1,515,097.99
10,938,522.66 614,825.42 348,980.58 1,669,071.72
16,746,232.49 691,512.81 303,812.25 1,700,257.24
8,773,835.95 462,336.00 217,985.08 2,125,205.42
3,601,804.94 566,656.87 96,517.60 5,687,523.41
1,406,592.08 463,661.59 42,270.61 3,406,392.01
1,140,456.61 458,552.32 42,756.30 600,096.81
1,218,360.57 415,096.39 37,801.95 372,580.29
1,485,033.14 479,576.79 57,332.08 438,575.43
1,508,202.03 396,037.83 54,511.80 469,090.30
2,267,353.39 372,927.97 52,907.71 683,901.60
1,256,584.25 330,602.49 52,907.71 555,149.92
2,206,733.97 303,779.16 52,907.71 550,877.51
7,706,263.26 168,953.52 46,189.55 642,295.80
12,946,651.50 175,543.00 42,522.98 850,116.18
5,896,199.18 68,174.13 34,389.83 1,152,522.39
1,389,784.73 55,819.68 16,689.45 3,759,341.79
171,287.72 6,166.33 0.00 1,911,214.01
68,005.97 6,166.33 0.00 141,969.38
123,985.64 6,166.33 0.00 19,353.10
84,823.38 37,471.47 0.00 29,302.94
164,678.38 13,429.95 0.00 34,428.94
167,324.84 10,397.43 0.00 20,739.44
28,112.01 5,471.48 0.00 10,862.76
612,040.93 14,656.36 0.00 44,465.13
1,256,446.29 19,292.10 0.00 46,607.70
2,270,153.28 23,359.07 0.00 195,632.91
379,262.54 1,859.80 0.00 380,311.21
0.00 0.00 0.00 234,422.13
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
------------------------------------------------------------------
Total Time Balance of Scheduled
Cash Flows 386,143,624.50 56,379,019.67 23,131,865.00 137,800,680.94
- ------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1999-A
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
22-Mar-99
Prepared by Lisa Sorenson (414)636-6184 04/17/99
09:29 AM
Scheduled Payment Date 15-Apr-99
Actual Payment Date 15-Apr-99
Collection Period Begin Date 01-Mar-99
Collection Period End Date 28-Feb-99 05-Apr-99
Days in accrual period (30/360) 23
Days in accrual period (ACT/360) 24
PART I -- MONTHLY DATA INPUT
Receipts During the Period $14,427,776.73
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 $14,427,776.73
Total Collection $14,427,776.73
Negative Carry Withdrawls $1,312,572.86
Yield Supplement Withdrawals $0.00
Reinvestment Income (including Pre-Funding Account, Spread Account (and YSA if any)) $545,643.15
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $16,285,992.74
MISCELLANEOUS DATA
Total Collateral
Scheduled Amounts 30 - 59 days past due $645,749.05
Scheduled Amounts 60 days or more past due $118,825.06
Net Losses on Liquidated Receivables $0.00
Number of Loans at Beginning of Period 10,953
Number of Loans at End of Period 14,631
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
- ------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1999-A
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
Actual Payment Date 15-Apr-99
Collection Period Begin Date 01-Mar-99
Collection Period End Date 05-Apr-99
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $775,000,000.00
A-1 Note Beginning Principal Balance $75,550,000.00
A-2 Note Beginning Principal Balance $294,000,000.00
A-3 Note Beginning Principal Balance $137,000,000.00
A-4 Note Beginning Principal Balance $221,950,000.00
B Note Beginning Principal Balance $31,000,000.00
Certificate Beginning Principal Balance $15,500,000.00
Total Principal Balance of Notes and Certificates (End of Period) $763,144,358.76
A-1 Note Principal Balance (End of Period) $64,168,584.41
A-1 Note Pool Factor (End of Period) 0.8493525
A-2 Note Principal Balance (End of Period) $294,000,000.00
A-2 Note Pool Factor (End of Period) 1.0000000
A-3 Note Principal Balance (End of Period) $137,000,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Principal Balance (End of Period) $221,950,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) $30,525,774.35
B Note Pool Factor (End of Period) 0.9847024
Certificate Principal Balance (End of Period) $15,500,000.00
Certificate Pool Factor (End of Period) 1.0000000
CONTRACT VALUE DECLINE $11,855,641.24
Pool Balance (Beg. of Collection Period) $399,849,962.72
Pool Balance (End of Collection Period) $503,292,953.33
Total Distribution Amount (TDA) $16,285,992.74
Total Collections and Investment Income for the Period $14,973,419.88
Negative Carry Amount $1,312,572.86
Principal Distribution Amount (PDA) $11,855,641.24
Principal Allocation to Notes and Certificates $11,855,641.24
A-1 Noteholders' Principal Distributable Amount $11,381,415.59
