<PAGE>

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

<TABLE>
<S><C>
                                                           03:58 AM
Prepared by Lisa Sorenson, Phone 262-636-6184   File: us97a.xls

                                               -------------------------------------------------------------------------------------
NPV Data Input Section                                     28-Feb-97       05-Sep-00      05-Sep-00       05-Sep-00       05-Sep-00
                                               -------------------------------------------------------------------------------------
Scheduled cash flows as of the                      Pool 1 Cutoff             Pool 1         Pool 2          Pool 3          Pool 4
    end of the collection period                                   -      976,283.61     295,442.22      551,835.48      466,627.32
Line 0 is scheduled amount                              6,224,948.06    1,279,956.07     452,242.93      538,829.03      539,399.34
    delinquent                                          4,087,399.27    1,776,452.74     339,839.69      625,182.02      637,138.60
                                                        4,191,051.44    3,838,707.98     522,070.40      751,491.45      668,422.01
                                                        4,860,539.72    6,825,615.54     651,392.15      687,726.10      756,222.46
                                                        4,890,016.88    4,311,979.41     583,284.81      601,339.95      512,144.77
                                                        8,243,609.27    1,829,582.66   2,403,971.27      660,371.08      421,829.36
                                                        4,447,750.58      382,286.11   1,575,087.50    3,422,686.52      807,988.86
                                                        6,498,644.13      294,063.55      91,213.16    1,128,291.87    2,134,056.88
                                                       14,972,196.07      437,097.53      95,214.15      160,553.64      608,175.81
                                                       23,007,915.80      378,826.04      96,137.70      182,451.59      170,016.36
                                                       15,613,409.45      377,456.49     129,481.90      142,007.87       99,092.57
                                                        7,785,366.54      425,265.55     151,951.07      216,788.94      105,323.00
                                                        3,880,079.26      364,942.13     113,930.86      133,436.31      169,050.43
                                                        3,600,829.31      670,812.33      45,996.61      196,607.16      147,375.73
                                                        3,835,204.18    1,686,937.02     158,894.84      206,861.97      208,045.06
                                                        4,406,106.30    3,663,367.43     271,831.63      303,017.81      236,978.72
                                                        4,331,724.09    2,260,384.26     264,102.68      227,569.20      108,660.83
                                                        7,068,300.66      773,700.40   1,090,724.37      227,991.99       70,929.60
                                                        3,940,812.53       84,587.78     723,308.60    1,645,394.36      319,317.97
                                                        6,159,747.89        3,982.53         272.83      493,049.67      918,925.92
                                                       14,561,634.89       55,673.49           0.00       39,893.24      226,707.75
                                                       22,594,768.79       11,142.34      23,647.11       34,332.55       35,403.13
                                                       15,235,344.04       44,727.42       6,143.13          550.00        1,013.53
                                                        7,445,650.52       22,506.81      39,691.57       14,828.63       26,337.69
                                                        3,579,468.36       22,867.67      44,788.18            0.00       33,521.71
                                                        3,299,938.35      145,603.94           0.00       19,931.68       18,131.21
                                                        3,563,571.09      218,966.32           0.00       35,239.20          673.13
                                                        3,983,635.33      169,247.83           0.00       18,823.80        6,270.18
                                                        4,043,413.87       30,586.53      49,977.70        9,507.49          673.13
                                                        6,668,398.88       17,345.13      59,219.00       35,238.87          673.13
                                                        3,721,394.41            0.00      11,420.11       40,079.72       51,811.78
                                                        5,930,985.23            0.00           0.00            0.00       42,250.21
                                                       14,048,509.71            0.00           0.00            0.00            0.00
                                                       21,617,434.15            0.00           0.00            0.00            0.00
                                                       14,319,031.03            0.00           0.00            0.00            0.00
                                                        6,622,218.98            0.00           0.00            0.00            0.00
                                                        2,794,527.41            0.00           0.00            0.00            0.00
                                                        2,537,050.75            0.00           0.00            0.00            0.00
                                                        2,704,903.39            0.00           0.00            0.00            0.00
                                                        3,060,906.46            0.00           0.00            0.00            0.00
                                                        3,177,927.21            0.00           0.00            0.00            0.00
                                                        5,473,838.49            0.00           0.00            0.00            0.00
                                                        2,780,181.99            0.00           0.00            0.00            0.00
                                                        4,848,252.59            0.00           0.00            0.00            0.00
                                                       12,421,394.48            0.00           0.00            0.00            0.00
                                                       19,846,926.73            0.00           0.00            0.00            0.00
                                                       10,668,299.66            0.00           0.00            0.00            0.00
                                                        4,018,932.10            0.00           0.00            0.00            0.00
                                                          999,620.21            0.00           0.00            0.00            0.00
                                                          715,596.94            0.00           0.00            0.00            0.00
                                                          729,463.38            0.00           0.00            0.00            0.00
                                                          978,501.21            0.00           0.00            0.00            0.00
                                                        1,067,113.54            0.00           0.00            0.00            0.00
                                                        2,553,275.87            0.00           0.00            0.00            0.00
                                                          800,506.74            0.00           0.00            0.00            0.00
                                                        2,078,844.49            0.00           0.00            0.00            0.00
                                                        7,648,805.10            0.00           0.00            0.00            0.00
                                                       12,223,538.12            0.00           0.00            0.00            0.00
                                                        6,284,273.88            0.00           0.00            0.00            0.00
                                                        1,911,175.78            0.00           0.00            0.00            0.00
                                                           92,369.69            0.00           0.00            0.00            0.00
                                                           41,527.82            0.00           0.00            0.00            0.00
                                                           38,987.30            0.00           0.00            0.00            0.00
                                                           13,226.62            0.00           0.00            0.00            0.00
                                                           99,942.27            0.00           0.00            0.00            0.00
                                                           66,826.08            0.00           0.00            0.00            0.00
                                                           60,733.30            0.00           0.00            0.00            0.00
                                                          655,358.90            0.00           0.00            0.00            0.00
                                                          584,135.41            0.00           0.00            0.00            0.00
                                                          430,830.03            0.00           0.00            0.00            0.00
                                                          139,155.22            0.00           0.00            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                             33,380,954.64  10,291,278.17   13,351,909.19   10,549,188.18


                                     Page 1
<PAGE>

    ===============================================================================================================================

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 262-636-6184                                          09/16/00
                                                                                       07:17 PM
Payment Date                                                                                                              15-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                                            28-Feb-97                           05-Sep-00
Days in accrual period (30/360)                                                                                                  30

PART I -- MONTHLY DATA INPUT

Total Receipts During the Period                                                                                      $6,942,218.28

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                                                                                      $6,942,218.28

Miscellaneous Data
    Scheduled Amounts 30 - 59 days past due                                                                             $487,245.32
    Scheduled Amounts 60 days or more past due                                                                          $597,456.03
    Net Losses on Liquidated Receivables                                                                                $103,333.25
    Number of Loans at Beginning of Period                                                                                    6,030
    Number of Loans at End of Period                                                                                          5,879
    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)                                               $87,001.02
    Pre-Funding Account Reinvestment Income                                                                                   $0.00


                                     Page 2
<PAGE>

    ===============================================================================================================================

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-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                                                                                05-Sep-00

PART II -- SUMMARY

Total Principal Balance of Notes and Certificates (Beginning of Period)                                              $69,987,939.94
    A-1 Note Beginning Principal Balance                                                                                      $0.00
    A-2 Note Beginning Principal Balance                                                                                      $0.00
    A-3 Note Beginning Principal Balance                                                                             $32,612,939.94
    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)                                                    $63,612,682.66
    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)                                                                       $26,237,682.66
                A-3 Note Pool Factor (End of Period)                                                                      0.1012549
    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                                                                                                $6,375,257.28
    Pool Balance (Beg. of Collection Period)                                                                         $69,993,159.03
    Pool Balance (End of Collection Period)                                                                          $63,617,901.75

Total Distribution Amount (TDA)                                                                                       $7,029,219.30
    Total Collections and Investment Income for the Period                                                            $7,029,219.30
    Negative Carry Amount                                                                                                     $0.00

Administration Fee Accrued during this Period ($500 per Quarter)                                                            $166.67

Principal Distribution Amount  (PDA)                                                                                  $6,375,257.28



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                                                                   $6,375,257.28
    B Noteholders' Principal Distributable Amount                                                                             $0.00
    Certificateholders' Principal Distributable Amount                                                                        $0.00

Interest Distributable Amount                                                                                           $447,836.66
    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                                                  $175,294.55
    Noteholders' Interest Distributable Amount applicable to B Notes                                                    $145,166.67
    Certificateholders' Interest Distributable Amount                                                                   $127,375.44

Servicing Fees Accrued during this Period                                                                                $58,327.63

Total Distribution Amount Remaining to Deposit to Spread Account                                                              $0.00

Spread Account
    Beginning Spread Account Balance                                                                                 $12,497,449.29
    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                                                                                 $12,497,449.29
    Release from Spread Account to Seller as "Excess Servicing Fee"                                                           $0.00
    Ending Spread Account Balance (after distributions)                                                              $12,497,449.29

Credit Enhancement                                                                                                           19.65%
    Spread account % of Ending Pool Balance                                                                                  19.64%
    Overcollateralization % of Ending Pool Balance                                                                            0.01%


Scheduled Amounts 30 - 59 days past due                                                                                 $487,245.32
                as % of Ending Pool Balance                                                                                   0.77%
Scheduled Amounts 60 days or more past due                                                                              $597,456.03
                as % of Ending Pool Balance                                                                                   0.94%
Net Losses on Liquidated Receivables                                                                                    $103,333.25
                as % of Ending Pool Balance                                                                                   0.16%


                                     Page 3
<PAGE>

===================================================================================================================================

    PART III -- SERVICING CALCULATIONS                                                                                    15-Sep-00

    1.  Sources and Uses of Collection Account Balance                                 Pool 1 Cutoff                         Pool 1

    Wtd. Avg. APR                                                                             8.823%                         8.823%
    Contract Value (Beg. of Collection Period), by origination pool                                                  $34,402,633.83
    Contract Value  (End of Collection Period), by origination pool                  $335,052,501.00                 $31,495,721.08
                                                                                                                    ---------------
    Contract Value Decline                                                                                            $2,906,912.75
                                                                                                                              8.45%
    Initial Pool Balance                                                                                             $69,993,159.03
    Pool Balance (End of Collection Period)                                                                          $63,617,901.75

    Total Collections and Investment Income for the period                                                            $7,029,219.30
    Negative Carry Amount                                                                                                     $0.00

    Total Distribution Amount (TDA)                                                                                   $7,029,219.30
    Principal Distribution Amount  (PDA)                                                                              $6,375,257.28
    Interest Distribution Amount  (IDA)                                                                                 $653,962.02


    1.  Sources and Uses of Collection Account Balance
                                                                                  Pool 2               Pool 3                Pool 4
    Wtd. Avg. APR
    Contract Value (Beg. of Collection Period), by origination pool               8.701%               8.302%                8.479%
    Contract Value  (End of Collection Period), by origination pool       $10,544,480.59       $14,195,153.66        $10,850,890.95
                                                                           $9,654,333.71       $12,547,269.89         $9,920,577.07
    Contract Value Decline                                                --------------      ---------------        --------------
                                                                             $890,146.88        $1,647,883.77           $930,313.88
    Initial Pool Balance                                                           8.44%               11.61%                 8.57%
    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)                                              91%
                                                                                      9%
                                                                   Pool 1 Cutoff                         Pool 1
    2.  Calculation of Distributable Amounts

    A-1 Note Beginning Principal Balance                                                                                      $0.00
    A-1 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-1 Noteholders' Share of the Principal Distribution Amount                                                               0.00%
    A-1 Noteholders' Principal Distributable Amount                                                                           $0.00

    Principal Distribution Amount Remaining                                                                           $6,375,257.28

    A-2 Note Beginning Principal Balance                                                                                      $0.00
    A-2 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-2 Noteholders' Share of the Principal Distribution Amount                                                               0.00%
    A-2 Noteholders' Principal Distributable Amount                                                                           $0.00

    Principal Distribution Amount Remaining                                                                           $6,375,257.28

    A-3 Note Beginning Principal Balance                                                                             $32,612,939.94
    A-3 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-3 Noteholders' Share of the Principal Distribution Amount                                                             100.00%
    A-3 Noteholders' Principal Distributable Amount                                                                   $6,375,257.28

    Principal Distribution Amount Remaining                                                                                   $0.00

    B Note Beginning Principal Balance                                                                               $26,000,000.00
    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    B Noteholders' Share of the Principal Distribution Amount                                                                 0.00%
    B Noteholders' Principal Distributable Amount                                                                             $0.00

    Principal Distribution Amount Remaining                                                                                   $0.00

    Certificate Beginning Principal Balance                                                                          $11,375,000.00
    Certificateholders' Principal Carryover Shortfall (Previous Period)                                                       $0.00
    Certificateholders' Share of the Principal Distribution Amount                                                            0.00%
    Certificateholders' Principal Distributable Amount                                                                        $0.00

    Interest Accrued on Class A-1 Notes this period                                              5.597%                       $0.00
    Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes                                       $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Noteholders' Interest Distributable Amount applicable to A-1 Notes                                                        $0.00

    Interest Accrued on Class A-2 Notes this period                                              6.000%                       $0.00
    Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes                                       $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Noteholders' Interest Distributable Amount applicable to A-2 Notes                                                        $0.00

    Interest Accrued on Class A-3 Notes this period                                              6.450%                 $175,294.55
    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                                                  $175,294.55

    Interest Accrued on Class A-1, A-2 and A-3 Notes this period                                                        $175,294.55
    Offered Noteholders' Interest Carryover Shortfall (Previous Period)                                                       $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Offered Noteholders' Interest Distributable Amount                                                                  $175,294.55

    Interest Accrued on Class B Notes this period                                                6.700%                 $145,166.67
    Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes                                         $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Noteholders' Interest Distributable Amount applicable to B Notes                                                    $145,166.67

    Interest Accrued on Certificates this period                                                 6.700%                  $63,510.42
    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                   $63,510.42
    Interest Due (in Arrears) on Above Shortfall                                                                            $354.60
    Certificateholders' Interest Distributable Amount                                                                   $127,375.44

    3.  Allocation of Total Distribution Amount

    Total Distribution Amount                                                                                         $7,029,219.30


                                     Page 4
<PAGE>

    Administration Fee Shortfall (Previous Period)                                                                            $0.00
    Administration Fee Accrued during this Period ($500 per Quarter)                            $500.00                     $166.67
    Administration Fee Paid this Period from TDA                                                                            $166.67
    Administration Fee Shortfall                                                                                              $0.00

    Total Distribution Amount Remaining                                                                               $7,029,052.63

    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                                                                     $175,294.55
    Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA                                             $175,294.55
    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                                                        $175,294.55
    Offered Noteholders' Interest Paid this Period from TDA                                                             $175,294.55
    Preliminary Noteholders' Interest Carryover Shortfall (Current Period)                                                    $0.00

    Total Distribution Amount Remaining                                                                               $6,853,758.08

    Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes                                         $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Interest Accrued on Class B Notes this period                                                                       $145,166.67
    Noteholders' Interest applicable to B Notes Paid this Period from TDA                                               $145,166.67
    Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                              $0.00

    Total Distribution Amount Remaining                                                                               $6,708,591.41

    A-1 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-1 Noteholders' Monthly Principal Distributable Amount                                                                   $0.00
    A-1 Noteholders' Principal Distributable Amount Paid from TDA                                                             $0.00
    Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Distribution Amount Remaining                                                                               $6,708,591.41

    A-2 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-2 Noteholders' Monthly Principal Distributable Amount                                                                   $0.00
    A-2 Noteholders' Principal Distributable Amount Paid from TDA                                                             $0.00
    Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Distribution Amount Remaining                                                                               $6,708,591.41

    A-3 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-3 Noteholders' Monthly Principal Distributable Amount                                                           $6,375,257.28
    A-3 Noteholders' Principal Distributable Amount Paid from TDA                                                     $6,375,257.28
    Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Distribution Amount Remaining                                                                                 $333,334.13

    B Noteholders' Principal Distributable Amount                                                                             $0.00
    B Noteholders' Monthly Principal Distributable Amount                                                                     $0.00
    B Noteholders' Principal Distributable Amount Paid from TDA                                                               $0.00
    Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                                 $0.00

    Total Distribution Amount Remaining                                                                                 $333,334.13

    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                   $63,510.42
    Interest Due (in Arrears) on Above Shortfall                                                                            $354.60
    Interest Accrued on Certificates this period                                                                         $63,510.42
    Certificateholders' Interest Paid this Period from TDA                                                              $127,375.44
    Preliminary Certificateholders' Interest Carryover Shortfall (Current Period)                                             $0.00

    Total Distribution Amount Remaining                                                                                 $205,958.69

    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


                                     Page 5
<PAGE>

    Total Distribution Amount Remaining                                                                                 $205,958.69

    Servicing Fee Shortfall (Previous Period)                                                                           $403,194.66
    Servicing Fees Accrued during this Period                                                     1.00%                  $58,327.63
    Total Servicing Fees Due                                                                                            $461,522.29
    Servicing Fees Paid this Period from TDA                                                                            $205,958.69
    Servicing Fee Shortfall                                                                                             $255,563.60

    Total Distribution Amount Available to Deposit to Spread Acct                                                             $0.00

    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                                                                                 $12,497,449.29
    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 to Noteholders' Distr. Account                                                           $0.00
    Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes                     $0.00
    Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes                     $0.00
    Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes                     $0.00
    Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                       $0.00
    Adj to Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period)                                        $0.00
    Adj to Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period)                                        $0.00
    Adj to Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period)                                        $0.00
    Adj to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                          $0.00

    Preliminary Spread Account Balance Remaining                                                                     $12,497,449.29


    Cumulative Realized Losses since 28-February-97 (Cut-off Date)                                                    $5,925,585.85
    Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                              NO
    12*(Realized Losses during Collection Period + Repos at end of Collection Period)                                 $1,239,999.00
    Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?                                     YES
    60 day or > Delinquent Scheduled Amounts                                                                            $597,456.03
    Are 60 day or > Delinquencies > 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:                                                                               6,787,143.92

                                     Page 6
<PAGE>

    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)                                                           $26,237,682.66
    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)                                    $63,612,682.66

    Specified Spread Account Balance                                                                                 $12,497,449.29
    Lesser of:
    (a) 2.00% of the Initial Pool Balance                                                         2.00%               13,000,000.00

    (b) the Note Balance                                                                                              63,612,682.66



    Preliminary Spread Account Balance Remaining                                                                     $12,497,449.29
    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)                                                              $12,497,449.29
    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)                                                                       $26,237,682.66
    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)                                                $63,612,682.66

    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                   0.1012549
    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)                                                                0.0978657

    Specified Spread Account Balance (after all distributions and adjustments)                                       $12,497,449.29


                                     Page 7
<PAGE>

===================================================================================================================================

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-Sep-00

(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:                                                                                                  $6,375,257.28
          per $1,000 original principal amount:                                                                        $24.60301893

    (d)   B Notes:                                                                                                            $0.00
          per $1,000 original principal amount:                                                                         $0.00000000

    (e)   Total                                                                                                       $6,375,257.28

(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:                                                                                                     $175,294.55
         per $1,000 original principal amount:                                                                          $0.67648644

    (d)  B Notes:                                                                                                       $145,166.67
         per $1,000 original principal amount:                                                                          $5.58333346

    (e)   Total                                                                                                         $320,461.22

(3) Pool Balance at the end of the related Collection Period                                                         $63,617,901.75

(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:                                                             $26,237,682.66
        (ii)  A-3 Note P                                                                                      $0.1012549

    (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:                                                                                           $205,958.69
         per $1,000 Beginning of Collection Period:                                                                      2.94255457

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                      0.00238123

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $103,333.25

(9)  Amount in Spread Account:                                                                                       $12,497,449.29

(10)  Amount in Pre-Funding Account:                                                                                          $0.00

(11)  For the Final payment date with respect to the Funding Period, the                                                         NA
       Remaining Pre-Funded Amount

(12)  Amount in Negative Carry Account:                                                                                       $0.00


                                     Page 8
<PAGE>

===================================================================================================================================
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-Sep-00

(1) Amount of principal being paid or distributed:

    (a)  A-1 Notes:                                                                                                           $0.00
         per $1,000 original principal amount:                                                                          $0.00000000

    (b)  A-2 Notes:                                                                                                           $0.00
         per $1,000 original principal amount:                                                                          $0.00000000

    (c)  A-3 Notes:                                                                                                    6,375,257.28
         per $1,000 original principal amount:                                                                          24.60301893

    (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:                                                                                                       $6,375,257.28

(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:                                                                                                     $175,294.55
         per $1,000 original principal amount:                                                                          $0.67648644

    (d)  B Notes:                                                                                                       $145,166.67
         per $1,000 original principal amount:                                                                          $5.58333346

    (e)  Certificates:                                                                                                  $127,375.44
         per $1,000 original principal amount:                                                                         $11.19784088

    (f)  Total:                                                                                                         $447,836.66

(3)  Pool Balance at end of related Collection Period:                                                               $63,617,901.75

(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:                                                             $26,237,682.66
        (ii)  A-3 Note Pool Factor:                                                                                       0.1012549

    (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:                                                                                           $205,958.69
         per $1,000 Beginning of Collection Period:                                                                     $2.94255457

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                     $0.00238123

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $103,333.25

(9)  Amount in Spread Account:                                                                                       $12,497,449.29

(10)  Amount in Pre-Funding Account:                                                                                          $0.00

(11)  For the Final payment date with respect to the Funding Period, the                                   NA
       Remaining Pre-Funded Amount

(12)  Amount in Negative Carry Account:                                                                                       $0.00
===================================================================================================================================


                                     Page 9
<PAGE>

========================================================================================================

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-Sep-00

(1)  Payment of Administration Fee to Administrator:                                                                        $166.67

(2)  Offered Noteholders' Interest Distributable Amount
        deposited into Note Distribution Account:                                                                       $320,461.22

(3)  Noteholders' Principal Distributable Amount to be
        deposited into Noteholders' Distribution Account:                                                             $6,375,257.28

(4)  Certificateholders' Interest Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                        $127,375.44

(5)  Certificateholders' Principal Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                              $0.00

(6)  Payment of Servicing Fee to Servicer:                                                                              $205,958.69

(7) Release to Seller from Excess Collections over Distributions                                                              $0.00

Check for Error                                                                                            NO ERROR
Sum of Above Distributions                                                                                 $7,029,219.30
Total Distribution Amount plus Releases to Seller                                                          $7,029,219.30

===================================================================================================================================


                                    Page 10
<PAGE>

========================================================================================================

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-Sep-00
(1)   Total Distribution Amount:                                                                                      $7,029,219.30

(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:                                               $175,294.55

(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                                                                $320,461.22
      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:                                                        $6,375,257.28

(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:                                                                $6,375,257.28

(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:                                                                     $6,375,257.28

(29)  Noteholders' Distributable Amount:                                                                              $6,695,718.50

(30)  Certificateholders' Interest Distributable Amount:                                                                $127,375.44

(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:                                                                         $127,375.44

(37)  Servicing Fee:                                                                                                    $205,958.69