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Noteholders' Principal Distributable Amount $0.00
A-4 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $474,225.65
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $2,742,016.48
Noteholders' Interest Distributable Amount applicable to A-1 Notes $249,315.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $1,035,860.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $490,155.56
Noteholders' Interest Distributable Amount applicable to A-4 Notes $818,194.01
Noteholders' Interest Distributable Amount applicable to B Notes $118,041.11
Certificateholders' Interest Distributable Amount $30,450.80
Spread Account
Beginning Spread Account Balance $7,996,999.25
Deposit to Spread Account from Pre-Funding Account $2,305,972.64
Deposit to Spread Account from Excess Collections over Distributions $1,718,619.15
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Specified Spread Account Balance $10,302,971.89
Ending Spread Account Balance (after distributions) $10,302,971.89
Credit Enhancement 2.05%
Spread account % of Ending Pool Balance 2.05%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $645,749.05
as % of Ending Pool Balance 0.13%
Scheduled Amounts 60 days or more past due $118,825.06
as % of Ending Pool Balance 0.02%
Net Losses on Liquidated Receivables $0.00
as % of Ending Pool Balance 0.00%
PART III -- SERVICING CALCULATIONS 15-Apr-99
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE
Pool 1A (Retail) Cuto Pool 1A (Retail) Pool 1B (FPL) Pool 1C (Forestry) Pool 2
Wtd. Avg. APR 8.519% 8.519% 8.519% 8.519% 8.163%
Contract Value (Beg. of Collection Period),
by origination pool $327,416,979.51 $51,732,830.16 $20,700,153.05 $115,298,631.85
Contract Value (End of Collection Period),
by origination pool $327,416,979.51 $320,083,957.43 $48,386,645.75 $19,862,020.02 $114,960,330.13
--------------- --------------- --------------- -------------- ---------------
Contract Value Decline $7,333,022.08 $3,346,184.41 $838,133.03 $338,301.72
2.24% 6.47% 4.05% 0.29%
Initial Pool Balance $515,148,594.57
Pool Balance (End of Collection Period) $503,292,953.33
Collections and Investment Income for the period $14,973,419.88
Negative Carry Amount $1,312,572.86
Total Distribution Amount (TDA) $16,285,992.74
Principal Distribution Amount (PDA) $11,855,641.24
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $2,267,160.09 $676,489.42 $121,186.55 $0.00
Total Unscheduled Principal $3,064,836.06
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
A-1 Note Beginning Principal Balance $75,550,000.00
A-1 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution
Amount 96.00%
A-1 Noteholders' Principal Distributable Amount $11,381,415.59
Principal Distribution Amount Remaining $474,225.65
A-2 Note Beginning Principal Balance $294,000,000.00
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 $0.00
Principal Distribution Amount Remaining $474,225.65
A-3 Note Beginning Principal Balance $137,000,000.00
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 $0.00
Principal Distribution Amount Remaining $474,225.65
A-4 Note Beginning Principal Balance $221,950,000.00
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 $474,225.65
B Note Beginning Principal Balance $31,000,000.00
B Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amounts 4.00%
B Noteholders' Principal Distributable Amount $474,225.65
Principal Distribution Amount Remaining $0.00
Certificate Beginning Principal Balance $15,500,000.00
Certificateholders' Principal Carryover Shortfall (Previous
Period) $0.00
Certificateholders' Share of the Principal Distribution Amounts 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period 4.9500% $249,315.00
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 $249,315.00
Interest Accrued on Class A-2 Notes this period 5.2850% $1,035,860.00
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 $1,035,860.00
Interest Accrued on Class A-3 Notes this period 5.6000% $490,155.56
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 $490,155.56
Interest Accrued on Class A-4 Notes this period 5.7700% $818,194.01
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 $818,194.01
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this
period $2,593,524.57
Offered Noteholders' Interest Carryover Shortfall (Previous
Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $2,593,524.57
Interest Accrued on Class B Notes this period 5.9600% $118,041.11
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 $118,041.11
Interest Accrued on Certificates this period 5.9600% $30,450.80
Certificateholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $30,450.80
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. TOTAL DISTRIBUTION AMOUNT (TDA) $16,285,992.74
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500.00 $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $16,285,826.07
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 $249,315.00
Noteholders' Interest applicable to A-1 Notes Paid this Period
from TDA $249,315.00
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 $1,035,860.00
Noteholders' Interest applicable to A-2 Notes Paid this
Period from TDA $1,035,860.00
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 $490,155.56
Noteholders' Interest applicable to A-3 Notes Paid this
Period from TDA $490,155.56
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 $818,194.01
Noteholders' Interest applicable to A-4 Notes Paid this Period
from TDA $818,194.01
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 $2,593,524.57
Offered Noteholders' Interest Paid this Period from TDA $2,593,524.57
Preliminary A Noteholders' Interest Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $13,692,301.50
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 $118,041.11
Noteholders' Interest applicable to B Notes Paid this
Period from TDA $118,041.11
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $13,574,260.39
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $11,381,415.59
A-1 Noteholders' Principal Distributable Amount Paid from TDA $11,381,415.59
Preliminary A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $2,192,844.80
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 $2,192,844.80
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 $2,192,844.80
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 $2,192,844.80
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount $474,225.65
B Noteholders' Principal Distributable Amount Paid from TDA $474,225.65
Preliminary B Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Excess Distribution Amount Remaining $1,718,619.15
4. RECONCILIATION OF PRE-FUNDING ACCOUNT
Beginning Pre-Funding Account Balance $375,150,037.28
New Collateral Purchased $115,298,631.85
Deposit to Spread Account 2.00% $2,305,972.64
Deposit to Yield Supplement Account (will be necessary
only if required by rating agencies) $0.00
Payment to Seller $112,992,659.21
Ending Pre-Funding Account Balance $259,851,405.43
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $259,851,405.43
5. RECONCILIATION OF NEGATIVE CARRY ACCOUNT
Beginning Negative Carry Account Balance $5,262,745.28
Negative Carry 2.9777801%
Number of Days Remaining 150.00
Pre-Funded Percentage 48.41%
Negative Carry Withdrawls $1,312,572.86
Cumulative Negative Carry Withdrawls $1,312,572.86
Maximum Negative Carry Amount $3,159,603.09
Required Negative Carry Account Balance $3,159,603.09
Interim Ending Negative Carry Account Balance $3,950,172.42
Negative Carry Amount Released to Seller $790,569.33
Ending Negative Carry Account Balance $3,159,603.09
6. RECONCILATION OF YIELD SUPPLEMENT ACCOUNT - ONLY NECESSARY IF
REQUIRED BY RATING AGENCIES
Beginning Yield Supplement Account Balance $0.00
Deposit to Yield Supplement Account from Pre-Funding Account $0.00
Receivables Percentage 51.59%
Withdrawal of Yield Supplement Amount $0.00
Maximum Yield Supplement Amount $0.00
Required Yield Supplement Amount $0.00
Interim Yield Supplement Account Balance $0.00
Yield Supplement Amount Released to Seller $0.00
Ending Yield Supplement Account Balance $0.00
7. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $7,996,999.25
Deposit to Spread Account from Pre-Funding Account $2,305,972.64
Deposit to Spread Account from Excess Collections over
Distributions $1,718,619.15
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 Distribution from Spread Account to Noteholders'
Distr. Account $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $0.00
Remaining Distribution from Spread Account 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 Distribution from Spread Account to Noteholders' Distr.