(38)  Deposit to Spread Account (from excess collections):                                                                    $0.00

(39)  Specified Spread Account Balance (after all distributions and adjustments):                                    $12,497,449.29


                                    Page 11
<PAGE>

      The Lesser of:
    (a) 2.00% of the Initial Pool Balance                                                                            $13,000,000.00


    (b) the Note Balance                                                                                             $63,612,682.66

(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:                                                   $69,993,159.03

(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:                                                               $26,237,682.66
           A-3 Note Pool Factor:                                                                                          0.1012549

           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:                                            $103,333.25

(48)  Spread Account Balance after giving effect to all distributions:                                               $12,497,449.29

===================================================================================================================================


                                    Page 12
<PAGE>

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 (262)636-6184

                                                   ---------------------------------------------------------------------------------
NPV Data Input Section                                       05-Sep-00           05-Sep-00            05-Sep-00           05-Sep-00
                                                   ---------------------------------------------------------------------------------
Scheduled cash flows as of the                                  Pool 1              Pool 2               Pool 3              Pool 4
                                                          2,854,855.07        2,065,633.02           645,319.14        1,575,815.90
                                                          2,345,020.85        2,554,858.75         4,153,044.35        1,869,491.63
                                                          2,575,704.42          904,125.14         1,632,796.08        8,437,193.54
                                                          3,356,877.48        1,157,460.47           966,166.47        3,333,250.96
                                                          3,166,833.47        1,268,663.31           738,381.01        1,310,492.59
                                                          2,182,036.19          789,034.88           567,553.01          986,879.15
                                                          1,878,792.89          622,393.56           418,169.79          957,496.11
                                                          2,217,099.74          679,858.53           539,817.74          919,891.24
                                                          2,725,558.15          540,819.83           431,552.27          811,381.97
                                                          3,924,731.15          475,016.58           431,930.26          716,219.17
                                                          3,655,550.17          823,981.29           454,423.44          798,720.12
                                                          3,563,658.35          572,147.79           447,003.62          903,814.52
                                                          2,104,758.09        2,897,219.25           767,735.30        1,332,920.54
                                                            721,160.88        1,654,874.69         3,001,392.78        1,248,849.56
                                                            884,626.33          536,188.63         1,149,148.34        6,317,817.48
                                                          1,370,983.91          756,174.13           617,727.37        2,295,757.53
                                                          1,337,365.74          562,541.19           370,952.61          698,491.72
                                                            738,147.81          373,140.90           190,827.83          474,977.47
                                                            519,286.77          207,514.18           143,161.15          450,890.52
                                                            679,237.01          352,795.88           245,521.80          378,804.44
                                                            877,116.10          218,922.03           157,083.26          278,318.81
                                                          1,572,471.60          164,410.52           149,547.71          188,771.98
                                                          1,650,834.73          428,435.66           170,876.89          311,553.14
                                                          1,616,297.58          219,144.98           185,620.01          346,624.22
                                                          1,166,340.50        1,469,613.99           271,213.89          680,794.46
                                                            214,520.87        1,040,164.61         1,716,092.22          603,132.78
                                                            217,456.55          230,653.20           720,778.88        4,105,985.38
                                                            272,725.77          234,747.90           301,957.07        1,476,815.40
                                                            134,413.35          184,532.49           182,220.86          427,718.18
                                                             35,137.26          128,986.13            39,502.11          141,610.23
                                                              1,871.45            8,752.36             9,469.58           90,772.73
                                                             19,520.58            7,761.47             2,580.39           34,771.67
                                                             24,216.80            6,086.91             2,580.39           25,574.54
                                                              1,618.47            2,098.35            37,547.23           10,593.26
                                                             44,453.65            2,098.35             2,580.39           15,577.03
                                                              1,618.47           14,410.23             2,580.39           31,093.36
                                                             16,233.26           89,949.71             2,580.39           38,372.51
                                                                  0.00           59,806.74           130,837.06           77,575.73
                                                                  0.00                0.00                 0.00           84,789.67
                                                              8,633.42                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            9,027.76
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  0.00                0.00                 0.00                0.00
                                                                  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               50,677,764.88       24,305,017.63        22,008,941.11       44,798,629.00


                                  Page 1 of 12
<PAGE>

    ================================================================================================================================

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 (262)636-6184

Payment Date                                                                                                              15-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                                                                                05-Sep-00
Days in accrual period (30/360)                                                                                                  30
Days in accrual period (ACT/360)                                                                                                 31
One-Month LIBOR                                                                                                            6.61875%

PART I -- MONTHLY DATA INPUT

FIXED RATE COLLATERAL

 Receipts During the Period                                                                                          $10,327,439.40

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                                                                          $10,327,439.40


FLOATING RATE COLLATERAL

 Receipts During the Period                                                                                             $796,913.15

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                                                                          $796,913.15

    Pool Balance (Beg. of Collection Period)                                                                         $11,171,357.95
    Pool Balance (End of Collection Period)                                                                          $10,448,850.41

Total Collection                                                                                                     $11,124,352.55
Negative Carry Amount                                                                                                         $0.00

Reinvestment Income (including Pre-Funding Account and Spread Account)                                                  $135,507.32
Pre-Funding Account Reinvestment Income                                                                                       $0.00

    Total Distribution Amount                                                                                        $11,259,859.87

MISCELLANEOUS DATA

    FIXED RATE COLLATERAL
    Scheduled Amounts 30 - 59 days past due                                                                           $1,230,287.97
    Scheduled Amounts 60 days or more past due                                                                        $1,484,707.32
    Net Losses on Liquidated Receivables                                                                                $385,404.64
    Number of Loans at Beginning of Period                                                                                   10,038
    Number of Loans at End of Period                                                                                          9,387
    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                                                                              $72,666.93
    Scheduled Amounts 60 days or more past due                                                                          $256,265.94
    Net Losses on Liquidated Receivables                                                                                   ($100.00)
    Number of Loans at Beginning of Period                                                                                    1,115
    Number of Loans at End of Period                                                                                          1,029
    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                                                                           $1,302,954.90
    Scheduled Amounts 60 days or more past due                                                                        $1,740,973.26
    Net Losses on Liquidated Receivables                                                                                $385,304.64
    Number of Loans at Beginning of Period                                                                                   11,153
    Number of Loans at End of Period                                                                                         10,416
    Repossessed Equipment not Sold or Reassigned (Beginning)                                                                  $0.00
    Repossessed Equipment not Sold or Reassigned (End)                                                                        $0.00

    Pre-Funding Account Reinvestment Income                                                                                   $0.00


                                  Page 2 of 12
<PAGE>

    ================================================================================================================================

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-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                                                                                05-Sep-00

PART II -- SUMMARY

Total Principal Balance of Notes and Certificates (Beginning of Period)                                             $152,253,378.88
    A-1 Note Beginning Principal Balance                                                                                      $0.00
    A-2 Note Beginning Principal Balance                                                                                      $0.00
    A-3 Note Beginning Principal Balance                                                                                     ($0.00)
    A-4 Note Beginning Principal Balance                                                                            $119,796,644.85
    B Note Beginning Principal Balance                                                                               $11,171,357.12
    C Note Beginning Principal Balance                                                                                $6,095,376.92
    Certificate Beginning Principal Balance                                                                          $15,190,000.00

Total Principal Balance of Notes and Certificates (End of Period)                                                   $141,775,895.19
    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)                                                                               ($0.00)
                                    A-3 Note Pool Factor (End of Period)                                                 (0.0000000)
    A-4 Note Principal Balance (End of Period)                                                                      $110,460,775.17
                                    A-4 Note Pool Factor (End of Period)                                                  0.5857160
    B Note Principal Balance (End of Period)                                                                          10,448,849.58
                                    B Note Pool Factor (End of Period)                                                    0.1066642
    C Note Principal Balance (End of Period)                                                                          $5,676,270.45
                                    C Note Pool Factor (End of Period)                                                    0.1634918
    Certificate Principal Balance (End of Period)                                                                    $15,190,000.00
                                    Certificate Pool Factor (End of Period)                                               1.0000000

FIXED RATE CONTRACT VALUE DECLINE                                                                                     $9,754,976.15
    Pool Balance (Beg. of Collection Period)                                                                        $141,210,475.38
    Pool Balance (End of Collection Period)                                                                         $131,455,499.23

Fixed Rate Distribution Amount (FxDA)                                                                                $10,462,946.72
    Total Collections and Investment Income for the Period                                                           $10,462,946.72
    Negative Carry Amount                                                                                                     $0.00

Fixed Rate Principal Distribution Amount  (FxPDA)                                                                     $9,754,976.15

FLOATING  RATE CONTRACT VALUE DECLINE                                                                                   $722,507.54
    Pool Balance (Beg. of Collection Period)                                                                         $11,171,357.95
    Pool Balance (End of Collection Period)                                                                          $10,448,850.41

Floating Rate Distribution Amount (FltDA)                                                                               $796,913.15

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                                                                           $0.00
    A-4 Noteholders' Principal Distributable Amount                                                                   $9,335,869.68
    B Noteholders' Principal Distributable Amount                                                                       $722,507.54
    C Noteholders' Principal Distributable Amount                                                                       $419,106.47
    Certificateholders' Principal Distributable Amount                                                                        $0.00

Interest Distributable Amount                                                                                           $863,743.12
    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                                                        $0.00
    Noteholders' Interest Distributable Amount applicable to A-4 Notes                                                  $639,913.74
    Noteholders' Interest Distributable Amount applicable to B Notes                                                     $65,594.87
    Noteholders' Interest Distributable Amount applicable to C Notes                                                     $32,559.47
    Certificateholders' Interest Distributable Amount                                                                   $831,183.65

Spread Account
    Beginning Spread Account Balance                                                                                 $15,787,558.34
    Deposit to Spread Account from Pre-Funding Account                                                                        $0.00
    Deposit to Spread Account from Excess Collections over Distributions                                                 $44,141.43
    Distribution from Spread Account for Interest/Principal Shortfall                                                       $0.00

    Specified Spread Account Balance                                                                                 $17,359,205.00
    Ending Spread Account Balance (after distributions)                                                              $15,831,699.78

Credit Enhancement                                                                                                           11.25%
    Spread account % of Ending Pool Balance                                                                                  11.16%
    Overcollateralization % of Ending Pool Balance                                                                            0.09%

Scheduled Amounts 30 - 59 days past due                                                                               $1,302,954.90
                                    as % of Ending Pool Balance                                                               0.92%
Scheduled Amounts 60 days or more past due                                                                            $1,740,973.26
                                    as % of Ending Pool Balance                                                               1.23%
Net Losses on Liquidated Receivables                                                                                    $385,304.64
                                    as % of Ending Pool Balance                                                               0.27%


                                  Page 3 of 12
<PAGE>

    PART III -- SERVICING CALCULATIONS                                 15-Sep-00

    1.  Sources and Uses of Collection Account Balance                    Pool 1           Pool 2           Pool 3           Pool 4

    FIXED RATE POOL

    Wtd. Avg. APR                                                        8.637%           8.833%           8.872%           8.799%
    Fixed Rate Contract Value (Beg. of Collection Period),
    by origination pool                                           $51,951,977.31   $25,105,758.09   $21,179,500.39   $42,973,239.59
    Fixed Rate Contract Value  (End of Collection Period),
    by origination pool                                           $47,231,723.91   $22,492,355.23   $20,393,827.37   $41,337,592.72
                                                                 ---------------  ---------------  ---------------  ---------------
    Fixed Rate Contract Value Decline                              $4,720,253.40    $2,613,402.86      $785,673.02    $1,635,646.87
                                                                           9.09%           10.41%            3.71%            3.81%
    Fixed Rate Initial Pool Balance                              $141,210,475.38
    Fixed Rate Pool Balance (End of Collection Period)           $131,455,499.23

    Fixed Rate Collections and Investment Income for the period   $10,462,946.72
    Negative Carry Amount                                                  $0.00

    Fixed Rate Distribution Amount (FxDA)                         $10,462,946.72
    Fixed Rate Principal Distribution Amount  (FxPDA)              $9,754,976.15

    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)                                                         $11,171,357.95
    Floating  Rate Contract Value  (End of Collection Period)                                                        $10,448,850.41
                                                                                                                     --------------
    Floating Rate Contract Value Decline                                                                                $722,507.54

    Floating Rate Distribution Amount (FltDA)                                                                           $796,913.15
    Floating Rate Principal Distribution Amount  (FltPDA)                                                               $722,507.54

    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                                                                $9,754,976.15
    Floating  Rate Principal Distribution Amount Remaining                                                              $722,507.54

    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                                                                $9,754,976.15
    Floating  Rate Principal Distribution Amount Remaining                                                              $722,507.54

    A-3 Note Beginning Principal Balance                                                                                     ($0.00)
    A-3 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-3 Noteholders' Share of the Fixed Rate Principal Distribution Amount                                                    0.00%
    A-3 Noteholders' Principal Distributable Amount                                                                           $0.00

    Fixed Rate Principal Distribution Amount Remaining                                                                $9,754,976.15
    Floating  Rate Principal Distribution Amount Remaining                                                              $722,507.54

    A-4 Note Beginning Principal Balance                                                                            $119,796,644.85
    A-4 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-4 Noteholders' Share of the Fixed Rate Principal Distribution Amount                                                   95.70%
    A-4 Noteholders' Principal Distributable Amount                                                                   $9,335,869.68

    Fixed Rate Principal Distribution Amount Remaining                                                                  $419,106.47
    Floating  Rate Principal Distribution Amount Remaining                                                              $722,507.54

    B Note Beginning Principal Balance                                                                               $11,171,357.12
    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    B Noteholders' Share of the Floating RatePrincipal Distribution Amount                                                  100.00%
    B Noteholders' Principal Distributable Amount                                                                       $722,507.54

    Fixed Rate Principal Distribution Amount Remaining                                                                  $419,106.47
    Floating  Rate Principal Distribution Amount Remaining                                                                    $0.00

    C Note Beginning Principal Balance                                                                                $6,095,376.92
    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                                                                       $419,106.47

    Fixed Rate Principal Distribution Amount Remaining                                                                $9,335,869.68
    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                                                                           $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                                                                           $0.00
    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                                                        $0.00

    Interest Accrued on Class A-4 Notes this period                                                                     $639,913.74
    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                                                  $639,913.74

    Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period                                                   $639,913.74
    Offered Noteholders' Interest Carryover Shortfall (Previous Period)                                                       $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Offered Noteholders' Interest Distributable Amount                                                                  $639,913.74

    Class B Notes Net Funds Cap                                                                                            7.73465%


                                  Page 4 of 12
<PAGE>

    Class B Accrual Rate (Min(Net Funds Cap, 1 Month Libor +20bp))                                                         6.81875%
    Net Funds Cap?                                                                                                               NO

    Interest Accrued on Class B Notes this period                                                                        $65,594.87
    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                                                     $65,594.87
    Preliminary Class B Net Funds Cap Carryover Amount                                                                        $0.00

    Interest Accrued on Class C Notes this period                                                                        $32,559.47
    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                                                     $32,559.47

    Interest Accrued on Certificates this period                                                                         $81,139.92
    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                  $746,058.53
    Interest Due (in Arrears) on Above Shortfall                                                                          $3,985.20
    Certificateholders' Interest Distributable Amount                                                                   $831,183.65

    3.  Allocation of Fixed Rate and Floating Rate Distribution Amounts

    A. FIXED RATE DISTRIBUTION AMOUNT (FXDA)                                                                         $10,462,946.72

    Fixed Rate Percentage of Administration Fee Shortfall (Previous Period)                                                   $0.00
    Fixed Rate Percentage of Administration Fee Accrued during this Period                                                  $154.45
    Fixed Rate Percentage of Administration Fee Paid this Period from FxDA                                                  $154.45
    Fixed Rate Percentage of Administration Fee Shortfall                                                                     $0.00

    Total Fixed Rate Distribution Amount Remaining                                                                   $10,462,792.27

    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                                                                           $0.00
    Noteholders' Interest applicable to A-3 Notes Paid this Period from FxDA                                                  $0.00
    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                                                                     $639,913.74
    Noteholders' Interest applicable to A-4 Notes Paid this Period from FxDA                                            $639,913.74
    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                                                   $639,913.74
    Offered Noteholders' Interest Paid this Period from FxDA                                                            $639,913.74
    Preliminary A Noteholders' Interest Carryover Shortfall (Current Period)                                                  $0.00

    Total Fixed Rate Distribution Amount Remaining                                                                    $9,822,878.53

    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                                                                        $32,559.47
    Noteholders' Interest applicable to C Notes Paid this Period from FxDA                                               $32,559.47
    Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to C Notes                              $0.00

    Total Fixed Rate Distribution Amount Remaining                                                                    $9,790,319.06

    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                                                                    $9,790,319.06

    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                                                                    $9,790,319.06

    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 FxDA                                                            $0.00
    Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Fixed Rate Distribution Amount Remaining                                                                    $9,790,319.06

    A-4 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-4 Noteholders' Monthly Principal Distributable Amount                                                           $9,335,869.68
    A-4 Noteholders' Principal Distributable Amount Paid from FxDA                                                    $9,335,869.68
    Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Fixed Rate Excess Distribution Amount                                                                         $454,449.38

    B. FLOATING  RATE DISTRIBUTION AMOUNT (FLTDA)                                                                       $796,913.15

    Floating Rate Percentage of Administration Fee Shortfall (Previous Period)                                                $0.00
    Floating Rate Percentage of Administration Fee Accrued during this Period                                                $12.22
    Floating Rate Percentage of Administration Fee Paid this Period from FltDA                                               $12.22
    Floating Rate Percentage of Administration Fee Shortfall                                                                  $0.00

    Total Floating Rate Distribution Amount Remaining                                                                   $796,900.93

    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                                                                        $65,594.87
    Noteholders' Interest applicable to B Notes Paid this Period from FltDA                                              $65,594.87
    Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                              $0.00

    Total Floating Rate Distribution Amount Remaining                                                                   $731,306.06


                                  Page 5 of 12
<PAGE>

    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    B Noteholders' Monthly Principal Distributable Amount                                                               $722,507.54
    B Noteholders' Principal Distributable Amount Paid from FltDA                                                       $722,507.54
    Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                                 $0.00

    Total Floating Rate Excess Distribution Amount                                                                        $8,798.52

    C. ALLOCATION OF FIXED RATE EXCESS DISTRIBUTION AMOUNT                                                              $454,449.38

    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                                                                     $454,449.38

    D. ALLOCATION OF FLOATING RATE EXCESS DISTRIBUTION AMOUNT                                                             $8,798.52

    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                                                                    $8,798.52

    E. ALLOCATION OF REMAINING FIXED AND FLOATING RATE EXCESS DISTRIBUTION AMOUNTS                                      $463,247.90

    C Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    C Noteholders' Monthly Principal Distributable Amount                                                               $419,106.47
    C Noteholders' Principal Distributable Amount Paid from Fx and Flt Excess DA                                        $419,106.47
    Preliminary C Noteholders' Principal Carryover Shortfall (Current Period)                                                 $0.00

    Total Fixed and Floating Rate Excess Distribution Amount Remaining                                                   $44,141.43

    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 Withdrawls                                                                                                 $0.00
    Cumulative Negative Carry Withdrawls                                                                              $4,724,734.08
    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                                                                                 $15,787,558.34
    Deposit to Spread Account from Pre-Funding Account                                                                        $0.00
    Deposit to Spread Account from Excess Collections over Distributions                                                 $44,141.43

    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                                                                     $15,831,699.78

    Cumulative Realized Losses since 31-August-97 (Cut-off Date)                                                     $11,218,727.36
    Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                                 NO
    12*(Realized Losses during Collection Period + Repos at end of Collection Period)                                 $4,624,855.68
    Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?                                        YES
    60 day or > Delinquent Scheduled Amounts                                                                          $1,740,973.26
    Are 60 day or > Delinquencies > 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


                                  Page 6 of 12
<PAGE>

    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:                                                                              12,384,316.90
    Are Cumulative Realized Losses > 2.25% of the Initial Pool Balance?                                       YES

    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)                                                                   ($0.00)
    Preliminary A-4 Note Principal Balance (End of Period)                                                          $110,460,775.17
    Preliminary B Note Principal Balance (End of Period)                                                             $10,448,849.58
    Preliminary C Note Principal Balance (End of Period)                                                              $5,676,270.45
    Preliminary Total Principal Balance of Notes  (End of Period)                                                   $126,585,895.19

    Specified Spread Account Balance                                                                                  17,359,205.00
    Lesser of:
    (a) 2.00% of the Initial Pool Balance                                                                             17,359,205.00

    (b) the Note Balance                                                                                             126,585,895.19

    Preliminary Spread Account Balance Remaining                                                                     $15,787,558.34
    Preliminary Excess Amount in Spread Account                                                                               $0.00
    Preliminary Shortfall Amount in Spread Account                                                                    $1,571,646.66

    Deposit to Spread Account from Remaing Fixed and Floating Rate Excess Distribution                                   $44,141.43

    Spread Account Excess                                                                                                     $0.00

    Ending Spread Account Balance (after distributions)                                                              $15,831,699.78
    Net Change in Spread Account Balance                                                                                 $44,141.43

    7. Distribution to Class B Net Funds Cap, Certificate Distributions and Servicing Fees

    Total Fixed and Floating Rate Excess Distribution Amount Remaining                                                        $0.00

    Preliminary Class B Net Funds Cap Carryover Amount                                                                  $177,363.02
    Preliminary Class B Net Funds Cap Carryover Amount Paid from Fixed and Floating Rate Excess                               $0.00
    Class B Net Funds Cap Carryover Amount                                                                              $177,363.02

    Total Fixed and Floating Rate Excess Distribution Amount Remaining                                                        $0.00

    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                  $746,058.53
    Interest Due (in Arrears) on Above Shortfall                                                                          $3,985.20
    Interest Accrued on Certificates this period                                                                         $81,139.92
    Certificateholders' Interest Paid from Fixed and Floating Rate Excess Distribution                                        $0.00
    Preliminary Certificateholders' Interest Carryover Shortfall (Current Period)                                       $831,183.65

    Total Fixed and Floating Rate Excess Distribution Amount Remaining                                                        $0.00

    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                                                        $0.00

    Servicing Fee Shortfall (Previous Period)                                                                          1,674,613.65
    Servicing Fees Accrued during this Period                                                                           $126,984.86
    Servicing Fees Paid this Period from Fixed and Floating Rate Excess                                                       $0.00
    Adjustment to Servicing Fee
    Adjustment to Excess Distribution Amount Remaining
    Servicing Fee Shortfall                                                                                           $1,801,598.51

    Total Fixed and Floating Rate Excess Distribution Amount Remaining                                                        $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
    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)                                                  $831,183.65
    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)                                                                               ($0.00)
    A-4 Note Principal Balance (End of Period)                                                                      $110,460,775.17
    B Note Principal Balance (End of Period)                                                                         $10,448,849.58
    C Note Principal Balance (End of Period)                                                                          $5,676,270.45
    Certificate Principal Balance (End of Period)                                                                    $15,190,000.00
    Total Principal Balance of Notes and Certificates (End of Period)                                               $141,775,895.19

    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)                                                                                 (0.0000000)
    A-4 Note Pool Factor (End of Period)                                                                                  0.5857160
    B Note Pool Factor (End of Period)                                                                                    0.1066642
    C Note Pool Factor (End of Period)                                                                                    0.1634918
    Certificate Pool Factor (End of Period)                                                                               1.0000000
    Total Notes & Certificates Pool Factor (End of Period)                                                                0.1633438

    Specified Spread Account Balance (after all distributions and adjustments)                                       $15,831,699.78

                                  Page 7 of 12
<PAGE>

====================================================================================================================================

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-Sep-00

(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:                                                                                                          $0.00
          per $1,000 original principal amount:                                                                               $0.00

    (d)   A-4 Notes:                                                                                                  $9,335,869.68
          per $1,000 original principal amount:                                                                              $49.50

    (e)   B Notes:                                                                                                      $722,507.54
          per $1,000 original principal amount:                                                                               $7.38

    (f)   C Notes:                                                                                                      $419,106.47
          per $1,000 original principal amount:                                                                              $12.07

    (g)   Total                                                                                                      $10,477,483.69

(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:                                                                                                           $0.00
         per $1,000 original principal amount:                                                                                $0.00

    (d)  A-4 Notes:                                                                                                     $639,913.74
         per $1,000 original principal amount:                                                                                $3.39

    (e)   B Notes:                                                                                                       $65,594.87
          per $1,000 original principal amount:                                                                               $0.67

    (f)  C Notes:                                                                                                        $32,559.47
         per $1,000 original principal amount:                                                                                $0.94

    (g)   Total                                                                                                         $738,068.08

(3) Pool Balance at the end of the related Collection Period                                                        $141,904,349.64

(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:                                                                     ($0.00)
        (ii)  A-3 Note Pool Factor:                                                                                       0.0000000

    (d) (i)   outstanding principal amount of A-4 Notes:                                                            $110,460,775.17
        (ii)  A-4 Note Pool Factor:                                                                                       0.5857160

    (e) (i)   outstanding principal amount of B Notes:                                                               $10,448,849.58
        (ii)  B Note Pool Factor:                                                                                         0.1066642

    (f) (i)   outstanding principal amount of C Notes:                                                                $5,676,270.45
        (ii)  C Note Pool Factor:                                                                                         0.1634918

    (g) (i)   Certificate Balance                                                                                    $15,190,000.00
        (ii)  Certificate Pool Factor:                                                                                    1.0000000

(5)  Amount of Servicing Fee:                                                                                                 $0.00
         per $1,000 Beginning of Collection Period:                                                                      0.00000000

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                      0.00264033

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $385,304.64

(9)  Amount in Spread Account:                                                                                       $15,831,699.78

(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 Negative Carry Account:                                                                                       $0.00

====================================================================================================================================


                                  Page 8 of 12
<PAGE>

=============================================================================================================

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-Sep-00

(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:                                                                                                           $0.00
         per $1,000 original principal amount:                                                                                $0.00

    (d)  A-4 Notes:                                                                                                   $9,335,869.68
         per $1,000 original principal amount:                                                                               $49.50

    (e)  B Notes:                                                                                                       $722,507.54
         per $1,000 original principal amount:                                                                                $7.38

    (f)  C Notes:                                                                                                       $419,106.47
         per $1,000 original principal amount:                                                                               $12.07

    (g)  Certificates:                                                                                                        $0.00
         per $1,000 original principal amount:                                                                                $0.00

    (h)  Total:                                                                                                       $1,141,614.01

(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:                                                                                                           $0.00
         per $1,000 original principal amount:                                                                                $0.00

    (d)  A-4 Notes:                                                                                                     $639,913.74
         per $1,000 original principal amount:                                                                                $3.39

    (e)  B Notes:                                                                                                        $65,594.87
         per $1,000 original principal amount:                                                                                $0.67

    (f)  C Notes:                                                                                                        $32,559.47
         per $1,000 original principal amount:                                                                                $0.94

    (g)  Certificates:                                                                                                        $0.00
         per $1,000 original principal amount:                                                                                $0.00

    (h)  Total:                                                                                                         $672,473.21

(3)  Pool Balance at end of related Collection Period:                                                              $141,904,349.64

(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:                                                                     ($0.00)
        (ii)  A-3 Note Pool Factor:                                                                                       0.0000000

    (d) (i)   outstanding principal amount of A-4 Notes:                                                            $110,460,775.17
        (ii)  A-4 Note Pool Factor:                                                                                       0.5857160

    (e) (i)   outstanding principal amount of B Notes:                                                               $10,448,849.58
        (ii)  B Note Pool Factor:                                                                                         0.1066642

    (f) (i)   outstanding principal amount of C Notes:                                                                $5,676,270.45
        (ii)  C Note Pool Factor:                                                                                         0.1634918

    (g) (i)   Certificate Balance                                                                                    $15,190,000.00
        (ii)  Certificate Pool Factor:                                                                                    1.0000000

(5)  Amount of Servicing Fee:                                                                                                 $0.00
         per $1,000 Beginning of Collection Period:                                                                       0.0000000

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                       0.0026403

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $385,304.64

(9)  Amount in Spread Account:                                                                                       $15,831,699.78

(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 Negative Carry Account:                                                                                       $0.00

====================================================================================================================================


                                  Page 9 of 12
<PAGE>

=============================================================================================================

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-Sep-00

(1)  Payment of Administration Fee to Administrator:                                                                        $166.67

(2)  Offered Noteholders' Interest Distributable Amount
        deposited into Note Distribution Account:                                                                       $738,068.08

(3)  Noteholders' Principal Distributable Amount to be
        deposited into Noteholders' Distribution Account:                                                            $10,477,483.69

(4)  Certificateholders' Interest Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                              $0.00

(5)  Certificateholders' Principal Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                              $0.00

(6)  Payment of Servicing Fee to Servicer:                                                                                    $0.00

(7) Deposit to Spread Account                                                                                            $44,141.43

(7) Release to Seller from Excess Collections over Distributions                                                              $0.00

Check for Error                                                                                               NO ERROR
Sum of Above Distributions                                                                                    $11,259,859.87
Total Distribution Amount plus Releases to Seller                                                             $11,259,859.87


                                 Page 10 of 12
<PAGE>

====================================================================================================================================

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-Sep-00
(1)  Total Distribution Amount:                                                                                      $11,259,859.87

(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:                                                      $0.00

(8)  Noteholders' Interest Carryover Shortfall applicable to A-3 Notes:                                                       $0.00

(9)  Noteholders' Interest Distributable Amount applicable to A-4 Notes:                                                $639,913.74

(10)  Noteholders' Interest Carryover Shortfall applicable to A-4 Notes:                                                      $0.00

(11)  Noteholders' Interest Distributable Amount applicable to B Notes:                                                  $65,594.87

(12)  Noteholders' Interest Carryover Shortfall applicable to B Notes:                                                        $0.00

(13)  Noteholders' Interest Distributable Amount applicable to C Notes:                                                  $32,559.47

(14)  Noteholders' Interest Carryover Shortfall applicable to C Notes:                                                        $0.00

(15)  Offered Noteholders' Interest Distributable Amount                                                                $738,068.08
        deposited into Note Distribution Account:

(16)  A-1 Noteholders' Monthly Principal Distributable Amount:                                                                $0.00

(17)  % of Fixed Rate Principal Distribution Amount applicable to A-1 Noteholders                                             0.00%

(18)  A-1 Noteholders' Principal Carryover Shortfall:                                                                         $0.00

(19)  A-1 Noteholders' Principal Distributable Amount:                                                                        $0.00

(20)  A-2 Noteholders' Monthly Principal Distributable Amount:                                                                $0.00

(21)  % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders                                             0.00%

(22)  A-2 Noteholders' Principal Carryover Shortfall:                                                                         $0.00

(23)  A-2 Noteholders' Principal Distributable Amount:                                                                        $0.00

(24)  A-3 Noteholders' Monthly Principal Distributable Amount:                                                                $0.00

(25)  % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders                                             0.00%

(26)  A-3 Noteholders' Principal Carryover Shortfall:                                                                         $0.00

(27)  A-3 Noteholders' Principal Distributable Amount:                                                                        $0.00

(28)  A-4 Noteholders' Monthly Principal Distributable Amount:                                                        $9,335,869.68

(29)  % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders                                            95.70%

(30)  A-4 Noteholders' Principal Carryover Shortfall:                                                                         $0.00

(31)  A-4 Noteholders' Principal Distributable Amount:                                                                $9,335,869.68

(32)  B Noteholders' Monthly Principal Distributable Amount:                                                            $722,507.54

(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:                                                                    $722,507.54

(36)  C Noteholders' Monthly Principal Distributable Amount:                                                            $419,106.47

(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:                                                                    $419,106.47

(40)  Noteholders' Principal Distribution Amount:                                                                    $10,477,483.69

(41)  Noteholders' Distributable Amount:                                                                             $11,215,551.77

(42)  Deposit to Spread Account (from excess collections):                                                               $44,141.43

(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                                                                                            $126,585,895.19

(44)  Spread Account Balance over the Specified Spread Account Balance:                                                       $0.00

(45) Class B Net Funds Cap Carryover Amount paid from Excess                                                                  $0.00

(46) Ending Class B Net Funds Cap Carryover Amount                                                                      $177,363.02

(47)  Certificateholders' Interest Distributable Amount:                                                                      $0.00


                                 Page 11 of 12
<PAGE>

(48)  Certificateholders' Interest Carryover Shortfall:                                                                 $831,183.65

(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:                                                                               $0.00

(54)  Servicing Fee:                                                                                                          $0.00

(55)  Excess Amounts Distributed To Seller:
    (a) Release of Remaining Fixed and Floating Rate Excess Distributions                                                     $0.00
    (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:                                                  $152,381,833.33

(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:                                                                       ($0.00)
           A-3 Note Pool Factor:                                                                                          0.0000000

           Outstanding Principal Balance of A-4 Notes:                                                              $110,460,775.17
           A-4 Note Pool Factor:                                                                                          0.5857160

           Outstanding Principal Balance of B Notes:                                                                 $10,448,849.58
           B Note Pool Factor:                                                                                            0.1066642

           Outstanding Principal Balance of C Notes:                                                                  $5,676,270.45
           C Note Pool Factor:                                                                                            0.1634918

           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:                                            $385,304.64

(61)  Spread Account Balance after giving effect to all distributions:                                               $15,831,699.78


                                 Page 12 of 12
<PAGE>

                                                                                                                       Page 1 of 16

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
                                                                      15-Sep-00
                                                                       04:02 AM
Prepared by  Suzhen Ruan  (262) 636-7381                       File: us98a7.xls

                                                              ---------------------------------------------------------------------
NPV Data Input Section                                                 31-Jan-98               05-Sep-00               05-Sep-00
                                                              ---------------------------------------------------------------------
Scheduled cash flows as of the indicated cutoff date                 Pool 1 Cutoff                   Pool 1                  Pool 2
Row 0 is total delinquent amount valued without discounting               815,587.26           2,187,307.82              879,637.84
                                                                        4,904,442.92           2,206,498.61              828,408.05
                                                                        3,906,018.00           2,614,193.23              869,622.04
                                                                        3,877,741.53           6,839,208.76            1,128,883.64
                                                                        3,927,499.76          10,458,189.10            2,086,158.12
                                                                        4,489,141.08           3,909,317.77            4,493,574.48
                                                                        4,701,496.18           1,559,314.70            2,612,677.03
                                                                        8,608,827.19           1,451,105.21              670,092.81
                                                                        4,561,811.29           1,341,367.34              667,904.98
                                                                        5,865,268.62           1,324,871.39              591,639.76
                                                                       20,726,727.40           1,468,548.50              678,519.53
                                                                       24,544,023.77           1,689,915.53              761,701.65
                                                                        8,064,830.34           1,976,096.03              740,385.40
                                                                        4,158,520.71           1,582,876.25              597,914.30
                                                                        3,890,264.88           1,946,375.36              632,727.87
                                                                        3,782,816.20           5,328,096.46              768,238.64
                                                                        3,690,091.18           7,227,211.33            1,717,731.87
                                                                        4,197,628.53           2,673,660.20            3,090,831.99
                                                                        4,469,435.87             732,952.08            1,651,036.33
                                                                        7,285,555.72             622,821.41              288,495.38
                                                                        4,356,548.05             587,226.68              242,281.65
                                                                        5,597,282.58             569,506.24              239,437.58
                                                                       20,571,819.38             647,933.73              246,085.20
                                                                       23,941,222.86             748,744.07              334,868.88
                                                                        8,115,920.90           1,125,496.72              289,671.60
                                                                        3,796,254.95             809,182.59              224,246.51
                                                                        3,520,590.84           1,058,848.42              209,131.24
                                                                        3,368,827.89           3,480,227.90              394,747.76
                                                                        3,377,685.71           4,996,156.51            1,174,819.94
                                                                        3,818,250.80           1,609,633.33            1,893,717.07
                                                                        4,125,981.11             194,801.72              714,853.76
                                                                        6,713,278.92             151,518.58              123,660.65
                                                                        3,988,716.36             133,408.30               26,009.06
                                                                        5,217,950.91              14,931.71                7,144.08
                                                                       19,826,622.88              10,203.53               25,872.60
                                                                       22,666,521.85              46,649.88               67,220.77
                                                                        7,002,127.42             111,252.99               30,411.24
                                                                        3,029,669.36              68,007.58               21,658.41
                                                                        2,680,058.07              53,770.43               46,229.06
                                                                        2,516,935.39             225,655.85               45,344.72
                                                                        2,496,244.13             194,907.40              317,865.77
                                                                        2,737,191.06                   0.00               77,732.62
                                                                        3,153,886.68                   0.00                    0.00
                                                                        5,582,477.12               9,000.00                    0.00
                                                                        3,015,189.84                   0.00                    0.00
                                                                        4,018,584.24                   0.00                    0.00
                                                                       17,054,595.16                   0.00                    0.00
                                                                       17,892,686.71                   0.00                    0.00
                                                                        5,006,379.02                   0.00                    0.00
                                                                        1,575,797.74                   0.00                    0.00
                                                                        1,274,914.81                   0.00                    0.00
                                                                        1,052,722.95                   0.00                    0.00
                                                                        1,025,672.10                   0.00                    0.00
                                                                        1,269,487.16                   0.00                    0.00
                                                                        1,401,868.59                   0.00                    0.00
                                                                        3,543,191.20                   0.00                    0.00
                                                                        1,602,040.53                   0.00                    0.00
                                                                        2,451,098.98                   0.00                    0.00
                                                                       13,381,249.09                   0.00                    0.00
                                                                       14,147,441.09                   0.00                    0.00
                                                                        3,183,367.95                   0.00                    0.00
                                                                          425,818.48                   0.00                    0.00
                                                                          225,353.33                   0.00                    0.00
                                                                           88,204.01                   0.00                    0.00
                                                                           21,872.59                   0.00                    0.00
                                                                           61,007.90                   0.00                    0.00
                                                                          150,978.94                   0.00                    0.00
                                                                          183,957.52                   0.00                    0.00
                                                                          138,009.37                   0.00                    0.00
                                                                          263,256.47                   0.00                    0.00
                                                                          476,922.25                   0.00                    0.00
                                                                          290,667.90                   0.00                    0.00
                                                                                   -                   0.00                    0.00
                                                                                   -                   0.00                    0.00
                                                                                   -

Total Time Balance of Scheduled Cash Flows                            397,076,542.31          75,986,991.24           32,509,191.88


                                                                  ------------------------------------------------------------------
NPV Data Input Section                                                       05-Sep-00              05-Sep-00          05-Sep-00
                                                                  ------------------------------------------------------------------
Scheduled cash flows as of the indicated cutoff date                               Pool 3                 Pool 4             Pool 5
Row 0 is total delinquent amount valued without discounting                    988,306.31             727,705.79           5,194.74
                                                                             1,112,806.75             782,450.08           8,446.57
                                                                             1,065,587.51             679,715.73           2,319.53
                                                                             1,503,443.25             695,734.73           4,362.93
                                                                             1,416,925.72             795,477.69           2,319.53
                                                                             1,447,322.39             572,707.61           2,319.53
                                                                             4,987,181.23             775,907.20           2,319.53
                                                                             3,397,163.64           2,437,217.84           2,319.53
                                                                               761,311.73           1,540,790.73           5,807.75
                                                                               649,528.96             455,892.19          12,743.55
                                                                               712,633.59             531,162.91           2,319.53
                                                                               675,928.74             542,969.26           2,319.53
                                                                               820,732.71             625,903.46           2,319.53
                                                                               766,677.51             621,992.83           2,319.53
                                                                               693,345.92             512,278.42           2,319.53
                                                                             1,009,234.18             552,340.36           2,319.53
                                                                               972,011.77             652,618.49           2,319.53
                                                                             1,081,290.50             476,419.82           2,319.53
                                                                             3,267,190.13             678,531.52           2,319.53
                                                                             2,121,470.51           2,051,657.73           2,319.53
                                                                               413,446.00           1,031,657.62           2,319.53
                                                                               229,230.43             140,457.98          12,138.58
                                                                               292,948.85             203,921.86           1,714.56
                                                                               254,361.37             216,594.50           1,714.56
                                                                               316,076.58             305,993.61           1,714.56
                                                                               287,646.63             239,461.80           1,714.56
                                                                               267,021.97             163,809.25           1,714.56
                                                                               418,910.31             168,277.98           1,714.56
                                                                               476,549.89             298,406.47           1,714.56
                                                                               650,214.64             148,492.32           1,714.56
                                                                             2,197,963.71             359,200.15           1,714.56
                                                                             1,212,980.82           1,262,577.76           1,714.56
                                                                                92,851.67             549,442.30           1,714.56
                                                                                41,153.43               9,401.47          10,424.02
                                                                                70,916.01              39,290.37               0.00
                                                                                11,780.62              25,861.05               0.00
                                                                                     0.00              38,883.35               0.00
                                                                                24,535.06              16,253.18               0.00
                                                                                29,900.12               9,297.44               0.00
                                                                                56,987.58               1,253.18               0.00
                                                                                23,920.99              13,253.17               0.00
                                                                                38,491.14               1,253.18               0.00
                                                                               151,954.91              64,806.11               0.00
                                                                                     0.00             108,018.87               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     0.00                   0.00               0.00
                                                                                     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                                  37,009,935.78          22,125,339.36         115,090.78

===================================================================================================================================

<PAGE>


                                                                                                                       Page 2 of 16

CASE EQUIPMENT LOAN TRUST 1998-A
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005

Prepared by  Suzhen Ruan  (262) 636-7381                               09/15/00
Scheduled Payment Date                                                                                                    15-Sep-00
Actual Payment Date                                                                                                       15-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                                                      31-Jan-98                 05-Sep-00
Days in accrual period (30/360)                                                                                                  30
Days in accrual period (ACT/360)                                                                                                 31

PART I -- MONTHLY DATA INPUT

 Receipts During the Period                                                                                           $6,695,908.74

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                                                                                      $6,695,908.74

    Pool Balance (Beg. of Collection Period)                                                                        $158,730,221.74
    Pool Balance (End of Collection Period)                                                                         $152,995,234.52

Total Collection                                                                                                      $6,695,908.74
Negative Carry Withdrawls                                                                                                     $0.00

Reinvestment Income (including Pre-Funding Account and Spread Account)                                                   $96,482.01
Pre-Funding Account Reinvestment Income                                                                                       $0.00

    Total Distribution Amount                                                                                         $6,792,390.75

MISCELLANEOUS DATA

    TOTAL COLLATERAL
    Scheduled Amounts 30 - 59 days past due                                                                           $1,075,764.80
    Scheduled Amounts 60 days or more past due                                                                        $1,412,420.56
    Net Losses on Liquidated Receivables                                                                                $175,261.01
    Number of Loans at Beginning of Period                                                                                    9,073
    Number of Loans at End of Period                                                                                          8,928
    Repossessed Equipment not Sold or Reassigned (Beginning)                                                                  $0.00
    Repossessed Equipment not Sold or Reassigned (End)                                                                        $0.00

    Pre-Funding Account Reinvestment Income                                                                                   $0.00
===================================================================================================================================

<PAGE>


                                                                                                                       Page 3 of 16

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-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                                                                                05-Sep-00

PART II -- SUMMARY

Total Principal Balance of Notes and Certificates (Beginning of Period)                                             $158,730,221.74
    A-1 Note Beginning Principal Balance                                                                                      $0.00
    A-2 Note Beginning Principal Balance                                                                                      $0.00
    A-3 Note Beginning Principal Balance                                                                                      $0.00
    A-4 Note Beginning Principal Balance                                                                            $141,443,012.87
    B Note Beginning Principal Balance                                                                                $6,349,208.87
    Certificate Beginning Principal Balance                                                                          $10,938,000.00

Total Principal Balance of Notes and Certificates (End of Period)                                                   $152,995,234.52
    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)                                                                                $0.00
                                    A-3 Note Pool Factor (End of Period)                                                  0.0000000
    A-4 Note Principal Balance (End of Period)                                                                      $135,937,425.14
                                    A-4 Note Pool Factor (End of Period)                                                  0.7533288
    B Note Principal Balance (End of Period)                                                                          $6,119,809.38
                                    B Note Pool Factor (End of Period)                                                    0.2447924
    Certificate Principal Balance (End of Period)                                                                    $10,938,000.00
                                    Certificate Pool Factor (End of Period)                                               1.0000000

COLLATERAL VALUE DECLINE                                                                                              $5,734,987.22
    Pool Balance (Beg. of Collection Period)                                                                        $158,730,221.74
    Pool Balance (End of Collection Period)                                                                         $152,995,234.52

Total Distribution Amount (TDA)                                                                                       $6,792,390.75
    Total Collections and Investment Income for the Period                                                            $6,792,390.75
    Negative Carry Withdrawls                                                                                                 $0.00

Principal Distribution Amount  (PDA)                                                                                  $5,734,987.22

Principal Allocation to Notes and Certificates                                                                        $5,734,987.22
    A-1 Noteholders' Principal Distributable Amount                                                                           $0.00
    A-2 Noteholders' Principal Distributable Amount                                                                           $0.00
    A-3 Noteholders' Principal Distributable Amount                                                                           $0.00
    A-4 Noteholders' Principal Distributable Amount                                                                   $5,505,587.73
    B Noteholders' Principal Distributable Amount                                                                       $229,399.49
    Certificateholders' Principal Distributable Amount                                                                        $0.00

Interest Distributable Amount                                                                                           $905,408.18
    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                                                        $0.00
    Noteholders' Interest Distributable Amount applicable to A-4 Notes                                                  $687,177.30
    Noteholders' Interest Distributable Amount applicable to B Notes                                                     $31,428.58
    Certificateholders' Interest Distributable Amount                                                                   $186,802.30

Spread Account
    Beginning Spread Account Balance                                                                                 $12,381,386.70
    Deposit to Spread Account from Pre-Funding Account                                                                        $0.00
    Deposit to Spread Account from Excess Collections over Distributions                                                $338,630.98
    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                                                                                                            8.17%
    Spread account % of Ending Pool Balance                                                                                   8.17%
    Overcollateralization % of Ending Pool Balance                                                                            0.00%