Account $0.00
Adj to Preliminary B Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Preliminary Spread Account Balance Remaining $12,021,591.04
Cumulative Realized Losses since 28-February-99 (Cut-off Date) $0.00
Are Cum. Realized Losses GREATER THAN 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 GREATER THAN 1.65% of
Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $118,825.06
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25%
of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $64,168,584.41
Preliminary A-2 Note Principal Balance (End of Period) $294,000,000.00
Preliminary A-3 Note Principal Balance (End of Period) $137,000,000.00
Preliminary A-4 Note Principal Balance (End of Period) $221,950,000.00
Preliminary B Note Principal Balance (End of Period) $30,525,774.35
Preliminary Total Principal Balance of Notes (End of Period) $747,644,358.76
Specified Spread Account Balance 10,302,971.89
Lesser of:
(a) 2.00% of the Initial Pool Balance 2.00% 10,302,971.89
(b) the Note Balance 747,644,358.76
Preliminary Spread Account Balance Remaining $12,021,591.04
Preliminary Excess Amount in Spread Account $1,718,619.15
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Excess Distribution $0.00
Spread Account Excess $1,718,619.15
Ending Spread Account Balance (after distributions) $10,302,971.89
Net Change in Spread Account Balance $2,305,972.64
8. CERTIFICATE DISTRIBUTIONS AND SERVICING FEES
Total Excess Distribution Amount Remaining $1,718,619.15
Certificateholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $30,450.80
Certificateholders' Interest Paid from Excess Distribution $30,450.80
Preliminary Certificateholders' Interest Carryover
Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,688,168.35
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable
to current period $0.00
Certificateholders' Principal Distributable Amount Paid from
Excess Distrbution $0.00
Preliminary Certificateholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $1,688,168.35
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $333,208.30
Servicing Fees Paid this Period Excess Distribution $333,208.30
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fee Shortfall $0.00
Total Excess Distribution Amount Remaining $1,354,960.05
9. 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) $64,168,584.41
A-2 Note Principal Balance (End of Period) $294,000,000.00
A-3 Note Principal Balance (End of Period) $137,000,000.00
A-4 Note Principal Balance (End of Period) $221,950,000.00
B Note Principal Balance (End of Period) $30,525,774.35
Certificate Principal Balance (End of Period) $15,500,000.00
Total Principal Balance of Notes and Certificates
(End of Period) $763,144,358.76
A-1 Note Pool Factor (End of Period) $75,550,000.00 0.8493525
A-2 Note Pool Factor (End of Period) $294,000,000.00 1.0000000
A-3 Note Pool Factor (End of Period) $137,000,000.00 1.0000000
A-4 Note Pool Factor (End of Period) $221,950,000.00 1.0000000
B Note Pool Factor (End of Period) $31,000,000.00 0.9847024
Certificate Pool Factor (End of Period) $15,500,000.00 1.0000000
Total Notes & Certificates Pool Factor
(End of Period) 0.9847024
Specified Spread Account Balance (after all distributions
and adjustments) $10,302,971.89
Yield Supplement Account Balance (after alldistributions
and adjustment): $0.00
- -------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1999-A
STATEMENT TO NOTEHOLDERS
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
Payment Date: 15-Apr-99
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $11,381,415.59
per $1,000 original principal amount: $150.65
(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: $474,225.65
per $1,000 original principal amount: $15.30
(f) Total $11,855,641.24
(2) Interest on the Notes
(a) A-1 Notes: $249,315.00
per $1,000 original principal amount: $3.30
(b) A-2 Notes: $1,035,860.00
per $1,000 original principal amount: $3.52
(c) A-3 Notes: $490,155.56
per $1,000 original principal amount: $3.58
(d) A-4 Notes: $818,194.01
per $1,000 original principal amount: $3.69
(e) B Notes: $118,041.11
per $1,000 original principal amount: $3.81
(f) Total $2,711,565.68
(3) Pool Balance at the end of the related Collection Period $503,292,953.33
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $64,168,584.41
(ii) A-1 Note Pool Factor: 0.8493525
(b) (i) outstanding principal amount of A-2 Notes: $294,000,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $137,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $221,950,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $30,525,774.35
(ii) B Note Pool Factor: 0.9847024
(f) (i) Certificate Balance $15,500,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $333,208.30
per $1,000, Beginning of Collection Period: 0.83333333
(6) Amount of Administration Fee: $166.67
per $1,000, Beginning of Collection Period: 0.00041682
(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: $10,302,971.89
(10) Amount in Pre-Funding Account: $259,851,405.43
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $3,159,603.09
(13) Amount in Yield Supplement Account: $0.00
- ---------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1999-A
STATEMENT TO CERTIFICATEHOLDERS
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
Payment Date: 15-Apr-99
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: 11,381,415.59
per $1,000 original principal amount: $150.65