Scheduled Amounts 30 - 59 days past due                                                                               $1,075,764.80
                                    as % of Ending Pool Balance                                                               0.70%
Scheduled Amounts 60 days or more past due                                                                            $1,412,420.56
                                    as % of Ending Pool Balance                                                               0.92%
Net Losses on Liquidated Receivables                                                                                    $175,261.01
                                    as % of Ending Pool Balance                                                               0.11%

<PAGE>


                                                                                                                       Page 4 of 16

    PART III -- SERVICING CALCULATIONS                                15-Sep-00

    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                                    Pool 1 Cutoff                      Pool 1


    Wtd. Avg. APR                                                                                  8.758%                    8.758%
    Contract Value (Beg. of Collection Period), by origination pool                                                  $71,992,244.45
    Contract Value  (End of Collection Period), by origination pool                      $325,333,194.29             $69,503,523.55
                                                                                        ----------------            ---------------
    Contract Value Decline                                                                                            $2,488,720.90
                                                                                                                              3.46%
    Initial Pool Balance                                                                                            $624,998,868.47
    Pool Balance (End of Collection Period)                                                                         $152,995,234.52

    Collections and Investment Income for the period                                                                  $6,792,390.75
    Negative Carry Withdrawls                                                                                                 $0.00

    Total Distribution Amount (TDA)                                                                                   $6,792,390.75
    Principal Distribution Amount  (PDA)                                                                              $5,734,987.22

    Initial B Percentage                                                                                                     4.000%
    Unscheduled Principal (per pool)                                                                                          $0.00
    Total Unscheduled Principal                                                                                               $0.00

    2.  CALCULATION OF DISTRIBUTABLE AMOUNTS

    A-1 Note Beginning Principal Balance                                                                                      $0.00
    A-1 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-1 Noteholders' Share of the Principal Distribution Amount                                                                0.00%
    Preliminary A-1 Noteholders' Principa; Distributable Amount                                                               $0.00
    One-Time Excess Prefunding Account Payment                                                                                $0.00
    A-1 Noteholders' Principal Distributable Amount                                                                           $0.00

    Principal Distribution Amount Remaining                                                                           $5,734,987.22

    A-2 Note Beginning Principal Balance                                                                                      $0.00
    A-2 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-2 Noteholders' Share of the Principal Distribution Amount                                                               0.00%
    A-2 Noteholders' Principal Distributable Amount                                                                          $0.00

    Principal Distribution Amount Remaining                                                                           $5,734,987.22

    A-3 Note Beginning Principal Balance                                                                                      $0.00
    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                                                                           $5,734,987.22

    A-4 Note Beginning Principal Balance                                                                            $141,443,012.87
    A-4 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-4 Noteholders' Share of the Principal Distribution Amount                                                               96.00%
    A-4 Noteholders' Principal Distributable Amount                                                                   $5,505,587.73

    Principal Distribution Amount Remaining                                                                             $229,399.49

    B Note Beginning Principal Balance                                                                                $6,349,208.87
    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    B Noteholders' Share of the Principal Distribution Amount                                                                  4.00%
    B Noteholders' Principal Distributable Amount                                                                       $229,399.49

    Principal Distribution Amount Remaining                                                                           $5,505,587.73

    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%                                             $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                       5.7400%                                             $0.00
    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                                                        $0.00

    Interest Accrued on Class A-4 Notes this period                       5.8300%                                       $687,177.30
    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                                                  $687,177.30

    Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period                                                   $687,177.30
    Offered Noteholders' Interest Carryover Shortfall (Previous Period)                                                       $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Offered Noteholders' Interest Distributable Amount                                                                  $687,177.30

    Interest Accrued on Class B Notes this period                         5.9400%                                        $31,428.58
    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                                                     $31,428.58

    Interest Accrued on Certificates this period                          5.9400%                                        $54,143.10



    PART III -- SERVICING CALCULATIONS                                15-Sep-00

    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                                               Pool 2                  Pool 3


    Wtd. Avg. APR                                                                                    8.597%                  8.491%
    Contract Value (Beg. of Collection Period), by origination pool                          $30,829,283.94          $35,010,721.74
    Contract Value  (End of Collection Period), by origination pool                          $29,676,019.38          $33,766,084.91
                                                                                            ---------------         ---------------
    Contract Value Decline                                                                    $1,153,264.56           $1,244,636.83
                                                                                                      3.74%                   3.56%
    Initial Pool Balance
    Pool Balance (End of Collection Period)

    Collections and Investment Income for the period
    Negative Carry Withdrawls

    Total Distribution Amount (TDA)
    Principal Distribution Amount  (PDA)

    Initial B Percentage
    Unscheduled Principal (per pool)                                                                  $0.00                   $0.00
    Total Unscheduled Principal

    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
    Preliminary A-1 Noteholders' Principa; Distributable Amount
    One-Time Excess Prefunding Account Payment
    A-1 Noteholders' Principal Distributable Amount

    Principal Distribution Amount Remaining

    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

    Principal Distribution Amount Remaining

    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

    Principal Distribution Amount Remaining

    A-4 Note Beginning Principal Balance
    A-4 Noteholders' Principal Carryover Shortfall (Previous Period)
    A-4 Noteholders' Share of the Principal Distribution Amount
    A-4 Noteholders' Principal Distributable Amount

    Principal Distribution Amount Remaining

    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

    Principal Distribution Amount Remaining

    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                       5.5450%
    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                       5.5920%
    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                       5.7400%
    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-4 Notes this period                       5.8300%
    Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-4 Notes
    Interest Due (in Arrears) on above Shortfall
    Noteholders' Interest Distributable Amount applicable to A-4 Notes

    Interest Accrued on Class A-1, A-2, A-3 and A-4 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                         5.9400%
    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                          5.9400%


    PART III -- SERVICING CALCULATIONS                                15-Sep-00

    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                                                    Pool 4             Pool 5


    Wtd. Avg. APR                                                                                         9.174%             9.428%
    Contract Value (Beg. of Collection Period), by origination pool                               $20,793,087.45        $104,884.16
    Contract Value  (End of Collection Period), by origination pool                               $19,946,947.58        $102,659.10
                                                                                                 ---------------       ------------
    Contract Value Decline                                                                           $846,139.87          $2,225.06
                                                                                                           4.07%              2.12%
    Initial Pool Balance
    Pool Balance (End of Collection Period)

    Collections and Investment Income for the period
    Negative Carry Withdrawls

    Total Distribution Amount (TDA)
    Principal Distribution Amount  (PDA)

    Initial B Percentage
    Unscheduled Principal (per pool)                                                                       $0.00              $0.00
    Total Unscheduled Principal

    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
    Preliminary A-1 Noteholders' Principa; Distributable Amount
    One-Time Excess Prefunding Account Payment
    A-1 Noteholders' Principal Distributable Amount

    Principal Distribution Amount Remaining

    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

    Principal Distribution Amount Remaining

    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

    Principal Distribution Amount Remaining

    A-4 Note Beginning Principal Balance
    A-4 Noteholders' Principal Carryover Shortfall (Previous Period)
    A-4 Noteholders' Share of the Principal Distribution Amount
    A-4 Noteholders' Principal Distributable Amount

    Principal Distribution Amount Remaining

    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

    Principal Distribution Amount Remaining

    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                       5.5450%
    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                       5.5920%
    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                       5.7400%
    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-4 Notes this period                       5.8300%
    Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-4 Notes
    Interest Due (in Arrears) on above Shortfall
    Noteholders' Interest Distributable Amount applicable to A-4 Notes

    Interest Accrued on Class A-1, A-2, A-3 and A-4 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                         5.9400%
    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                          5.9400%

<PAGE>


                                                                                                                       Page 5 of 16

    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                  $132,005.77
    Interest Due (in Arrears) on Above Shortfall                                                                            $653.43
    Certificateholders' Interest Distributable Amount                                                                   $186,802.30

<PAGE>


                                                                                                                       Page 6 of 16

    3.  ALLOCATION OF DISTRIBUTION AMOUNTS

    a. Total Distribution Amount (TDA)                                                                                $6,792,390.75

    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                                                                               $6,792,224.08

    Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes                                       $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Interest Accrued on Class A-1 Notes this period                                                                           $0.00
    Noteholders' Interest applicable to A-1 Notes Paid this 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                                                                           $0.00
    Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA                                                   $0.00
    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                                                                     $687,177.30
    Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA                                             $687,177.30
    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                                                   $687,177.30
    Offered Noteholders' Interest Paid this Period from TDA                                                             $687,177.30
    Preliminary A Noteholders' Interest Carryover Shortfall (Current Period)                                                  $0.00

    Total A Noteholders' Principal Carryover Shortfall                                                                        $0.00

    Total Distribution Amount Remaining                                                                               $6,105,046.78

    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                                                                              $31,428.58
    Noteholders' Interest applicable to B Notes Paid this Period from TDA                                                $31,428.58
    Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                              $0.00

    Total Distribution Amount Remaining                                                                               $6,073,618.20

    A-1 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-1 Noteholders' Monthly Principal Distributable Amount                                                                   $0.00
    A-1 Noteholders' Principal Distributable Amount Paid from TDA                                                             $0.00
    Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Distribution Amount Remaining                                                                               $6,073,618.20

    A-2 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-2 Noteholders' Monthly Principal Distributable Amount                                                                   $0.00
    A-2 Noteholders' Principal Distributable Amount Paid from TDA                                                             $0.00
    Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Distribution Amount Remaining                                                                               $6,073,618.20

    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                                                                               $6,073,618.20

    A-4 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-4 Noteholders' Monthly Principal Distributable Amount                                                           $5,505,587.73
    A-4 Noteholders' Principal Distributable Amount Paid from TDA                                                     $5,505,587.73
    Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Distribution Amount Remaining                                                                                 $568,030.47

    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    B Noteholders' Monthly Principal Distributable Amount                                                               $229,399.49
    B Noteholders' Principal Distributable Amount Paid from TDA                                                         $229,399.49
    Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                                 $0.00

    Total Excess Distribution Amount Remaining                                                                          $338,630.98


<PAGE>


                                                                                                                       Page 7 of 16

    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

<PAGE>


                                                                                                                       Page 8 of 16

    6.  DISTRIBUTIONS FROM SPREAD ACCOUNT

    Beginning Spread Account Balance                                                                                 $12,381,386.70
    Deposit to Spread Account from Pre-Funding Account                                                                        $0.00
    Deposit to Spread Account from Excess Collections over Distributions                                                $338,630.98

    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                                                                     $12,720,017.69

    Cumulative Realized Losses since 31-January-98 (Cut-off Date)                                                     $7,581,670.12
    Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                                        NO
    12*(Realized Losses during Collection Period + Repos at end of Collection Period)                                 $2,103,132.12
    Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?                                               NO
    60 day or > Delinquent Scheduled Amounts                                                                          $1,412,420.56
    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:                                                                                $ 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:                                                                               7,942,398.87
    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)                                                                    $0.00
    Preliminary A-4 Note Principal Balance (End of Period)                                                          $135,937,425.14
    Preliminary B Note Principal Balance (End of Period)                                                              $6,119,809.38
    Preliminary Total Principal Balance of Notes  (End of Period)                                                   $142,057,234.52

    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                                                                                             142,057,234.52

    Preliminary Spread Account Balance Remaining                                                                     $12,720,017.69
    Preliminary Excess Amount in Spread Account                                                                         $220,040.32
    Preliminary Shortfall Amount in Spread Account                                                                            $0.00

    Deposit to Spread Account from Remaing Excess Distribution                                                          $118,590.67

    Spread Account Excess                                                                                               $220,040.32

    Ending Spread Account Balance (after distributions)                                                              $12,499,977.37
    Net Change in Spread Account Balance                                                                                $118,590.67

    Total Excess Distribution Amount Remaining                                                                          $220,040.32

    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                  $132,005.77
    Interest Due (in Arrears) on Above Shortfall                                                                            $653.43
    Interest Accrued on Certificates this period                                                                         $54,143.10
    Certificateholders' Interest Paid from Excess Distribution                                                          $186,802.30
    Preliminary Certificateholders' Interest Carryover Shortfall (Current Period)                                             $0.00

    Total Excess Distribution Amount Remaining                                                                           $33,238.01

    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

<PAGE>

                                                                                                                       Page 9 of 16

    Total Excess Distribution Amount Remaining                                                                           $33,238.01

    Servicing Fee Shortfall (Previous Period)                                                                         $1,002,322.95
    Servicing Fees Accrued during this Period                                                                1.00%      $132,275.18
    Adjustment to Servicing Fee                                                                                               $0.00
    Adjustment to Excess Distribution Amount Remaining                                                                       ($0.00)
    Servicing Fees Paid this Period from Excess Distribution                                                             $33,238.01
    Servicing Fee Shortfall                                                                                           $1,101,360.11

    Total Excess Distribution Amount Remaining                                                                                $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 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)                                                                                $0.00
    A-4 Note Principal Balance (End of Period)                                                                      $135,937,425.14
    B Note Principal Balance (End of Period)                                                                          $6,119,809.38
    Certificate Principal Balance (End of Period)                                                                    $10,938,000.00
    Total Principal Balance of Notes and Certificates (End of Period)                                               $152,995,234.52

    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             0.0000000
    A-4 Note Pool Factor (End of Period)                                                      $180,449,000.00             0.7533288
    B Note Pool Factor (End of Period)                                                         $25,000,000.00             0.2447924
    Certificate Pool Factor (End of Period)                                                    $10,938,000.00             1.0000000
    Total Notes & Certificates Pool Factor (End of Period)                                                                0.2447924

    Specified Spread Account Balance (after all distributions and adjustments)                                       $12,499,977.37

===================================================================================================================================

<PAGE>

                                                                                                                       Page 10 of 16

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-Sep-00

(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:                                                                                                          $0.00
            per $1,000 original principal amount:                                                                             $0.00

    (d)   A-4 Notes:                                                                                                  $5,505,587.73
            per $1,000 original principal amount:                                                                            $30.51

    (e)   B Notes:                                                                                                      $229,399.49
            per $1,000 original principal amount:                                                                             $9.18

    (f)   Total                                                                                                       $5,734,987.22

(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:                                                                                                           $0.00
           per $1,000 original principal amount:                                                                              $0.00

    (d)  A-4 Notes:                                                                                                     $687,177.30
           per $1,000 original principal amount:                                                                              $3.81

    (e)  B Notes:                                                                                                        $31,428.58
            per $1,000 original principal amount:                                                                             $1.26

    (f)   Total                                                                                                         $718,605.88

(3) Pool Balance at the end of the related Collection Period                                                        $152,995,234.52

(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:                                                                       $0.00
        (ii)  A-3 Note Pool Factor:                                                                                       0.0000000

    (d) (i)  outstanding principal amount of A-4 Notes:                                                             $135,937,425.14
        (ii)  A-4 Note Pool Factor:                                                                                       0.7533288

    (e) (i)  outstanding principal amount of B Notes:                                                                 $6,119,809.38
        (ii)  B Note Pool Factor:                                                                                         0.2447924

    (f) (i)  Certificate Balance                                                                                     $10,938,000.00
        (ii)  Certificate Pool Factor:                                                                                    1.0000000

(5)  Amount of Servicing Fee:                                                                                            $33,238.01
         per $1,000 Beginning of Collection Period:                                                                      0.46168882

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                      0.00231506

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $175,261.01

(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

===================================================================================================================================

<PAGE>


                                                                                                                      Page 11 of 16

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-Sep-00

(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:                                                                                                           $0.00
           per $1,000 original principal amount:                                                                              $0.00

    (d)  A-4 Notes:                                                                                                   $5,505,587.73
           per $1,000 original principal amount:                                                                             $30.51

    (e)  B Notes:                                                                                                       $229,399.49
           per $1,000 original principal amount:                                                                              $9.18

    (f)  Certificates:                                                                                                        $0.00
           per $1,000 original principal amount:                                                                              $0.00

    (g)  Total:                                                                                                         $229,399.49

(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:                                                                                                           $0.00
           per $1,000 original principal amount:                                                                              $0.00

    (d)  A-4 Notes:                                                                                                     $687,177.30
           per $1,000 original principal amount:                                                                              $3.81

    (e)  B Notes:                                                                                                        $31,428.58
           per $1,000 original principal amount:                                                                              $1.26

    (f)  Certificates:                                                                                                  $186,802.30
           per $1,000 original principal amount:                                                                             $17.08

    (g)  Total:                                                                                                         $905,408.18

(3)  Pool Balance at end of related Collection Period:                                                              $152,995,234.52

(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:                                                                       $0.00
        (ii)  A-3 Note Pool Factor:                                                                                       0.0000000

    (d) (i)  outstanding principal amount of A-4 Notes:                                                             $135,937,425.14
        (ii)  A-4 Note Pool Factor:                                                                                       0.7533288

    (e) (i)  outstanding principal amount of B Notes:                                                                 $6,119,809.38
        (ii)  C Note Pool Factor:                                                                                         0.2447924

    (f) (i)  Certificate Balance                                                                                     $10,938,000.00
        (ii)  Certificate Pool Factor:                                                                                    1.0000000

(5)  Amount of Servicing Fee:                                                                                            $33,238.01
         per $1,000 Beginning of Collection Period:                                                                       0.4616888

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                       0.0023151

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $175,261.01

(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

===================================================================================================================================

<PAGE>


                                                                                                                       Page 12 of 16

================================================================================

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-Sep-00

(1)  Payment of Administration Fee to Administrator:                                                                        $166.67

(2)  Offered Noteholders' Interest Distributable Amount
        deposited into Note Distribution Account:                                                                       $718,605.88

(3)  Noteholders' Principal Distributable Amount to be
        deposited into Noteholders' Distribution Account:                                                             $5,734,987.22

(4)  Certificateholders' Interest Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                        $186,802.30

(5)  Certificateholders' Principal Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                              $0.00

(6)  Payment of Servicing Fee to Servicer:                                                                               $33,238.01

(7) Release to Seller from Excess Collections over Distributions                                                              $0.00

Check for Error                                                                                                   NO ERROR
Sum of Above Distributions                                                                                        $6,673,800.08
Total Distribution Amount plus Releases to Seller less Spread Replenishment                                       $6,673,800.08

===================================================================================================================================






<PAGE>



================================================================================

CASE EQUIPMENT LOAN TRUST 1998-A
SERVICER'S CERTIFICATE                                                                 Page 13 of 16

$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-Sep-00
(1)  Total Distribution Amount:                                                        $6,792,390.75

(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:                       $0.00

(8)  Noteholders' Interest Carryover Shortfall applicable to A-3 Notes:                        $0.00

(9)  Noteholders' Interest Distributable Amount applicable to A-4 Notes:                 $687,177.30

(10)  Noteholders' Interest Carryover Shortfall applicable to A-4 Notes:                       $0.00

(11)  Noteholders' Interest Distributable Amount applicable to b Notes:                   $31,428.58

(12)  Noteholders' Interest Carryover Shortfall applicable to B Notes:                         $0.00

(13)  Offered Noteholders' Interest Distributable Amount'                                $718,605.88
        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:                                 $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:                         $5,505,587.73

(27)  % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders              96.00%

(28)  A-4 Noteholders' Principal Carryover Shortfall:                                          $0.00

(29)  A-4 Noteholders' Principal Distributable Amount:                                 $5,505,587.73

(30)  B Noteholders' Monthly Principal Distributable Amount:                             $229,399.49

(31) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to B N           4.00%

(32)  B Noteholders' Principal Carryover Shortfall:                                           $0.00

(33)  B Noteholders' Principal Distributable Amount:                                    $229,399.49

(34)  Noteholders' Principal Distribution Amount:                                     $5,734,987.22

(35)  Noteholders' Distributable Amount:                                              $6,453,593.10


(36)  Deposit to Spread Account (from excess collections):                              $338,630.98

(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                                                            $142,057,234.52

(38)  Spread Account Balance over the Specified Spread Account Balance:                 $220,040.32

(39)  Certificateholders' Interest Distributable Amount:                                $186,802.30



<PAGE>


                                                                                                           Page 14 of 16
(40)  Certificateholders' Interest Carryover Shortfall:                                       $0.00

(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Cer          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:                                         $186,802.30

(46)  Servicing Fee:                                                                     $33,238.01

(47)  Excess Amounts Distributed To Seller:
    (a) Release of Remaining Fixed and Floating Rate Excess Distributions                     $0.00
    (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:                  $158,730,221.74

(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:                                        $0.00
           A-3 Note Pool Factor:                                                          0.0000000

           Outstanding Principal Balance of A-4 Notes:                              $135,937,425.14
           A-4 Note Pool Factor:                                                          0.7533288

           Outstanding Principal Balance of B Notes:                                  $6,119,809.38
           B Note Pool Factor:                                                            0.2447924

           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:            $175,261.01

(53)  Spread Account Balance after giving effect to all distributions:               $12,499,977.37


================================================================================



<PAGE>

                                    15-Sep-00                                         Page 15 of 16


Mr. Bruce Fabrikant
Senior Analyst
Moody's Investors Service
99 Church Street, 4th Floor
New York, NY  10007

Subject:  Case Equipment Loan Trust 1998-A

Dear Bruce:

Per our agreement at closing, the following information regarding the Case
Equipment Loan Trust 1998-A is provided to Moody's for the following collection
period.

          Pool Balance on                                                                 05-Aug-00
                                                                                    $158,730,221.74
          Pool Balance on                                                                 05-Sep-00
                                                                                    $152,995,234.52

          Realized Losses during collection period:                                     $175,261.01

          Aggregate Scheduled Payments delinquent by more
          than 60 days at the end of collection period:                               $1,412,420.56

          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:                                       $6,792,390.75

Sincerely,




Ralph Than
Case Credit Corporation


================================================================================


<PAGE>



CASE EQUIPMENT LOAN TRUST 1998-A                                                      Page 16 of 16
SCHEDULED CASH FLOWS
                                        ------------------------------------

                                                           Pool 1
                                                           End of Period
                                        Payment Date       Scheduled CV


                                                             325,327,284.99
                                                  03/15/98   321,981,601.78
                                                  04/15/98   320,425,512.83
                                                  05/15/98   318,886,343.50
                                                  06/15/98   317,286,182.57
                                                  07/15/98   315,112,701.82
                                                  08/15/98   312,711,003.17
                                                  09/15/98   306,384,445.12
                                                  10/15/98   304,058,729.64
                                                  11/15/98   300,412,582.98
                                                  12/15/98   281,878,366.75
                                                  01/15/99   259,391,585.26
                                                  02/15/99   253,219,881.17
                                                  03/15/99   250,909,443.56
                                                  04/15/99   248,850,399.44
                                                  05/15/99   246,883,776.40
                                                  06/15/99   244,995,525.32
                                                  07/15/99   242,585,955.80
                                                  08/15/99   239,886,993.09
                                                  09/15/99   234,352,212.61
                                                  10/15/99   231,706,045.13
                                                  11/15/99   227,799,830.50
                                                  12/15/99   208,890,570.22
                                                  01/15/00   186,473,900.37
                                                  02/15/00   179,718,928.15
                                                  03/15/00   177,234,321.84
                                                  04/15/00   175,007,246.16
                                                  05/15/00   172,915,679.49
                                                  06/15/00   170,799,990.05
                                                  07/15/00   168,228,294.51
                                                  08/15/00   165,330,099.57
                                                  09/15/00   159,823,454.82
                                                  10/15/00   157,001,183.31
                                                  11/15/00   152,929,079.37
                                                  12/15/00   134,218,583.89
                                                  01/15/01   112,531,634.00
                                                  02/15/01   106,350,799.96
                                                  03/15/01   104,097,314.19
                                                  04/15/01   102,176,993.02
                                                  05/15/01   100,405,779.38
                                                  06/15/01    98,642,330.10
                                                  07/15/01    96,625,063.64
                                                  08/15/01    94,176,378.89
                                                  09/15/01    89,281,232.37
                                                  10/15/01    86,917,646.73
                                                  11/15/01    83,533,416.44
                                                  12/15/01    67,088,476.00
                                                  01/15/02    49,685,423.35
                                                  02/15/02    45,041,665.11
                                                  03/15/02    43,794,596.46
                                                  04/15/02    42,839,309.21
                                                  05/15/02    42,099,241.82
                                                  06/15/02    41,380,824.02
                                                  07/15/02    40,413,347.91
                                                  08/15/02    39,306,429.40
                                                  09/15/02    36,050,109.63
                                                  10/15/02    34,711,174.81
                                                  11/15/02    32,513,409.56
                                                  12/15/02    19,369,454.17
                                                  01/15/03     5,363,377.81
                                                  02/15/03     2,219,153.58
                                                  03/15/03     1,809,531.22
                                                  04/15/03     1,597,384.45
                                                  05/15/03     1,520,838.69
                                                  06/15/03     1,510,065.69
                                                  07/15/03     1,460,078.75
                                                  08/15/03     1,319,755.95
                                                  09/15/03     1,145,430.45
                                                  10/15/03     1,015,780.81
                                                  11/15/03       759,937.85
                                                  12/15/03       288,561.88
                                                  01/15/04             0.00
                                                  02/15/04             0.00
                                                  03/15/04             0.00
                                                                       0.00

                                        ------------------------------------


<PAGE>


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
                                                                      16-Sep-00
                                                                       09:24 PM
Prepared by  Shawn Ostrowski  (262) 636-5284                   File: us98b1.xls

                                       --------------------------------------------------------------------------------------------
NPV Data Input Section                           31-Jul-98               31-Jul-98        05-Sep-00     05-Sep-00      05-Sep-00
                                       --------------------------------------------------------------------------------------------
Scheduled cash flows as of
   the indicated cutoff date            Pool 1 (Retail) Cutoff   Pool 2 (FPL) Cutoff        Pool 1         Pool 2         Pool 3
Row 0 is total delinquent amount
   valued without discounting                       1,223,550.43           488,950.11    4,946,861.55   1,080,808.49   2,145,734.71
                                                   12,106,658.00         2,516,183.49    5,230,345.67   1,004,040.93   1,164,041.94
                                                    8,409,202.39         1,893,688.39    5,530,202.19   1,026,494.57   1,292,003.81
                                                    8,997,726.43         1,960,786.46    6,230,904.64   1,085,591.41   1,406,394.94
                                                   10,171,208.37         2,063,823.67    6,739,742.50     985,484.43   1,443,502.07
                                                   12,715,731.73         1,954,159.58    5,080,210.68     887,430.81   1,257,076.77
                                                    9,099,256.42         1,792,726.48    5,005,220.10     831,225.44   1,106,993.93
                                                    8,535,974.50         1,766,075.80   10,007,165.76     883,040.15   1,033,532.51
                                                   15,306,449.46         1,890,605.11   11,701,263.09     801,964.85   1,015,007.07
                                                   18,443,017.15         1,881,117.92    9,628,888.50     785,955.96   1,028,128.46
                                                   16,957,243.00         1,877,027.40    9,278,392.72     704,780.30   1,289,836.26
                                                   16,376,885.05         1,817,623.64    5,282,875.19     724,032.36   3,833,829.03
                                                   10,651,992.79         1,866,206.49    3,784,749.47     730,191.42   2,468,389.92
                                                    9,163,394.05         1,889,230.81    3,443,609.26     650,665.46     924,727.50
                                                    8,086,054.38         1,816,250.01    3,758,486.28     652,527.72     981,735.52
                                                    8,842,211.38         1,872,281.06    4,311,937.34     745,529.56   1,062,648.58
                                                   10,005,085.81         1,964,666.24    4,742,217.16     647,646.29   1,165,686.96
                                                   12,231,104.34         1,898,030.47    3,569,189.07     544,831.83     982,203.49
                                                    8,797,636.97         1,687,469.97    3,320,454.77     526,989.74     867,027.00
                                                    8,255,782.24         1,644,541.62    5,501,377.64     518,855.12     796,840.06
                                                   14,973,400.70         1,754,779.58    7,666,854.97     451,519.38     783,813.94
                                                   17,996,394.47         1,717,963.17    6,169,476.18     368,835.67     838,206.65
                                                   16,387,208.39         1,697,653.50    5,854,039.35     353,879.26   1,024,612.48
                                                   15,692,745.55         1,647,572.33    2,747,702.49     347,170.95   2,831,509.91
                                                    9,927,634.13         1,673,274.10    1,681,315.59     292,587.99   1,570,744.20
                                                    8,258,696.56         1,681,124.45    1,287,098.38     272,572.70     363,504.42
                                                    7,198,681.74         1,595,209.75    1,491,349.73     252,990.70     397,444.66
                                                    8,082,732.30         1,613,786.06    1,950,481.64     301,848.70     484,247.26
                                                    9,188,498.36         1,637,923.98    2,204,909.18     241,906.26     573,881.14
                                                   11,121,258.86         1,539,370.45    1,456,887.35     216,149.71     378,192.16
                                                    7,667,179.49         1,398,649.52    1,389,610.66     144,889.43     312,681.97
                                                    7,462,994.43         1,326,009.93    2,968,517.60     148,869.66     209,593.99
                                                   14,024,372.46         1,372,213.36    4,468,764.19     153,526.20     217,731.50
                                                   16,752,855.26         1,282,023.39    3,325,445.67      83,655.13     205,640.60
                                                   14,788,215.88         1,223,618.90    3,205,974.29      68,060.60     487,199.77
                                                   13,836,398.02         1,133,716.33    1,143,036.76      26,680.31   1,593,337.05
                                                    8,036,258.20         1,138,664.27      325,505.49      18,388.37     776,119.90
                                                    6,279,376.38         1,125,940.91      187,700.34      18,388.39      71,788.92
                                                    5,034,136.82         1,045,792.71      313,825.33      19,974.82     126,080.61
                                                    5,901,975.89         1,024,587.50      171,339.94      71,474.89     103,850.85
                                                    6,752,591.27         1,106,606.17      195,946.09       7,755.20     116,000.62
                                                    8,045,835.19           999,458.48       43,446.32       7,755.20      29,872.44
                                                    5,513,567.92           845,330.20       27,674.02       7,755.20       7,936.84
                                                    5,192,319.67           805,200.79      289,397.77       7,755.20       4,752.91
                                                    8,386,321.78           787,865.67      337,195.92      23,865.28       4,752.91
                                                   11,514,765.67           726,022.34       82,894.30           0.00       4,752.91
                                                    9,777,959.48           626,005.45      154,065.47           0.00      79,169.92
                                                    8,899,382.72           580,109.26        1,170.70           0.00      66,161.30
                                                    4,477,511.85           557,076.29        1,170.70           0.00       1,363.14
                                                    2,817,291.23           491,193.77        1,170.70           0.00       1,363.14
                                                    1,810,888.90           460,441.81            0.00           0.00       1,363.14
                                                    2,565,938.18           427,320.86            0.00           0.00       1,363.14
                                                    3,186,828.87           463,747.29        8,326.07           0.00           0.00
                                                    4,092,686.58           409,038.86            0.00           0.00           0.00
                                                    2,363,732.39           336,499.67            0.00           0.00           0.00
                                                    2,264,572.85           254,756.54            0.00           0.00           0.00
                                                    4,476,612.63           250,249.73            0.00           0.00           0.00
                                                    6,906,236.81           238,339.80            0.00           0.00           0.00
                                                    5,629,888.08           131,056.39            0.00           0.00           0.00
                                                    5,295,239.38            97,868.67            0.00           0.00           0.00
                                                    1,725,376.78            47,534.40            0.00           0.00           0.00
                                                      458,843.05            26,996.20            0.00           0.00           0.00
                                                      171,032.59            26,996.20            0.00           0.00           0.00
                                                      260,367.62            17,246.87            0.00           0.00           0.00
                                                      282,397.46            74,475.21            0.00           0.00           0.00
                                                      239,911.47             7,755.20            0.00           0.00           0.00
                                                       53,028.41             7,755.20            0.00           0.00           0.00
                                                       52,287.49             7,755.20            0.00           0.00           0.00
                                                      378,380.01             7,755.20            0.00           0.00           0.00
                                                      547,106.25            23,865.28            0.00           0.00           0.00
                                                      121,960.35                    -            0.00           0.00           0.00
                                                      224,027.78                    -            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                              547,472,069.46        76,013,641.91  168,246,386.77  19,726,342.04  40,934,374.92


                                  Page 1 of 14
<PAGE>

   ================================================================================================================================

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  Shawn Ostrowski  (262) 636-5284                           09/15/00             04:07 AM
Scheduled Payment Date                                                                                                    15-Sep-00
Actual Payment Date                                                                                                       15-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                            31-Jul-98            31-Jul-98                      05-Sep-00
Days in accrual period (30/360)                                                                                                  30
Days in accrual period (ACT/360)                                                                                                 31

PART I -- MONTHLY DATA INPUT

 Receipts During the Period                                                                                          $12,342,183.37

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                                                                                     $12,342,183.37

    Pool Balance (Beg. of Collection Period)                                                                        $219,032,978.14
    Pool Balance (End of Collection Period)                                                                         $207,451,243.55

Total Receivables Collection                                                                                         $12,342,183.37
Negative Carry Withdrawls                                                                                                     $0.00
Yield Supplement Withdrawals                                                                                                  $0.00
Spread Account Withdrawals to Pay NoteHolders                                                                           $129,490.70
Release from Pre-Funding Amount to Paydown A1 Principal                                                                       $0.00
Reinvestment Income (including Pre-Funding Account, Spread Account and YSA)                                             $123,861.33
Pre-Funding Account Reinvestment Income                                                                                       $0.00

    Total Distribution Amount                                                                                        $12,595,535.40

MISCELLANEOUS DATA

    TOTAL COLLATERAL
    Scheduled Amounts 30 - 59 days past due                                                                           $2,228,824.82
    Scheduled Amounts 60 days or more past due                                                                        $2,366,213.22
    Net Losses on Liquidated Receivables                                                                                $719,265.68
    Number of Loans at Beginning of Period                                                                                   13,302
    Number of Loans at End of Period                                                                                         13,019
    Repossessed Equipment not Sold or Reassigned (Beginning)                                                                  $0.00
    Repossessed Equipment not Sold or Reassigned (End)                                                                        $0.00

    Pre-Funding Account Reinvestment Income                                                                                   $0.00


                                  Page 2 of 14
<PAGE>

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-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                                                                                05-Sep-00

PART II -- SUMMARY

Total Principal Balance of Notes, Deferred Purchase Price and Certificates (Beginning of Period)                    $219,032,978.14
    A-1 Note Beginning Principal Balance                                                                                      $0.00
    A-2 Note Beginning Principal Balance                                                                                      $0.00
    A-3 Note Beginning Principal Balance                                                                             $62,977,659.01
    A-4 Note Beginning Principal Balance                                                                            $134,794,000.00
    B Note Beginning Principal Balance                                                                                $8,761,319.13
    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)                          $207,451,243.55
    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)                                                                       $51,859,193.81
                                    A-3 Note Pool Factor (End of Period)                                                  0.3704228
    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)                                                                          $8,298,049.74
                                    B Note Pool Factor (End of Period)                                                    0.3319220
    Deferred Purchase Price Principal Balance (End of Period)                                                        $12,400,000.00
                                    Deferred Purchase Price Pool Factor (End of Period)                                   1.0000000
    Certificate Principal Balance (end of Period)                                                                       $100,000.00
                                    Certificate Pool Factor (endof Period)                                                1.0000000

COLLATERAL VALUE DECLINE                                                                                             $11,581,734.59
    Pool Balance (Beg. of Collection Period)                                                                        $219,032,978.14
    Pool Balance (End of Collection Period)                                                                         $207,451,243.55

Total Distribution Amount (TDA)                                                                                      $12,466,044.70
    Total Collections and Investment Income for the Period                                                           $12,466,044.70
    Negative Carry Withdrawls                                                                                                 $0.00
    Yield Supplement Withdrawals                                                                                              $0.00

Principal Distribution Amount  (PDA)                                                                                 $11,581,734.59

Principal Allocation to Notes, Deferred Purchase Price and Certificates                                              $11,581,734.59
    A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                           $0.00
    A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                           $0.00
    A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                  $11,118,465.21
    A-4 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                           $0.00
    B Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                       $463,269.38
    Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall)                                    $0.00
    Certificateholders' Principal Distribuatable Amount (including Carryover Shortfall)                                       $0.00

Interest Distributable Amount                                                                                         $1,265,092.48
    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                                                  $304,916.83
    Noteholders' Interest Distributable Amount applicable to A-4 Notes                                                  $664,983.73
    Noteholders' Interest Distributable Amount applicable to B Notes                                                     $43,733.58
    Deferred Purchase Price Interest Distributable Amount                                                               $249,446.66
    Certificateholders'  Interest Distributable Amount                                                                    $2,011.68

Spread Account
    Beginning Spread Account Balance                                                                                 $12,213,840.96
    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                                                 $129,490.70

    Specified Spread Account Balance                                                                                 $12,499,916.99
    Ending Spread Account Balance (after distributions)                                                              $12,084,350.26

Credit Enhancement                                                                                                            5.83%
    Spread account % of Ending Pool Balance                                                                                   5.83%
    Overcollateralization % of Ending Pool Balance                                                                            0.00%

Scheduled Amounts 30 - 59 days past due                                                                               $2,228,824.82
                                    as % of Ending Pool Balance                                                               1.07%
Scheduled Amounts 60 days or more past due                                                                            $2,366,213.22
                                    as % of Ending Pool Balance                                                               1.14%
Net Losses on Liquidated Receivables                                                                                    $719,265.68
                                    as % of Ending Pool Balance                                                               0.35%


                                  Page 3 of 14
<PAGE>

    PART III -- SERVICING CALCULATIONS                                15-Sep-00

    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE               Pool 1 (Retail) Cutoff   Pool 2 (FPL) Cutoff        Pool 1


    Wtd. Avg. APR                                                                     8.559%              8.559%             8.559%
    Contract Value (Beg. of Collection Period), by origination pool                                                 $159,323,298.69
    Contract Value  (End of Collection Period), by origination pool         $459,900,298.88        $65,328,940.14   $152,446,003.07
                                                                            ----------------       --------------  ----------------
    Contract Value Decline                                                                                            $6,877,295.62
                                                                                                                              4.32%
    Initial Pool Balance                                                                                            $624,995,849.39
    Pool Balance (End of Collection Period)                                                                         $207,451,243.55

    Collections and Investment Income for the period                                                                 $12,466,044.70
    Negative Carry Withdrawls                                                                                                 $0.00
    Yield Supplement Withdrawals                                                                                              $0.00

    Total Distribution Amount (TDA)                                                                                  $12,466,044.70
    Principal Distribution Amount  (PDA)                                                                             $11,581,734.59

    Initial B Percentage                                                                                                     4.000%
    Unscheduled Principal (per pool)                                                                                          $0.00
    Total Unscheduled Principal                                                                                               $0.00


    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                                           Pool 2                   Pool 3


    Wtd. Avg. APR                                                                                    8.559%                   8.668%
    Contract Value (Beg. of Collection Period), by origination pool                         $19,847,673.73           $39,862,005.72
    Contract Value  (End of Collection Period), by origination pool                         $18,179,777.39           $36,825,463.09
                                                                                            ---------------          --------------
    Contract Value Decline                                                                   $1,667,896.34            $3,036,542.63
                                                                                                      8.40%                    7.62%
    Initial Pool Balance
    Pool Balance (End of Collection Period)

    Collections and Investment Income for the period
    Negative Carry Withdrawls
    Yield Supplement Withdrawals

    Total Distribution Amount (TDA)
    Principal Distribution Amount  (PDA)

    Initial B Percentage
    Unscheduled Principal (per pool)                                                                 $0.00                    $0.00
    Total Unscheduled Principal


                                  Page 4 of 14
<PAGE>

    2.  CALCULATION OF DISTRIBUTABLE AMOUNTS

    Principal Distributable Amount                                                                                    11,581,734.59

    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                                                                         $11,581,734.59

    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 (including Carryover Shortfall)                                           $0.00

    Principal Distributable Amount Remaining                                                                         $11,581,734.59

    A-3 Note Beginning Principal Balance                                                                             $62,977,659.01
    A-3 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-3 Noteholders' Share of the Principal Distribution Amount                                                              96.00%
    A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                  $11,118,465.21

    Principal Distributable Amount Remaining                                                                            $463,269.38

    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                                                                            $463,269.38

    B Note Beginning Principal Balance                                                                                $8,761,319.13
    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    B Noteholders' Share of the Principal Distribution Amount                                                                 4.00%
    B Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                       $463,269.38

    Principal Distributable Amount Remaining                                                                                  $0.00

    Deferred Purchase Price Beginning Principal Balance                                                              $12,400,000.00
    Deferred Purchase Price Principal Carryover Shortfall (Previous Period)                                                   $0.00
    Deferred Purchase Price Share of the Principal Distribution Amount                                                        0.00%
    Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall)                                    $0.00

    Certificate Purchase Price Beginning Principal Balance                                                              $100,000.00
    Certificateholders' Principal Carryover Shortfall (Previous Period)                                                       $0.00
    Certificateholders' Share of the Principal Distribution Amount                                                            0.00%
    Certificateholders' Principal Distributable Amount (including Carryover Shortfall)                                        $0.00

    Interest Accrued on Class A-1 Notes this period                    5.6075%                    ACT/360                     $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%                     30/360                     $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                    5.8100%                     30/360               $304,916.83
    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                                                  $304,916.83

    Interest Accrued on Class A-4 Notes this period                    5.9200%                     30/360               $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                                                   $969,900.56
    Offered Noteholders' Interest Carryover Shortfall (Previous Period)                                                       $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Offered Noteholders' Interest Distributable Amount                                                                  $969,900.56

    Interest Accrued on Class B Notes this period                      5.9900%                     30/360                $43,733.58
    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                                                     $43,733.58

    Interest Accrued on Deferred Purchase Price this period            5.9900%                     30/360                $61,896.67
    Deferred Purchase Price Interest Carryover Shortfall (Previous Period)                                              $186,618.46
    Interest Due (in Arrears) on Above Shortfall                                                                            $931.54
    Deferred Purchase Price Interest Distributable Amount                                                               $249,446.66

    Interest Accrued on Certificates this period                       5.9900%                     30/360                   $499.17
    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                    $1,505.00
    Interest Due (in Arrears) on Above Shortfall                                                                              $7.51
    Certificateholders' Interest Distributable Amount                                                                     $2,011.68


                                  Page 5 of 14
<PAGE>

    3.  ALLOCATION OF DISTRIBUTION AMOUNTS

    a. Total Distribution Amount (TDA)                                                                               $12,466,044.70

    Administration Fee Shortfall (Previous Period)                                                                            $0.00
    Administration Fee Accrued during this Period                      $500.00 per quarter                                  $166.67
    Administration Fee Paid this Period from TDA                                                                            $166.67
    Administration Fee Shortfall                                                                                              $0.00

    Total Distribution Amount Remaining                                                                              $12,465,878.03

    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                                                                     $304,916.83
    Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA                                             $304,916.83
    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                                                                     $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                                                   $969,900.56
    Offered Noteholders' Interest Paid this Period from TDA                                                             $969,900.56
    Preliminary A Noteholders' Interest Carryover Shortfall (Current Period)                                                  $0.00

    Total Distribution Amount Remaining                                                                              $11,495,977.47

    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                                                                              $43,733.58
    Noteholders' Interest applicable to B Notes Paid this Period from TDA                                                $43,733.58
    Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                              $0.00

    Total Distribution Amount Remaining                                                                              $11,452,243.89

    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                                                                              $11,452,243.89

    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                                                                              $11,452,243.89

    A-3 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-3 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall)                           $11,118,465.21
    A-3 Noteholders' Principal Distributable Amount Paid from TDA                                                    $11,118,465.21
    Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Distribution Amount Remaining                                                                                 $333,778.68

    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                                                                                 $333,778.68

    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    B Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall)                                $463,269.38
    B Noteholders' Principal Distributable Amount Paid from TDA                                                         $333,778.68
    Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                           $129,490.70

    Total Excess Distribution Amount Remaining                                                                                $0.00


                                  Page 6 of 14

<PAGE>

    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                                                                                                        3.268374%
    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                                                                                $0.00
    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                                                                                           $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                                                                                 $12,213,840.96
    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 to Noteholders' Distr. Account                                                     $129,490.70
    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                                          $129,490.70

    Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                       $0.00

    Remaining Distributed Spread Account Amount to Noteholders' Distr. Account                                          $129,490.70
    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                                          $129,490.70
    Adj to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                    $129,490.70

    Preliminary Spread Account Balance Remaining                                                                     $12,084,350.26


                                  Page 7 of 14
<PAGE>

    Cumulative Realized Losses since 31-July-98 (Cut-off Date)                                                       $11,698,063.08
    Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                                     NO
    12*(Realized Losses during Collection Period + Repos at end of Collection Period)                                 $8,631,188.16
    Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?                                            YES
    60 day or > Delinquent Scheduled Amounts                                                                          $2,366,213.22
    Are 60 day or > Delinquencies > 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                                                           $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:                                                                              11,745,577.12
    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)                                                                    $0.00
    Preliminary A-3 Note Principal Balance (End of Period)                                                           $51,859,193.81
    Preliminary A-4 Note Principal Balance (End of Period)                                                          $134,794,000.00
    Preliminary B Note Principal Balance (End of Period)                                                              $8,298,049.74
    Preliminary Total Principal Balance of Notes  (End of Period)                                                   $194,951,243.55

    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                                                                                             194,951,243.55

    Preliminary Spread Account Balance Remaining                                                                     $12,084,350.26
    Preliminary Excess Amount in Spread Account                                                                               $0.00
    Preliminary Shortfall Amount in Spread Account                                                                      $415,566.73

    Deposit to Spread Account from Remaing Excess Distribution                                                                $0.00

    Spread Account Excess                                                                                                     $0.00

    Ending Spread Account Balance (after distributions)                                                              $12,084,350.26
    Net Change in Spread Account Balance                                                                               ($129,490.70)

    Total Excess Distribution Amount Remaining                                                                                $0.00

    Deferred Purchase Price Interest Carryover Shortfall (Previous Period)                                              $186,618.46
    Interest Due (in Arrears) on Above Shortfall                                                                            $931.54
    Interest Accrued on Deferred Purchase Price this period                                                              $61,896.67
    Deferred Purchase Price Interest Paid from Excess Distribution                                                            $0.00
    Preliminary Deferred Purchase Price Interest Carryover Shortfall (Current Period)                                   $249,446.66