(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: $474,225.65
per $1,000 original principal amount: $15.30
(f) Certificates: $0.00
per $1,000 original principal amount: $0.00
(g) Total: $11,855,641.24
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $249,315.00
per $1,000 original principal amount: $3.30
(b) A-2 Notes: $1,035,860.00
per $1,000 original principal amount: $3.52
(c) A-3 Notes: $490,155.56
per $1,000 original principal amount: $3.58
(d) A-4 Notes: $818,194.01
per $1,000 original principal amount: $3.69
(e) B Notes: $118,041.11
per $1,000 original principal amount: $3.81
(f) Certificates: $30,450.80
per $1,000 original principal amount: $1.96
(g) Total: $2,742,016.48
(3) Pool Balance at end of related Collection Period: $503,292,953.33
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $64,168,584.41
(ii) A-1 Note Pool Factor: 0.8493525
(b) (i) outstanding principal amount of A-2 Notes: $294,000,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $137,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $221,950,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $30,525,774.35
(ii) B Note Pool Factor: 0.9847024
(f) (i) Certificate Balance $15,500,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $333,208.30
per $1,000 Beginning of Collection Period: 0.8333333
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0004168
(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: $10,302,971.89
(10) Amount in Pre-Funding Account: $259,851,405.43
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $3,159,603.09
(13) Amount in Yield Supplement Account: $0.00
- --------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1999-A
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
Payment Date: 15-Apr-99
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $2,711,565.68
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $11,855,641.24
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $30,450.80
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $333,208.30
(7) Release to Seller from Excess Collections over Distributions $1,354,960.05
Check for Error NO ERROR
Sum of Above Distributions $16,285,992.74
Total Distribution Amount plus Releases to Seller $16,285,992.74
- -------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1999-A
SERVICER'S CERTIFICATE
$75,550,000 Class A-1 4.950% Asset Backed Notes due April 7, 2000
$294,000,000 Class A-2 5.285% Asset Backed Notes due September 15, 2002
$137,000,000 Class A-3 5.600% Asset Backed Notes due July 15, 2003
$221,950,000 Class A-4 5.770% Asset Backed Notes due August 15, 2005
$31,000,000 Class B 5.960% Asset Backed Notes due August 15, 2005
$15,500,000 5.960% Asset Backed Certificates
Payment Date: 15-Apr-99
(1) Total Distribution Amount: $16,285,992.74
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $249,315.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $1,035,860.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $490,155.56
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $818,194.01
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount applicable to B Notes: $118,041.11
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable Amount' $2,711,565.68
deposited into Note Distribution Account:
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $11,381,415.59
(15) % of 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: $11,381,415.59
(18) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(19) % of 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 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 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: $474,225.65
(31) % of Principal Distribution Amount applicable to B Noteholders 4.00%
(32) B Noteholders' Principal Carryover Shortfall: $0.00
(33) B Noteholders' Principal Distributable Amount: $474,225.65
(34) Noteholders' Principal Distribution Amount: $11,855,641.24
(35) Noteholders' Distributable Amount: $14,567,206.92
(36) Deposit to Spread Account (from excess collections): $1,718,619.15
(37) Specified Spread Account Balance (after all distributions and adjustments): $10,302,971.89
The Lesser of:
(a) 2.00% of the Initial Pool Balance $10,302,971.89
(b) the Note Balance $747,644,358.76
(38) Spread Account Balance over the Specified Spread Account Balance: $1,718,619.15
(39) Certificateholders' Interest Distributable Amount: $30,450.80
(40) Certificateholders' Interest Carryover Shortfall: $0.00
(41) % of Principal Distribution Amount applicable to Certificat holders 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: $30,450.80
(46) Servicing Fee: $333,208.30
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Excess Distributions $1,354,960.05
(b) Release of Excess Amount in Negative Carry Account $790,569.33
(c) 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: $399,849,962.72
(50) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $64,168,584.41
A-1 Note Pool Factor: 0.8493525
Outstanding Principal Balance of A-2 Notes: $294,000,000.00
A-2 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-3 Notes: $137,000,000.00
A-3 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-4 Notes: $221,950,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $30,525,774.35
B Note Pool Factor: 0.9847024
Outstanding Principal Balance of the Certificates: $15,500,000.00
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: $10,302,971.89