    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                    $1,505.00
    Interest Due (in Arrears) on Above Shortfall                                                                              $7.51
    Interest Accrued on Certificates this period                                                                            $499.17
    Certificateholders' Interest Paid from Excess Distribution                                                                $0.00
    Certificateholders' Interest Carryover Shortfall (Current Period)                                                     $2,011.68

    Total Excess Distribution Amount Remaining                                                                                $0.00

    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                                                                                $0.00

    Servicing Fee Shortfall (Previous Period)                                                                         $1,165,305.26
    Servicing Fees Accrued during this Period                          1.00%                                            $182,527.48
    Adjustment to Servicing Fee                                                                                               $0.00
    Adjustment to Excess Distribution Amount Remaining                                                                        $0.00
    Servicing Fees Paid this Period from Excess Distribution                                                                  $0.00
    Servicing Fee Shortfall                                                                                           $1,347,832.74

    Total Excess Distribution Amount Remaining                                                                                $0.00


                                  Page 8 of 14
<PAGE>

    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)                                              $249,446.66
    Deferred Purchase Price Principal Carryover Shortfall  (Current Period)                                                   $0.00
    Certificateholders' Interest Carryover Shortfall  (Current Period)                                                    $2,011.68
    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)                                                                                $0.00
    A-3 Note Principal Balance (End of Period)                                                                       $51,859,193.81
    A-4 Note Principal Balance (End of Period)                                                                      $134,794,000.00
    B Note Principal Balance (End of Period)                                                                          $8,298,049.74
    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)                      $207,451,243.55

    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                      0.0000000
    A-3 Note Pool Factor (End of Period)                                              $140,000,000.00                      0.3704228
    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                      0.3319220
    Deferred Purchase Price Pool Factor (End of Period)                                $12,400,000.00                      1.0000000
    Certificate Pool Factor (endof Period)                                                $100,000.00                      1.0000000
    Total Notes, Deferred Purchase Price & Certificates Pool Factor (End of Period)                                        0.3319220

    Specified Spread Account Balance (after all distributions and adjustments)                                       $12,084,350.26

    Yield Supplement Account Balance (after alldistributions and adjustment):                                                 $0.00


                                  Page 9 of 14
<PAGE>

===================================================================================================================================

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-Sep-00

(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:                                                                                                 $11,118,465.21
            per $1,000 original principal amount:                                                                            $79.42

    (d)   A-4 Notes:                                                                                                          $0.00
            per $1,000 original principal amount:                                                                             $0.00

    (e)   B Notes:                                                                                                      $463,269.38
            per $1,000 original principal amount:                                                                            $18.53

    (f)   Total                                                                                                      $11,581,734.59

(2) Interest 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:                                                                                                     $304,916.83
           per $1,000 original principal amount:                                                                              $2.18

    (d)  A-4 Notes:                                                                                                     $664,983.73
           per $1,000 original principal amount:                                                                              $4.93

    (e)  B Notes:                                                                                                        $43,733.58
            per $1,000 original principal amount:                                                                             $1.75

    (f)   Total                                                                                                       $1,013,634.14

(3) Pool Balance at the end of the related Collection Period                                                        $207,451,243.55

(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:                                                              $51,859,193.81
        (ii)  A-3 Note Pool Factor:                                                                                       0.3704228

    (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:                                                                 $8,298,049.74
        (ii)  B Note Pool Factor:                                                                                         0.3319220

    (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:                                                                                                 $0.00
         per $1,000 Beginning of Collection Period:                                                                      0.00000000

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                      0.00104611

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $719,265.68

(9)  Amount in Spread Account:                                                                                       $12,084,350.26

(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:                                                                                     $0.00


                                 Page 10 of 14
<PAGE>

===================================================================================================================================

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-Sep-00

(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:                                                                                                  $11,118,465.21
           per $1,000 original principal amount:                                                                             $79.42

    (d)  A-4 Notes:                                                                                                           $0.00
           per $1,000 original principal amount:                                                                              $0.00

    (e)  B Notes:                                                                                                       $463,269.38
           per $1,000 original principal amount:                                                                             $18.53

    (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:                                                                                                      $11,581,734.59

(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:                                                                                                     $304,916.83
           per $1,000 original principal amount:                                                                              $2.18

    (d)  A-4 Notes:                                                                                                     $664,983.73
           per $1,000 original principal amount:                                                                              $4.93

    (e)  B Notes:                                                                                                        $43,733.58
           per $1,000 original principal amount:                                                                              $1.75

    (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:                                                                                                       $1,013,634.14

(3)  Pool Balance at end of related Collection Period:                                                              $207,451,243.55

(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:                                                              $51,859,193.81
        (ii)  A-3 Note Pool Factor:                                                                                       0.3704228

    (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:                                                                 $8,298,049.74
        (ii)  C Note Pool Factor:                                                                                         0.3319220

    (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


                                 Page 11 of 14
<PAGE>

(5)  Amount of Servicing Fee:                                                                                                 $0.00
         per $1,000 Beginning of Collection Period:                                                                       0.0000000

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                       0.0010461

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $719,265.68

(9)  Amount in Spread Account:                                                                                       $12,084,350.26

(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:                                                                                     $0.00

===================================================================================================================================

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-Sep-00

(1)  Payment of Administration Fee to Administrator:                                                                        $166.67

(2)  Offered Noteholders' Interest Distributable Amount
        deposited into Note Distribution Account:                                                                     $1,013,634.14

(3)  Noteholders' Principal Distributable Amount to be
        deposited into Noteholders' Distribution Account:                                                            $11,581,734.59

(4)  Deferred Purchase Price Interest Distributable Amount to be
        deposited into Deferred Purchase Price Distribution Account:                                                          $0.00

(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:                                                              $0.00

(7)  Certificateholders' Principal Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                              $0.00

(8)  Payment of Servicing Fee to Servicer:                                                                                    $0.00

(9) Release to Seller from Excess Collections over Distributions                                                              $0.00

Check for Error                                                                                             NO ERROR
Sum of Above Distributions                                                                                  $12,595,535.40
Total Distribution Amount plus Releases to Seller                                                           $12,595,535.40

===================================================================================================================================


                                 Page 12 of 14

<PAGE>

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-Sep-00
(1)  Total Distribution Amount:                                                                                      $12,595,535.40

(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:                                                $304,916.83

(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:                                                  $43,733.58

(12)  Noteholders' Interest Carryover Shortfall applicable to B Notes:                                                        $0.00

(13)  Offered Noteholders' Interest Distributable Amount'                                                             $1,013,634.14
        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:                                                                $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:                                                       $11,118,465.21

(23)  % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders                                            96.00%

(24)  A-3 Noteholders' Principal Carryover Shortfall:                                                                         $0.00

(25)  A-3 Noteholders' Principal Distributable Amount:                                                               $11,118,465.21

(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:                                                            $463,269.38

(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:                                                                    $463,269.38

(34)  Noteholders' Principal Distribution Amount:                                                                    $11,581,734.59

(35)  Noteholders' Distributable Amount:                                                                             $12,595,368.73


(36)  Deposit to Spread Account (from excess collections):                                                                    $0.00

(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                                                                                            $194,951,243.55

(38)  Spread Account Balance over the Specified Spread Account Balance:                                                       $0.00


                                 Page 13 of 14
<PAGE>

(39)  Deffered Purchase Price Interest Distribution Amount:                                                                   $0.00

(40)  Deffered Purchase Price Interest Carryover Shortfall:                                                             $249,446.66

(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:                                                                            $0.00

(39)  Certificateholders' Interest Distribution Amount:                                                                       $0.00

(40)  Certificateholders' Interest Carryover Shortfall:                                                                   $2,011.68

(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:                                                                                       $0.00

(46)  Servicing Fee:                                                                                                          $0.00
===================================================================================================================================

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                                                     $0.00
    (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                                                                                  $129,490.70

(49) Pool Balance as of the opening of business on the first day of
           the Collection Period in which the Payment Date occurs:                                                  $219,032,978.14

(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:                                                               $51,859,193.81
           A-3 Note Pool Factor:                                                                                          0.3704228

           Outstanding Principal Balance of A-4 Notes:                                                              $134,794,000.00
           A-4 Note Pool Factor:                                                                                          1.0000000

           Outstanding Principal Balance of B Notes:                                                                  $8,298,049.74
           B Note Pool Factor:                                                                                            0.3319220

           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:                                            $719,265.68

(53)  Spread Account Balance after giving effect to all distributions:                                               $12,084,350.26


                                 Page 14 of 14
<PAGE>

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
                                                                       15-Sep-00
                                                                        04:09 AM
Prepared by  Shawn Ostrowski  (262) 636-5284                   File: us98-c3.xls
<S><C>
                                      ---------------------------------------------------------------------------------------------
NPV Data Input Section                             31-Oct-98                        31-Oct-98                         30-Nov-98
                                      ---------------------------------------------------------------------------------------------
Scheduled cash flows as of
the indicated cutoff date              Pool 1 (Retail) Cutoff              Pool 2 (LPL) Cutoff             Pool 3 (Retail) Cutoff
Row 0 is total delinquent
amount valued without discounting                  1,575,417.93                       893,634.21                         219,386.35
                                                  12,428,455.95                     4,354,139.23                       2,644,522.52
                                                   7,371,846.12                     4,674,788.83                       1,584,402.47
                                                   5,289,520.70                     2,544,216.93                       1,855,974.40
                                                   5,549,122.56                     2,881,522.46                       1,704,737.57
                                                   5,505,194.10                     3,871,835.68                       1,961,839.20
                                                   4,841,682.97                     2,994,089.99                       1,921,414.50
                                                   4,735,558.70                     2,501,055.77                       1,868,954.33
                                                   7,284,400.76                     1,980,387.14                       2,141,734.04
                                                   7,653,812.72                     2,680,818.10                       3,617,113.04
                                                  21,545,307.93                     3,075,152.55                       2,351,879.43
                                                  17,563,069.20                     2,396,425.69                      12,867,986.46
                                                  13,896,057.40                     3,406,721.59                       8,634,128.19
                                                   7,630,180.31                     3,038,517.25                       2,795,157.06
                                                   7,333,548.54                     5,607,985.11                       1,931,437.32
                                                   4,538,294.37                     2,660,146.64                       1,726,348.93
                                                   4,735,598.76                     3,431,092.35                       1,693,724.42
                                                   4,676,012.46                     4,794,930.31                       1,953,339.63
                                                   4,279,116.05                     3,585,222.15                       1,847,727.58
                                                   4,258,063.42                     2,918,011.82                       1,804,299.69
                                                   4,834,936.67                     2,702,553.33                       2,020,268.67
                                                   5,837,618.11                     3,052,838.45                       3,250,869.84
                                                  18,406,951.02                     3,387,245.79                       2,265,861.38
                                                  14,429,414.68                     2,874,484.95                      12,693,501.44
                                                   9,799,857.01                     3,050,881.01                       8,518,011.39
                                                   5,747,699.28                     3,304,658.17                       2,534,168.99
                                                   6,646,864.59                     4,872,982.01                       1,826,923.92
                                                   4,073,116.36                     2,529,108.55                       1,607,600.24
                                                   4,242,598.85                     3,440,621.84                       1,589,325.37
                                                   4,301,149.03                     3,598,961.33                       1,820,250.82
                                                   3,931,310.80                     3,438,274.88                       1,696,093.38
                                                   3,817,604.92                     2,477,709.00                       1,678,611.69
                                                   4,410,871.91                     1,630,415.36                       1,892,656.68
                                                   5,306,408.17                     2,041,407.37                       2,959,438.93
                                                  17,223,090.60                     2,413,573.36                       1,977,856.42
                                                  13,550,783.42                     2,055,505.92                      12,344,536.46
                                                   8,821,655.67                     1,957,189.55                       8,124,445.59
                                                   4,882,176.71                     1,759,653.26                       2,137,158.76
                                                   5,611,324.84                     2,311,011.13                       1,494,488.17
                                                   3,289,450.23                     1,618,491.96                       1,264,402.10
                                                   3,234,177.22                     1,965,389.75                       1,214,337.67
                                                   3,204,975.44                     2,085,981.24                       1,371,092.65
                                                   2,927,498.69                     2,155,442.07                       1,336,450.33
                                                   2,942,625.98                     2,048,778.26                       1,288,553.24
                                                   3,391,248.11                     1,282,570.89                       1,535,024.03
                                                   4,120,665.41                     1,428,449.02                       2,344,258.90
                                                  14,086,732.21                     1,063,786.42                       1,574,209.35
                                                   9,773,524.10                     1,066,070.37                      10,399,765.13
                                                   5,934,968.38                     1,193,865.28                       6,707,017.01
                                                   2,864,720.06                     1,091,887.29                       1,370,272.60
                                                   3,473,332.00                     1,511,046.96                         914,610.17
                                                   1,547,204.93                       921,688.02                         643,093.43
                                                   1,532,851.50                       729,104.05                         539,291.51
                                                   1,383,990.96                     1,047,778.43                         630,126.48
                                                   1,093,526.42                     1,351,693.73                         647,505.70
                                                   1,159,104.92                     1,095,311.66                         593,611.52
                                                   1,490,135.83                       222,192.60                         805,506.57
                                                   2,415,661.06                        80,369.23                       1,473,600.06
                                                  10,473,190.48                       301,655.28                         855,709.82
                                                   6,749,706.28                        80,861.17                       8,044,965.35
                                                   3,600,290.25                        89,459.32                       5,281,694.34
                                                   1,181,371.47                       137,361.69                         890,749.68
                                                   1,317,014.18                         7,213.44                         508,368.45
                                                     220,165.78                        19,217.85                         136,994.39
                                                     157,479.31                         9,491.94                          89,798.40
                                                     254,513.22                       100,609.82                          66,207.24
                                                      21,238.46                        34,119.17                          57,752.19
                                                      22,370.17                       130,382.97                          22,016.45
                                                     133,181.56                                -                          37,634.02
                                                     118,180.66                                -                         192,217.79
                                                     541,767.57                                -                         284,885.72
                                                     352,439.24                                -                         449,919.50
                                                              -                                -                                  -
                                                              -                                -                                  -
                                                              -                                -                                  -

Total Time Balance of
Scheduled Cash Flows                             393,574,995.64                   142,060,038.94                     183,129,817.04


                                      ----------------------------------------------------------------------------------------------
NPV Data Input Section                             05-Sep-00                   05-Sep-00              05-Sep-00           05-Sep-00
                                      ----------------------------------------------------------------------------------------------
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                    6,860,812.08           2,565,867.28           1,603,178.78          284,080.20
                                                     9,854,605.26           2,373,587.79           1,574,478.70          164,402.38
                                                     7,200,916.07           2,444,269.57           7,668,097.96          863,671.71
                                                     4,152,421.99           2,714,700.26           4,433,626.76        2,177,353.02
                                                     4,352,913.12           3,602,685.35           1,815,456.91        1,054,545.44
                                                     2,872,635.04           1,893,435.69           1,158,213.58          188,193.87
                                                     2,986,071.04           2,419,918.68           1,389,669.03          179,794.13
                                                     2,995,955.39           2,580,822.47           1,143,007.65          168,114.08
                                                     2,750,001.37           2,780,156.34           1,280,784.15          134,475.30
                                                     2,622,865.97           1,868,821.97           1,237,884.81          129,345.58
                                                     2,843,373.53           1,107,639.40           1,158,427.39          201,871.59
                                                     3,516,701.31           1,340,056.05           1,310,509.53          155,927.04
                                                    10,045,618.88           1,396,874.88           1,715,440.02          354,492.58
                                                     8,958,962.98           1,546,751.80           1,445,273.99          142,075.61
                                                     6,313,709.13           1,655,699.66           7,425,756.29          826,280.84
                                                     3,513,881.06           1,271,611.41           4,140,567.93        2,100,058.99
                                                     3,681,427.98           1,751,747.16           1,516,453.37          971,062.25
                                                     2,362,446.22           1,088,434.34             905,901.06          168,762.86
                                                     2,249,377.83           1,540,794.49           1,029,651.21          136,330.30
                                                     2,253,449.88           1,451,406.44             881,031.19          154,363.52
                                                     2,052,725.61           1,541,569.71             967,616.45          120,724.74
                                                     2,039,028.22           1,493,024.99             959,812.17          115,595.02
                                                     2,193,928.07             933,672.74             877,174.04          182,640.63
                                                     2,659,759.93           1,032,684.51           1,045,945.05          140,944.21
                                                     7,778,627.92             643,401.59           1,311,337.42          334,261.57
                                                     6,219,560.46             777,086.17           1,154,291.19          121,155.81
                                                     4,126,977.18             674,900.59           5,979,244.02          809,556.70
                                                     2,042,901.48             790,485.71           3,073,764.99        1,996,332.50
                                                     2,169,165.04           1,026,252.40             939,413.63          932,631.13
                                                     1,085,067.72             697,452.54             502,178.69          124,426.01
                                                       994,219.88             589,658.77             563,194.09           73,272.65
                                                       934,696.01             783,456.61             396,788.93          106,560.47
                                                       716,914.68             963,535.60             460,813.62           85,752.64
                                                       714,341.70             792,142.71             459,198.14           75,822.76
                                                       878,199.04             133,722.68             387,526.01          140,136.99
                                                     1,343,524.11              40,418.69             563,231.84          105,697.35
                                                     5,551,048.61             215,551.06             892,105.70          210,522.82
                                                     3,810,579.82              69,381.79             665,684.22           86,414.50
                                                     2,529,331.69              77,964.94           4,294,667.05          680,277.18
                                                       821,763.48              78,664.94           2,105,444.99        1,793,941.42
                                                       806,562.87               6,214.94             563,304.23          745,681.54
                                                       192,981.02               6,214.94             215,800.66           60,071.64
                                                        94,556.81               6,214.94             139,474.56           43,259.35
                                                        95,048.96              62,288.94              81,602.49           61,405.34
                                                         8,450.16              23,623.29              42,906.91           13,309.94
                                                        16,728.57              30,510.00              34,703.04           13,216.03
                                                        95,031.64                   0.00              13,820.54           26,734.25
                                                        68,105.88                   0.00              29,983.64            3,901.29
                                                       416,163.45                   0.00             127,186.73           50,031.56
                                                       200,365.87                   0.00             183,258.11            7,780.81
                                                             0.00                   0.00             275,135.28          421,521.85
                                                             0.00                   0.00              14,504.42          165,052.36
                                                        14,038.68                   0.00                   0.00           11,419.69
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             0.00                   0.00                   0.00                0.00
                                                             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                               145,058,540.69          52,885,376.82          74,154,523.16       20,415,254.04


                                  Page 1 of 14
<PAGE>

===================================================================================================================================

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  Shawn Ostrowski  (262) 636-5284                      09/16/00        09:35 PM
Scheduled Payment Date                                                                                                    15-Sep-00
Actual Payment Date                                                                                                       15-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                       31-Oct-98       31-Oct-98           30-Nov-98            05-Sep-00
Days in accrual period (30/360)                                                                                                  30
Days in accrual period (ACT/360)                                                                                                 31

PART I -- MONTHLY DATA INPUT

 Receipts During the Period                                                                                          $12,698,255.78

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                                                                                     $12,698,255.78

    Pool Balance (Beg. of Collection Period)                                                                        $273,106,841.69
    Pool Balance (End of Collection Period)                                                                         $261,685,807.57

Total Receivables Collection                                                                                         $12,698,255.78
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)                                             $112,253.61
Pre-Funding Account Reinvestment Income                                                                                       $0.00

    Total Distribution Amount                                                                                        $12,810,509.39

MISCELLANEOUS DATA

    TOTAL COLLATERAL
    Scheduled Amounts 30 - 59 days past due                                                                           $1,898,831.01
    Scheduled Amounts 60 days or more past due                                                                        $1,750,759.75
    Net Losses on Liquidated Receivables                                                                                $507,580.51
    Number of Loans at Beginning of Period                                                                                   10,793
    Number of Loans at End of Period                                                                                         10,534
    Repossessed Equipment not Sold or Reassigned (Beginning)                                                                  $0.00
    Repossessed Equipment not Sold or Reassigned (End)                                                                        $0.00

    Pre-Funding Account Reinvestment Income                                                                                   $0.00


                                  Page 2 of 14
<PAGE>

===================================================================================================================================

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-Sep-00
Collection Period Begin Date                                                                                              05-Aug-00
Collection Period End Date                                                                                                05-Sep-00

PART II -- SUMMARY

Total Principal Balance of Notes, Deferred Purchase Price and Certificates (Beginning of Period)                    $273,096,053.97
    A-1 Note Beginning Principal Balance                                                                                      $0.00
    A-2 Note Beginning Principal Balance                                                                                      $0.00
    A-3 Note Beginning Principal Balance                                                                             $89,282,944.78
    A-4 Note Beginning Principal Balance                                                                            $148,350,000.00
    B Note Beginning Principal Balance                                                                               $14,338,109.19
    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)                          $261,675,019.85
    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)                                                                       $78,461,514.95
                                     A-3 Note Pool Factor (End of Period)                                                 0.7132865
    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)                                                                         $13,738,504.90
                                     B Note Pool Factor (End of Period)                                                   0.4025936
    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                                                                                             $11,421,034.12
    Pool Balance (Beg. of Collection Period)                                                                        $273,106,841.69
    Pool Balance (End of Collection Period)                                                                         $261,685,807.57

Total Distribution Amount (TDA)                                                                                      $12,810,509.39
    Total Collections and Investment Income for the Period                                                           $12,810,509.39
    Negative Carry Withdrawls                                                                                                 $0.00
    Yield Supplement Withdrawals                                                                                              $0.00

Principal Distribution Amount  (PDA)                                                                                 $11,421,034.12

Principal Allocation to Notes, Deferred Purchase Price and Certificates                                              $11,421,034.12
    A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                           $0.00
    A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                           $0.00
    A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                  $10,821,429.83
    A-4 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                           $0.00
    B Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                       $599,604.29
    Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall)                                    $0.00
    Certificateholders' Principal Distribuatable Amount (including Carryover Shortfall)                                       $0.00

Interest Distributable Amount                                                                                         $1,618,296.58
    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                                                  $410,701.55
    Noteholders' Interest Distributable Amount applicable to A-4 Notes                                                  $693,536.25
    Noteholders' Interest Distributable Amount applicable to B Notes                                                     $74,080.23
    Deferred Purchase Price Interest Distributable Amount                                                               $437,895.80
    Certificateholders'  Interest Distributable Amount                                                                    $2,082.75

Spread Account
    Beginning Spread Account Balance                                                                                 $12,936,507.74
    Deposit to Spread Account from Pre-Funding Account                                                                        $0.00
    Deposit to Spread Account from Excess Collections over Distributions                                                $210,990.57
    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                                                                                                            4.97%
    Spread account % of Ending Pool Balance                                                                                   4.97%
    Overcollateralization % of Ending Pool Balance                                                                            0.00%

Scheduled Amounts 30 - 59 days past due                                                                               $1,898,831.01
                                     as % of Ending Pool Balance                                                              0.73%
Scheduled Amounts 60 days or more past due                                                                            $1,750,759.75
                                     as % of Ending Pool Balance                                                              0.67%
Net Losses on Liquidated Receivables                                                                                    $507,580.51
                                     as % of Ending Pool Balance                                                              0.19%


                                  Page 3 of 14
<PAGE>

    PART III -- SERVICING CALCULATIONS                                                                                    15-Sep-00

    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE      Pool 1 (Retail) Cutoff     Pool 2 (LPL) Cutoff    Pool 3 (Retail) Cutoff


    Wtd. Avg. APR                                                          8.689%                   8.689%                    8.577%
    Contract Value (Beg. of Collection Period),
       by origination pool                                       $136,827,100.45           $49,878,747.86            $68,373,333.67
    Contract Value  (End of Collection Period),
       by origination pool                                       $327,736,982.68          $120,892,288.63           $149,354,402.32
                                                                 ----------------        ----------------          ----------------
    Contract Value Decline

    Initial Pool Balance
    Pool Balance (End of Collection Period)

    Collections and Investment Income for the period
    Negative Carry Withdrawls
    Yield Supplement Withdrawals

    Total Distribution Amount (TDA)
    Principal Distribution Amount  (PDA)

    Initial B Percentage
    Unscheduled Principal (per pool)
    Total Unscheduled Principal




    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE         Pool 1             Pool 2             Pool 3               Pool 4


    Wtd. Avg. APR                                                   8.689%             8.689%             8.577%              8.504%
    Contract Value (Beg. of Collection Period),
       by origination pool                                $136,827,100.45     $49,878,747.86     $68,373,333.67      $18,027,659.71
    Contract Value  (End of Collection Period),
       by origination pool                                $129,766,006.28     $48,355,784.79     $65,829,308.04      $17,734,708.46
                                                         ----------------    ---------------    ---------------      --------------
    Contract Value Decline                                  $7,061,094.17      $1,522,963.07      $2,544,025.63         $292,951.25
                                                                     5.16%              3.05%              3.72%               1.63%
    Initial Pool Balance                                  $650,010,787.72
    Pool Balance (End of Collection Period)               $261,685,807.57

    Collections and Investment Income for the period       $12,810,509.39
    Negative Carry Withdrawls                                       $0.00
    Yield Supplement Withdrawals                                    $0.00

    Total Distribution Amount (TDA)                        $12,810,509.39
    Principal Distribution Amount  (PDA)                   $11,421,034.12

    Initial B Percentage                                           5.250%
    Unscheduled Principal (per pool)                                $0.00              $0.00              $0.00                $0.00
    Total Unscheduled Principal                                     $0.00


                                  Page 4 of 14
<PAGE>

    2.  CALCULATION OF DISTRIBUTABLE AMOUNTS

    Principal Distributable Amount                                                                                    11,421,034.12

    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                                                                         $11,421,034.12

    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 (including Carryover Shortfall)                                           $0.00

    Principal Distributable Amount Remaining                                                                         $11,421,034.12

    A-3 Note Beginning Principal Balance                                                                             $89,282,944.78
    A-3 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-3 Noteholders' Share of the Principal Distribution Amount                                                              94.75%
    A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                  $10,821,429.83

    Principal Distributable Amount Remaining                                                                            $599,604.29

    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                                                                            $599,604.29

    B Note Beginning Principal Balance                                                                               $14,338,109.19
    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    B Noteholders' Share of the Principal Distribution Amount                                                                 5.25%
    B Noteholders' Principal Distributable Amount (including Carryover Shortfall)                                       $599,604.29

    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%                    ACT/360                       $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                  5.4900%                    30/360                        $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                  5.5200%                    30/360                  $410,701.55
    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                                                  $410,701.55

    Interest Accrued on Class A-4 Notes this period                  5.6100%                    30/360                  $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                                                 $1,104,237.80
    Offered Noteholders' Interest Carryover Shortfall (Previous Period)                                                       $0.00
    Interest Due (in Arrears) on above Shortfall                                                                              $0.00
    Offered Noteholders' Interest Distributable Amount                                                                $1,104,237.80

    Interest Accrued on Class B Notes this period                    6.2000%                    30/360                   $74,080.23
    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                                                     $74,080.23

    Interest Accrued on Deferred Purchase Price this period          6.2000%                    30/360                  $108,629.17
    Deferred Purchase Price Interest Carryover Shortfall (Previous Period)                                              $327,574.16
    Interest Due (in Arrears) on Above Shortfall                                                                          $1,692.47
    Deferred Purchase Price Interest Distributable Amount                                                               $437,895.80

    Interest Accrued on Certificates this period                     6.2000%                    30/360                      $516.67
    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                    $1,558.03
    Interest Due (in Arrears) on Above Shortfall                                                                              $8.05
    Certificateholders' Interest Distributable Amount                                                                     $2,082.75


                                  Page 5 of 14
<PAGE>

    3.  ALLOCATION OF DISTRIBUTION AMOUNTS

    a. Total Distribution Amount (TDA)                                                                               $12,810,509.39

    Administration Fee Shortfall (Previous Period)                                                                            $0.00
    Administration Fee Accrued during this Period                    $500.00 per quarter                                    $166.67
    Administration Fee Paid this Period from TDA                                                                            $166.67
    Administration Fee Shortfall                                                                                              $0.00

    Total Distribution Amount Remaining                                                                              $12,810,342.72

    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                                                                     $410,701.55
    Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA                                             $410,701.55
    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                                                 $1,104,237.80
    Offered Noteholders' Interest Paid this Period from TDA                                                           $1,104,237.80
    Preliminary A Noteholders' Interest Carryover Shortfall (Current Period)                                                  $0.00

    Total Distribution Amount Remaining                                                                              $11,706,104.92

    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                                                                              $74,080.23
    Noteholders' Interest applicable to B Notes Paid this Period from TDA                                                $74,080.23
    Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                              $0.00

    Total Distribution Amount Remaining                                                                              $11,632,024.69

    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                                                                              $11,632,024.69

    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                                                                              $11,632,024.69

    A-3 Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
    A-3 Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall)                           $10,821,429.83
    A-3 Noteholders' Principal Distributable Amount Paid from TDA                                                    $10,821,429.83
    Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period)                                               $0.00

    Total Distribution Amount Remaining                                                                                 $810,594.86

    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                                                                                 $810,594.86

    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                            $0.00
    B Noteholders' Monthly Principal Distributable Amount (including Caryover Shortfall)                                $599,604.29
    B Noteholders' Principal Distributable Amount Paid from TDA                                                         $599,604.29
    Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                                 $0.00

    Total Excess Distribution Amount Remaining                                                                          $210,990.57

    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


                                  Page 6 of 14

<PAGE>

    5.  RECONCILIATION OF NEGATIVE CARRY ACCOUNT

    Beginning Negative Carry Account Balance                                                                                  $0.00
    Negative Carry                                                                                                        3.052000%
    Number of Days Remaining                                         177 days                                                0 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                                                                                $0.00
    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                                                                                           $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


                                  Page 7 of 14
<PAGE>

    7.  DISTRIBUTIONS FROM SPREAD ACCOUNT

    Beginning Spread Account Balance                                                                                 $12,936,507.74
    Deposit to Spread Account from Pre-Funding Account                                                                        $0.00
    Deposit to Spread Account from Excess Collections over Distributions                                                $210,990.57

    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                                                                     $13,147,498.31

    Cumulative Realized Losses since 31-July-98 (Cut-off Date)                                                        $8,235,965.77
    Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                                     NO
    12*(Realized Losses during Collection Period + Repos at end of Collection Period)                                 $6,090,966.12
    Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?                                            YES
    60 day or > Delinquent Scheduled Amounts                                                                          $1,750,759.75
    Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance?                                                 NO
    Are any of the three conditions "YES"?                                                                        YES

    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)                                                           $78,461,514.95
    Preliminary A-4 Note Principal Balance (End of Period)                                                          $148,350,000.00
    Preliminary B Note Principal Balance (End of Period)                                                             $13,738,504.90
    Preliminary Total Principal Balance of Notes  (End of Period)                                                   $240,550,019.85

    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                                                                                             240,550,019.85

    Preliminary Spread Account Balance Remaining                                                                     $13,147,498.31
    Preliminary Excess Amount in Spread Account                                                                         $147,282.56
    Preliminary Shortfall Amount in Spread Account                                                                            $0.00

    Deposit to Spread Account from Remaing Excess Distribution                                                           $63,708.01

    Spread Account Excess                                                                                               $147,282.56

    Ending Spread Account Balance (after distributions)                                                              $13,000,215.75
    Net Change in Spread Account Balance                                                                                 $63,708.01

    Total Excess Distribution Amount Remaining                                                                          $147,282.56

    Deferred Purchase Price Interest Carryover Shortfall (Previous Period)                                              $327,574.16
    Interest Due (in Arrears) on Above Shortfall                                                                          $1,692.47
    Interest Accrued on Deferred Purchase Price this period                                                             $108,629.17
    Deferred Purchase Price Interest Paid from Excess Distribution                                                      $146,585.36
    Preliminary Deferred Purchase Price Interest Carryover Shortfall (Current Period)                                   $291,310.44

    Certificateholders' Interest Carryover Shortfall (Previous Period)                                                    $1,558.03
    Interest Due (in Arrears) on Above Shortfall                                                                              $8.05
    Interest Accrued on Certificates this period                                                                            $516.67
    Certificateholders' Interest Paid from Excess Distribution                                                              $697.20
    Certificateholders' Interest Carryover Shortfall (Current Period)                                                     $1,385.55

    Total Excess Distribution Amount Remaining                                                                               ($0.00)

    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                                                                               ($0.00)

    Servicing Fee Shortfall (Previous Period)                                                                           $837,212.47
    Servicing Fees Accrued during this Period                        1.00%                                              $227,589.03
    Adjustment to Servicing Fee                                                                                               $0.00
    Adjustment to Excess Distribution Amount Remaining                                                                        $0.00
    Servicing Fees Paid this Period from Excess Distribution                                                                 ($0.00)
    Servicing Fee Shortfall                                                                                           $1,064,801.50

    Total Excess Distribution Amount Remaining                                                                                $0.00


                                  Page 8 of 14
<PAGE>

    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)                                              $291,310.44
    Deferred Purchase Price Principal Carryover Shortfall  (Current Period)                                                   $0.00
    Certificateholders' Interest Carryover Shortfall  (Current Period)                                                    $1,385.55
    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)                                                                                $0.00
    A-3 Note Principal Balance (End of Period)                                                                       $78,461,514.95
    A-4 Note Principal Balance (End of Period)                                                                      $148,350,000.00
    B Note Principal Balance (End of Period)                                                                         $13,738,504.90
    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)                      $261,675,019.85

    A-1 Note Pool Factor (End of Period)                                                      $86,400,000.00              0.0000000
    A-2 Note Pool Factor (End of Period)                                                     $250,000,000.00              0.0000000
    A-3 Note Pool Factor (End of Period)                                                     $110,000,000.00              0.7132865
    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              0.4025936
    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)                                       0.4025770

    Specified Spread Account Balance (after all distributions and adjustments)                                       $13,000,215.75

    Yield Supplement Account Balance (after alldistributions and adjustment):                                                 $0.00


                                  Page 9 of 14
<PAGE>

===================================================================================================================================

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-Sep-00

(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:                                                                                                 $10,821,429.83
            per $1,000 original principal amount:                                                                            $98.38

    (d)   A-4 Notes:                                                                                                          $0.00
            per $1,000 original principal amount:                                                                             $0.00

    (e)   B Notes:                                                                                                      $599,604.29
            per $1,000 original principal amount:                                                                            $17.57

    (f)   Total                                                                                                      $11,421,034.12

(2) Interest 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:                                                                                                     $410,701.55
           per $1,000 original principal amount:                                                                              $3.73

    (d)  A-4 Notes:                                                                                                     $693,536.25
           per $1,000 original principal amount:                                                                              $4.68

    (e)  B Notes:                                                                                                        $74,080.23
            per $1,000 original principal amount:                                                                             $2.17

    (f)   Total                                                                                                       $1,178,318.03

(3) Pool Balance at the end of the related Collection Period                                                        $261,685,807.57

(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:                                                              $78,461,514.95
        (ii)  A-3 Note Pool Factor:                                                                                       0.7132865

    (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:                                                                $13,738,504.90
        (ii)  B Note Pool Factor:                                                                                         0.4025936

    (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:                                                                                                ($0.00)
         per $1,000 Beginning of Collection Period:                                                                     (0.00000000)

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                      0.00121808

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $507,580.51

(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:                                                                                     $0.00


                                 Page 10 of 14
<PAGE>

===================================================================================================================================

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-Sep-00

(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:                                                                                                  $10,821,429.83
           per $1,000 original principal amount:                                                                             $98.38

    (d)  A-4 Notes:                                                                                                           $0.00
           per $1,000 original principal amount:                                                                              $0.00

    (e)  B Notes:                                                                                                       $599,604.29
           per $1,000 original principal amount:                                                                             $17.57

    (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:                                                                                                      $11,421,034.12

(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:                                                                                                     $410,701.55
           per $1,000 original principal amount:                                                                              $3.73

    (d)  A-4 Notes:                                                                                                     $693,536.25
           per $1,000 original principal amount:                                                                              $4.68

    (e)  B Notes:                                                                                                        $74,080.23
           per $1,000 original principal amount:                                                                              $2.17

    (f)  Deferred Purchase Price:                                                                                       $146,585.36
           per $1,000 original principal amount:                                                                              $6.97

    (g)  Certificates:                                                                                                      $697.20
           per $1,000 original principal amount:                                                                              $6.97

    (h)  Total:                                                                                                       $1,325,600.59

(3)  Pool Balance at end of related Collection Period:                                                              $261,685,807.57

(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:                                                              $78,461,514.95
        (ii)  A-3 Note Pool Factor:                                                                                       0.7132865

    (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:                                                                $13,738,504.90
        (ii)  C Note Pool Factor:                                                                                         0.4025936

    (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:                                                                                                ($0.00)
         per $1,000 Beginning of Collection Period:                                                                       0.0000000

(6)  Amount of Administration Fee:                                                                                          $166.67
         per $1,000 Beginning of Collection Period:                                                                       0.0012181

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $507,580.51

(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:                                                                                     $0.00

===================================================================================================================================


                                 Page 11 of 14
<PAGE>

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-Sep-00

(1)  Payment of Administration Fee to Administrator:                                                                        $166.67

(2)  Offered Noteholders' Interest Distributable Amount
        deposited into Note Distribution Account:                                                                     $1,178,318.03

(3)  Noteholders' Principal Distributable Amount to be
        deposited into Noteholders' Distribution Account:                                                            $11,421,034.12

(4)  Deferred Purchase Price Interest Distributable Amount to be
        deposited into Deferred Purchase Price Distribution Account:                                                    $146,585.36

(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:                                                            $697.20

(7)  Certificateholders' Principal Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                              $0.00

(8)  Payment of Servicing Fee to Servicer:                                                                                   ($0.00)

(9) Release to Seller from Excess Collections over Distributions                                                              $0.00

Check for Error                                                                                         NO ERROR
Sum of Above Distributions                                                                              $12,810,509.39
Total Distribution Amount plus Releases to Seller                                                       $12,810,509.39

===================================================================================================================================


                                 Page 12 of 14

<PAGE>

===================================================================================================================================

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-Sep-00
(1)  Total Distribution Amount:                                                                                      $12,810,509.39

(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:                                                $410,701.55

(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:                                                  $74,080.23

(12)  Noteholders' Interest Carryover Shortfall applicable to B Notes:                                                        $0.00

(13)  Offered Noteholders' Interest Distributable Amount'                                                             $1,178,318.03
        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:                                                                $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:                                                       $10,821,429.83

(23)  % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders                                            94.75%

(24)  A-3 Noteholders' Principal Carryover Shortfall:                                                                         $0.00

(25)  A-3 Noteholders' Principal Distributable Amount:                                                               $10,821,429.83

(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:                                                            $599,604.29

(31)  % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to B Noteholders                               5.25%

(32)  B Noteholders' Principal Carryover Shortfall:                                                                           $0.00

(33)  B Noteholders' Principal Distributable Amount:                                                                    $599,604.29

(34)  Noteholders' Principal Distribution Amount:                                                                    $11,421,034.12

(35)  Noteholders' Distributable Amount:                                                                             $12,599,352.15


                                 Page 13 of 14
<PAGE>

(36)  Deposit to Spread Account (from excess collections):                                                              $210,990.57

(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                                                                                            $240,550,019.85

(38)  Spread Account Balance over the Specified Spread Account Balance:                                                 $147,282.56

(39)  Deffered Purchase Price Interest Distribution Amount:                                                             $146,585.36

(40)  Deffered Purchase Price Interest Carryover Shortfall:                                                             $291,310.44

(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:                                                                      $146,585.36

(39)  Certificateholders' Interest Distribution Amount:                                                                     $697.20

(40)  Certificateholders' Interest Carryover Shortfall:                                                                   $1,385.55

(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:                                                                                     $697.20

(46)  Servicing Fee:                                                                                                         ($0.00)
===================================================================================================================================

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:                                                                                                             00-Jan-00

(47)  Excess Amounts Distributed To Seller:
    (a) Release of Remaining Fixed and Floating Rate Excess Distributions                                                     $0.00
    (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:                                                  $273,106,841.69

(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:                                                               $78,461,514.95
           A-3 Note Pool Factor:                                                                                          0.7132865

           Outstanding Principal Balance of A-4 Notes:                                                              $148,350,000.00
           A-4 Note Pool Factor:                                                                                          1.0000000

           Outstanding Principal Balance of B Notes:                                                                 $13,738,504.90
           B Note Pool Factor:                                                                                            0.4025936

           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:                                            $507,580.51

(53)  Spread Account Balance after giving effect to all distributions:                                               $13,000,215.75


                                 Page 14 of 14
<PAGE>
 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


 Prepared by  Lisa Sorenson (262)636-6184

                                                     ------------------------------------------------------------------------------
 NPV Data Input Section                                          05-Sep-00        05-Sep-00             05-Sep-00       05-Sep-00
                                                     ------------------------------------------------------------------------------
 Scheduled cash flows as of the                           Pool 1A (Retail)   Pool 1B (FPL)    Pool 1C (Forestry)     Pool 2
                                                              3,307,408.80     1,096,268.51            678,387.36    1,392,136.41
                                                              3,420,708.62       927,679.73            377,905.37    1,516,760.76
                                                              4,308,851.37       903,652.35            373,173.94    1,511,955.92
                                                              8,512,311.79     1,107,769.51            373,173.79    1,649,168.58
                                                             14,539,701.39       959,895.02            370,055.38    1,898,118.73
                                                              9,671,528.18       784,069.93            342,680.98    2,068,071.60
                                                              4,917,215.80       985,658.28            346,483.08    6,176,622.78
                                                              3,180,166.76       785,258.42            343,016.46    4,258,407.12
                                                              2,933,050.21       809,425.41            346,990.76    1,443,971.80
                                                              2,987,800.18       738,273.53            345,861.79    1,194,532.96
                                                              3,361,885.88       831,550.96            362,597.27    1,235,383.53
                                                              3,392,023.18       805,791.31            361,141.17    1,268,733.65
                                                              3,752,635.32       746,270.79            356,586.14    1,449,570.33
                                                              2,968,076.27       796,191.69            354,692.84    1,367,705.38
                                                              3,856,128.29       780,389.40            354,425.45    1,414,768.26
                                                              7,961,312.86       763,341.26            351,821.40    1,442,035.44
                                                             14,129,224.66       853,924.87            340,196.68    1,807,045.05
                                                              9,204,157.95       635,538.76            297,446.64    1,969,309.92
                                                              4,293,939.87       757,923.85            284,496.98    6,005,971.80
                                                              2,559,556.36       660,551.71            260,602.93    3,989,858.14
                                                              2,290,930.42       681,787.05            264,853.59    1,171,598.11
                                                              2,347,829.38       605,250.79            264,853.59      954,716.17
                                                              2,547,918.33       667,983.22            274,464.45      994,161.55
                                                              2,600,118.47       632,757.47            269,738.23    1,017,708.67
                                                              2,771,374.25       580,601.85            257,051.24    1,200,309.71
                                                              2,282,403.15       571,968.46            255,211.49    1,111,029.77
                                                              3,142,658.12       553,127.81            258,574.48    1,240,212.22
                                                              6,169,314.06       481,601.15            258,687.44    1,184,889.22
                                                             10,607,434.58       538,096.06            197,043.41    1,331,589.90
                                                              6,385,115.03       364,348.22            128,613.14    1,569,757.22
                                                              2,647,149.73       403,885.76             82,918.45    4,171,960.94
                                                              1,167,972.02       370,265.09             39,651.73    2,509,515.60
                                                                936,315.61       355,723.30             40,137.42      514,503.79
                                                                960,743.35       310,954.76             32,677.00      317,153.69
                                                              1,130,437.33       367,177.26             40,943.70      366,399.71
                                                              1,102,787.06       291,534.86             38,123.42      364,061.06
                                                              1,368,927.18       299,854.96             32,833.38      498,022.78
                                                                869,001.64       257,899.02             32,833.38      406,386.05
                                                              1,642,300.36       237,422.43             32,833.38      459,554.26
                                                              3,684,461.91       138,245.42             32,833.38      408,078.49
                                                              7,540,734.60       141,424.91             28,048.41      654,825.04
                                                              3,950,969.08        61,832.74             26,741.38      807,933.68
                                                              1,047,506.94        60,794.15             13,797.24    2,529,929.89
                                                                206,942.43        10,699.52              3,349.37    1,422,331.09
                                                                 78,181.80         6,166.33              3,349.37      109,808.12
                                                                129,202.61         6,166.33                  0.00       29,793.96
                                                                 67,805.18        37,471.47                  0.00       34,159.69
                                                                136,312.46         6,166.33                  0.00       10,414.46
                                                                 84,153.90        10,397.43                  0.00       20,739.44
                                                                 26,220.88         5,446.67                  0.00       10,862.76
                                                                518,692.64        14,656.35                  0.00       44,465.13
                                                                854,792.74        19,283.88                  0.00       20,117.18
                                                              1,698,056.42        23,359.07                  0.00      182,127.91
                                                                315,669.65         1,859.80                  0.00      274,367.06
                                                                      0.00             0.00                  0.00      176,061.77
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                  4,434.28             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      0.00             0.00                  0.00            0.00
                                                                      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                 186,572,551.33    25,845,635.21         10,131,898.48   73,179,674.25




                                                     -----------------------------------------------------
 NPV Data Input Section                                    05-Sep-00        05-Sep-00         05-Sep-00
                                                     -----------------------------------------------------
 Scheduled cash flows as of the                         Pool 3           Pool 4             Pool 5
                                                        1,124,437.57     1,236,275.78        345,648.40
                                                        1,758,999.69     1,583,158.75        336,662.51
                                                        1,883,789.52     1,741,299.02        348,075.15
                                                        1,919,928.51     1,853,070.45        383,416.32
                                                        2,345,041.64     1,994,459.92        563,842.93
                                                        1,730,169.10     1,541,753.67        352,540.31
                                                        2,071,825.21     1,565,378.37        329,254.17
                                                        6,509,230.55     1,943,197.39        447,457.62
                                                        4,765,903.40     4,949,476.73        405,859.44
                                                        1,414,657.31     3,246,984.39      1,027,801.78
                                                        1,528,559.64     1,401,348.94      1,005,317.70
                                                        1,462,328.80     1,715,372.60        345,681.22
                                                        1,566,512.42     1,709,027.40        357,052.69
                                                        1,622,470.38     1,479,901.34        308,600.65
                                                        1,691,482.20     1,653,482.86        326,463.52
                                                        1,797,068.97     1,755,760.26        367,900.60
                                                        2,249,040.26     1,919,243.59        526,350.39
                                                        1,610,579.01     1,474,106.97        336,085.70
                                                        1,998,840.00     1,488,330.54        314,854.29
                                                        6,319,340.35     1,877,103.37        430,346.39
                                                        4,516,669.96     5,053,516.85        390,606.08
                                                        1,124,536.58     3,095,296.69        971,700.44
                                                        1,205,506.34     1,215,788.21        944,261.53
                                                        1,128,429.83     1,505,268.48        299,216.46
                                                        1,234,115.66     1,467,873.24        300,020.04
                                                        1,234,542.13     1,247,638.72        259,283.25
                                                        1,277,467.45     1,412,365.26        271,460.58
                                                        1,352,966.05     1,465,128.03        294,300.00
                                                        1,833,837.91     1,631,005.70        427,528.30
                                                        1,282,471.02     1,245,587.89        275,811.87
                                                        1,491,240.37     1,183,699.36        240,081.87
                                                        4,263,374.27     1,582,307.56        361,195.00
                                                        2,760,256.30     4,011,503.33        310,826.79
                                                          424,409.65     2,372,902.01        700,205.03
                                                          466,255.18       593,879.65        627,807.73
                                                          433,314.92       821,893.56        142,155.63
                                                          550,715.76       764,506.10        149,275.45
                                                          505,294.04       608,150.02        105,060.84
                                                          539,082.37       716,312.89        119,425.01
                                                          606,058.69       773,851.57        128,346.33
                                                          906,924.00       921,849.41        306,755.11
                                                          537,191.69       593,898.65        134,258.87
                                                          783,720.40       591,858.07         99,297.36
                                                        2,411,019.47       806,227.39        155,933.91
                                                        1,393,558.37     2,721,686.94        153,829.75
                                                           33,972.27     1,199,452.85        437,318.26
                                                           37,946.71       101,422.32        345,642.18
                                                           16,642.18       159,570.07         28,985.92
                                                           81,857.69        47,680.97         39,820.59
                                                           50,933.10        74,755.51            825.67
                                                           13,812.24        88,316.02         10,718.12
                                                           23,659.79        75,071.52          5,619.51
                                                          108,425.17        84,730.66         70,852.77
                                                           43,723.51        48,862.22            248.94
                                                          249,725.01        24,858.29         19,075.59
                                                          228,607.76       254,187.85            825.67
                                                                0.00       308,158.31            825.67
                                                                0.00         8,017.78         51,763.67
                                                                0.00             0.00              0.00
                                                                0.00        27,723.40              0.00
                                                                0.00             0.00              0.00
                                                                0.00             0.00              0.00
                                                                0.00             0.00              0.00
                                                                0.00             0.00              0.00
                                                                0.00             0.00              0.00
                                                                0.00             0.00              0.00
                                                                0.00             0.00              0.00
                                                                0.00             0.00              0.00
                                                                0.00        36,250.69              0.00
                                                                0.00             0.00              0.00
                                                                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            82,522,468.37    79,071,786.38     18,040,377.57


                                  Page 1 of 12

<PAGE>

    ================================================================================================================================

 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

 Prepared by  Lisa Sorenson (262)636-6184

 Scheduled Payment Date                                                                                15-Sep-00
 Actual Payment Date                                                                                   15-Sep-00
 Collection Period Begin Date                                                                          05-Aug-00
 Collection Period End Date                                                                            05-Sep-00
 Days in accrual period (30/360)                                                                              30
 Days in accrual period (ACT/360)                                                                             31

 PART I -- MONTHLY DATA INPUT
  Receipts During the Period                                                                      $13,925,778.97

 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                                                                 $13,925,778.97

 Total Collection                                                                                 $13,925,778.97
 Negative Carry Withdrawls                                                                                 $0.00
 Yield Supplement Withdrawals                                                                              $0.00

 Reinvestment Income (including Pre-Funding Account, Spread Account (and YSA if any))                $145,925.77
 Pre-Funding Account Reinvestment Income                                                                   $0.00

    Total Distribution Amount                                                                     $14,071,704.74

 MISCELLANEOUS DATA

    TOTAL COLLATERAL
     Scheduled Amounts 30 - 59 days past due                                                       $2,094,458.20
     Scheduled Amounts 60 days or more past due                                                    $2,685,799.04
     Net Losses on Liquidated Receivables                                                          $1,024,801.81
     Number of Loans at Beginning of Period                                                               17,914
     Number of Loans at End of Period                                                                     17,714
     Repossessed Equipment not Sold or Reassigned (Beginning)                                              $0.00
     Repossessed Equipment not Sold or Reassigned (End)                                                    $0.00


                                  Page 2 of 12

<PAGE>

    ================================================================================================================================

 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-Sep-00
 Collection Period Begin Date                                                              05-Aug-00
 Collection Period End Date                                                                05-Sep-00

 PART II -- SUMMARY

 Total Principal Balance of Notes and Certificates (Beginning of Period)             $431,509,196.26
    A-1 Note Beginning Principal Balance                                                       $0.00
    A-2 Note Beginning Principal Balance                                              $39,798,797.17
    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                                                $17,260,399.09
    Certificate Beginning Principal Balance                                           $15,500,000.00

 Total Principal Balance of Notes and Certificates (End of Period)                   $419,518,707.59
    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)                                        $28,287,928.05
                                     A-2 Note Pool Factor (End of Period)                  0.0962174
    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)                                          $16,780,779.54
                                     B Note Pool Factor (End of Period)                    0.5413155
    Certificate Principal Balance (End of Period)                                     $15,500,000.00
                                     Certificate Pool Factor (End of Period)               1.0000000

 CONTRACT VALUE DECLINE                                                               $11,990,488.67
    Pool Balance (Beg. of Collection Period)                                         $431,509,977.24
    Pool Balance (End of Collection Period)                                          $419,519,488.57

 Total Distribution Amount (TDA)                                                      $14,071,704.74
    Total Collections and Investment Income for the Period                            $14,071,704.74
    Negative Carry Amount                                                                      $0.00

 Principal Distribution Amount  (PDA)                                                 $11,990,488.67

 Principal Allocation to Notes and Certificates                                       $11,990,488.67
    A-1 Noteholders' Principal Distributable Amount                                            $0.00
    A-2 Noteholders' Principal Distributable Amount                                   $11,510,869.12
    A-3 Noteholders' Principal Distributable Amount                                            $0.00
    A-4 Noteholders' Principal Distributable Amount                                            $0.00
    B Noteholders' Principal Distributable Amount                                        $479,619.55
    Certificateholders' Principal Distributable Amount                                         $0.00

 Interest Distributable Amount                                                         $1,060,532.21
    Noteholders' Interest Distributable Amount applicable to A-1 Notes                         $0.00
    Noteholders' Interest Distributable Amount applicable to A-2 Notes                   $181,123.22
    Noteholders' Interest Distributable Amount applicable to A-3 Notes                   $639,333.33
    Noteholders' Interest Distributable Amount applicable to A-4 Notes                 $1,067,209.58
    Noteholders' Interest Distributable Amount applicable to B Notes                      $85,726.65
    Certificateholders' Interest Distributable Amount                                    $154,349.01

 Spread Account
    Beginning Spread Account Balance                                                  $15,398,159.60
    Deposit to Spread Account from Pre-Funding Account                                         $0.00
    Deposit to Spread Account from Excess Collections over Distributions                 $107,656.62
    Distribution from Spread Account for Interest / Principal Shortfall                        $0.00

    Specified Spread Account Balance                                                  $15,500,015.62
    Ending Spread Account Balance (after distributions)                               $15,500,015.62

 Credit Enhancement                                                                            3.69%
    Spread account % of Ending Pool Balance                                                    3.69%
    Overcollateralization % of Ending Pool Balance                                             0.00%

    Scheduled Amounts 30 - 59 days past due                                            $2,094,458.20
                                     as % of Ending Pool Balance                               0.50%
    Scheduled Amounts 60 days or more past due                                         $2,685,799.04
                                     as % of Ending Pool Balance                               0.64%
    Net Losses on Liquidated Receivables                                               $1,024,801.81
                                     as % of Ending Pool Balance                               0.24%
    PART III -- SERVICING CALCULATIONS                                                     15-Sep-00


                                  Page 3 of 12

<PAGE>

    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                               Pool 1A (Retail)      Pool 1B (FPL)

    Wtd. Avg. APR                                                                              8.519 %            8.519 %
    Contract Value (Beg. of Collection Period), by origination pool                  $169,130,001.12     $24,356,929.73
    Contract Value  (End of Collection Period), by origination pool                  $164,629,790.08     $23,203,334.20
                                                                                    ----------------    ---------------
    Contract Value Decline                                                             $4,500,211.04      $1,153,595.53
                                                                                                2.66 %             4.74 %
    Initial Pool Balance                                                             $431,509,977.24
    Pool Balance (End of Collection Period)                                          $419,519,488.57

    Collections and Investment Income for the period                                  $14,071,704.74
    Negative Carry Amount                                                                      $0.00

    Total Distribution Amount (TDA)                                                   $14,071,704.74
    Principal Distribution Amount  (PDA)                                              $11,990,488.67

    Initial B Percentage                                                                       4.000 %
    Unscheduled Principal (per pool)                                                           $0.00              $0.00
    Total Unscheduled Principal                                                                $0.00


    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                             Pool 1C (Forestry)            Pool 2

    Wtd. Avg. APR                                                                              8.519 %            8.163 %
    Contract Value (Beg. of Collection Period), by origination pool                    $9,694,970.24     $66,353,943.88
    Contract Value  (End of Collection Period), by origination pool                    $9,218,775.14     $64,781,022.54
                                                                                      --------------    ---------------
    Contract Value Decline                                                               $476,195.10      $1,572,921.34
                                                                                                4.91 %             2.37 %
    Initial Pool Balance
    Pool Balance (End of Collection Period)

    Collections and Investment Income for the period
    Negative Carry Amount

    Total Distribution Amount (TDA)
    Principal Distribution Amount  (PDA)

    Initial B Percentage
    Unscheduled Principal (per pool)                                                           $0.00              $0.00
    Total Unscheduled Principal



    1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                               Pool 3              Pool 4            Pool 5

    Wtd. Avg. APR                                                                     7.995 %             8.337 %           8.088 %
    Contract Value (Beg. of Collection Period), by origination pool          $74,946,443.45      $70,711,365.82    $16,316,323.00
    Contract Value  (End of Collection Period), by origination pool          $73,026,544.76      $68,871,511.53    $15,788,510.32
                                                                            ---------------     ---------------   --------------
    Contract Value Decline                                                    $1,919,898.69       $1,839,854.29       $527,812.68
                                                                                       2.56 %              2.60 %            3.23 %
    Initial Pool Balance
    Pool Balance (End of Collection Period)

    Collections and Investment Income for the period
    Negative Carry Amount

    Total Distribution Amount (TDA)
    Principal Distribution Amount  (PDA)

    Initial B Percentage
    Unscheduled Principal (per pool)                                                    $0.00               $0.00             $0.00
    Total Unscheduled Principal



    2.  CALCULATION OF DISTRIBUTABLE AMOUNTS

    A-1 Note Beginning Principal Balance                                                                                $0.00
    A-1 Noteholders' Principal Carryover Shortfall (Previous Period)                                                    $0.00
    A-1 Noteholders' Share of the Principal Distribution Amount                                                          0.00 %
    A-1 Noteholders' Principal Distributable Amount                                                                     $0.00

    Principal Distribution Amount Remaining                                                                    $11,990,488.67

    A-2 Note Beginning Principal Balance                                                                       $39,798,797.17
    A-2 Noteholders' Principal Carryover Shortfall (Previous Period)                                                    $0.00
    A-2 Noteholders' Share of the Principal Distribution Amount                                                         96.00 %
    A-2 Noteholders' Principal Distributable Amount                                                            $11,510,869.12

    Principal Distribution Amount Remaining                                                                       $479,619.55

    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                                                                       $479,619.55

    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                                                                       $479,619.55

    B Note Beginning Principal Balance                                                                         $17,260,399.09
    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                      $0.00
    B Noteholders' Share of the Principal Distribution Amounts                                                           4.00 %
    B Noteholders' Principal Distributable Amount                                                                 $479,619.55

    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                                                                     $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                                                               $181,123.22
    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                                            $181,123.22

    Interest Accrued on Class A-3 Notes this period                                                               $639,333.33
    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                                            $639,333.33

    Interest Accrued on Class A-4 Notes this period                                                             $1,067,209.58
    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                                          $1,067,209.58

    Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period                                           $1,887,666.13
    Offered Noteholders' Interest Carryover Shortfall (Previous Period)                                                 $0.00
    Interest Due (in Arrears) on above Shortfall                                                                        $0.00
    Offered Noteholders' Interest Distributable Amount                                                          $1,887,666.13

    Interest Accrued on Class B Notes this period                                                                  $85,726.65
    Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes                                   $0.00
    Interest Due (in Arrears) on above Shortfall                                                                        $0.00
    Noteholders' Interest Distributable Amount applicable to B Notes                                               $85,726.65

    Interest Accrued on Certificates this period                                                                   $76,983.33
    Certificateholders' Interest Carryover Shortfall (Previous Period)                                             $76,983.33
    Interest Due (in Arrears) on Above Shortfall                                                                      $382.35
    Certificateholders' Interest Distributable Amount                                                             $154,349.01

    3.  ALLOCATION OF DISTRIBUTION AMOUNTS

    a. TOTAL DISTRIBUTION AMOUNT (TDA)                                                                         $14,071,704.74

    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                                                                        $14,071,538.07

    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                                                                     $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


                                  Page 4 of 12
<PAGE>

    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                                                               $181,123.22
    Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA                                       $181,123.22
    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                                                               $639,333.33
    Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA                                       $639,333.33
    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                                                             $1,067,209.58
    Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA                                     $1,067,209.58
    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                                           $1,887,666.13
    Offered Noteholders' Interest Paid this Period from TDA                                                     $1,887,666.13
    Preliminary A Noteholders' Interest Carryover Shortfall (Current Period)                                            $0.00

    Total Distribution Amount Remaining                                                                        $12,183,871.94

    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                                                                  $85,726.65
    Noteholders' Interest applicable to B Notes Paid this Period from TDA                                          $85,726.65
    Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                        $0.00

    Total Distribution Amount Remaining                                                                        $12,098,145.29

    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                                                                        $12,098,145.29

    A-2 Noteholders' Principal Carryover Shortfall (Previous Period)                                                    $0.00
    A-2 Noteholders' Monthly Principal Distributable Amount                                                    $11,510,869.12
    A-2 Noteholders' Principal Distributable Amount Paid from TDA                                              $11,510,869.12
    Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period)                                         $0.00

    Total Distribution Amount Remaining                                                                           $587,276.17

    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                                                                           $587,276.17

    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                                                                           $587,276.17

    B Noteholders' Principal Carryover Shortfall (Previous Period)                                                      $0.00
    B Noteholders' Monthly Principal Distributable Amount                                                         $479,619.55
    B Noteholders' Principal Distributable Amount Paid from TDA                                                   $479,619.55
    Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                           $0.00

    Total Excess Distribution Amount Remaining                                                                    $107,656.62

    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 (will be necessary only if required by rating agencies)                         $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
    Negative Carry                                                                                                  3.1754998 %
    Number of Days Remaining                                                                                            30.00

    Pre-Funded Percentage                                                                                               0.000 %
    Negative Carry Withdrawls                                                                                           $0.00
    Cumulative Negative Carry Withdrawls                                                                                $0.00
    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 - 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                                                                                               0.00 %
    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


                                  Page 5 of 12
<PAGE>

    7.  DISTRIBUTIONS FROM SPREAD ACCOUNT

    Beginning Spread Account Balance                                                                           $15,398,159.60
    Deposit to Spread Account from Pre-Funding Account                                                                  $0.00
    Deposit to Spread Account from Excess Collections over Distributions                                          $107,656.62

    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                                                               $15,505,816.22

    Cumulative Realized Losses since 28-February-99 (Cut-off Date)                                              $7,330,110.92
    Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                                NO
    12*(Realized Losses during Collection Period + Repos at end of Collection Period)                          $12,297,621.72
    Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?                                       YES
    60 day or > Delinquent Scheduled Amounts                                                                     $2,685,799.04
    Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance?                                            NO
    Are any of the three conditions "YES"?                                                                   YES

    Preliminary A-1 Note Principal Balance (End of Period)                                                              $0.00
    Preliminary A-2 Note Principal Balance (End of Period)                                                     $28,287,928.05
    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)                                                       $16,780,779.54
    Preliminary Total Principal Balance of Notes  (End of Period)                                             $404,018,707.59

    Specified Spread Account Balance                                                                            15,500,015.62
    Lesser of:
    (a) 2.00% of the Initial Pool Balance                                                                       15,500,015.62

    (b) the Note Balance                                                                                          404018707.6

    Preliminary Spread Account Balance Remaining                                                               $15,505,816.22
    Preliminary Excess Amount in Spread Account                                                                     $5,800.60
    Preliminary Shortfall Amount in Spread Account                                                                      $0.00

    Deposit to Spread Account from Remaing Excess Distribution                                                    $101,856.02

    Spread Account Excess                                                                                           $5,800.60

    Ending Spread Account Balance (after distributions)                                                        $15,500,015.62
    Net Change in Spread Account Balance                                                                          $101,856.02

    8. CERTIFICATE DISTRIBUTIONS AND SERVICING FEES

    Total Excess Distribution Amount Remaining                                                                      $5,800.60

    Certificateholders' Interest Carryover Shortfall (Previous Period)                                             $76,983.33
    Interest Due (in Arrears) on Above Shortfall                                                                      $382.35
    Interest Accrued on Certificates this period                                                                   $76,983.33
    Certificateholders' Interest Paid from Excess Distribution                                                      $5,800.60
    Preliminary Certificateholders' Interest Carryover Shortfall (Current Period)                                 $148,548.41

    Total Excess Distribution Amount Remaining                                                                          $0.00

    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                                                                          $0.00

    Servicing Fee Shortfall (Previous Period)                                                                     1006472.299
    Servicing Fees Accrued during this Period                                                                     $359,591.65
    Servicing Fees Paid this Period Excess Distribution                                                                 $0.00
    Adjustment to Servicing Fee                                                                                         $0.00
    Adjustment to Excess Distribution Amount Remaining                                                                  $0.00
    Servicing Fee Shortfall                                                                                     $1,366,063.95

    Total Excess Distribution Amount Remaining                                                                          $0.00

    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)                                            $148,548.41
    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)                                                                 $28,287,928.05
    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)                                                                   $16,780,779.54


                                  Page 6 of 12
<PAGE>

    Certificate Principal Balance (End of Period)                                                              $15,500,000.00
    Total Principal Balance of Notes and Certificates (End of Period)                                         $419,518,707.59

    A-1 Note Pool Factor (End of Period)                                                                            0.0000000
    A-2 Note Pool Factor (End of Period)                                                                            0.0962174
    A-3 Note Pool Factor (End of Period)                                                                            1.0000000
    A-4 Note Pool Factor (End of Period)                                                                            1.0000000
    B Note Pool Factor (End of Period)                                                                              0.5413155
    Certificate Pool Factor (End of Period)                                                                         1.0000000
    Total Notes & Certificates Pool Factor (End of Period)                                                          0.5413145

    Specified Spread Account Balance (after all distributions and adjustments)                                 $15,500,015.62

    Yield Supplement Account Balance (after alldistributions and adjustment):                                           $0.00


                                  Page 7 of 12

<PAGE>

 ===================================================================================================================================

 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-Sep-00

 (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:                                                                                           $11,510,869.12
            per $1,000 original principal amount:                                                                      $39.15

    (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:                                                                                                $479,619.55
            per $1,000 original principal amount:                                                                      $15.47

    (f)   Total                                                                                                $11,990,488.67

 (2) Interest on the Notes

    (a)  A-1 Notes:                                                                                                     $0.00
           per $1,000 original principal amount:                                                                        $0.00

    (b)   A-2 Notes:                                                                                              $181,123.22
            per $1,000 original principal amount:                                                                       $0.62

    (c)  A-3 Notes:                                                                                               $639,333.33
           per $1,000 original principal amount:                                                                        $4.67

    (d)  A-4 Notes:                                                                                             $1,067,209.58
           per $1,000 original principal amount:                                                                        $4.81

    (e)  B Notes:                                                                                                  $85,726.65
            per $1,000 original principal amount:                                                                       $2.77

    (f)   Total                                                                                                 $1,973,392.78

 (3) Pool Balance at the end of the related Collection Period                                                 $419,519,488.57

 (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:                                                        $28,287,928.05
        (ii)  A-2 Note Pool Factor:                                                                                 0.0962174

    (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:                                                          $16,780,779.54
        (ii)  B Note Pool Factor:                                                                                   0.5413155

    (f) (i)  Certificate Balance                                                                               $15,500,000.00
        (ii)  Certificate Pool Factor:                                                                              1.0000000

 (5)  Amount of Servicing Fee:                                                                                          $0.00
         per $1,000 Beginning of Collection Period:                                                                0.00000000

 (6)  Amount of Administration Fee:                                                                                   $166.67
         per $1,000 Beginning of Collection Period:                                                                0.00038625

 (7)  Aggregate Purchase Amounts for Collection Period:                                                                 $0.00

 (8)  Aggregate amount of Realized Losses for the
           Collection Period:                                                                                   $1,024,801.81

 (9)  Amount in Spread Account:                                                                                $15,500,015.62

 (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:                                                                              $0.00
                                     ===============================================================================================


                                  Page 8 of 12
<PAGE>

=========================================================================================

 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-Sep-00

 (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:                                                                                            $11,510,869.12
           per $1,000 original principal amount:                                                                       $39.15

    (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:                                                                                                 $479,619.55
           per $1,000 original principal amount:                                                                       $15.47

    (f)  Certificates:                                                                                                  $0.00
           per $1,000 original principal amount:                                                                        $0.00

    (g)  Total:                                                                                                $11,990,488.67

 (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:                                                                                               $181,123.22
           per $1,000 original principal amount:                                                                        $0.62

    (c)  A-3 Notes:                                                                                               $639,333.33
           per $1,000 original principal amount:                                                                        $4.67

    (d)  A-4 Notes:                                                                                             $1,067,209.58
           per $1,000 original principal amount:                                                                        $4.81

    (e)  B Notes:                                                                                                  $85,726.65
           per $1,000 original principal amount:                                                                        $2.77

    (f)  Certificates:                                                                                              $5,800.60
           per $1,000 original principal amount:                                                                        $0.37

    (g)  Total:                                                                                                 $1,979,193.38

 (3)  Pool Balance at end of related Collection Period:                                                       $419,519,488.57

 (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:                                                        $28,287,928.05
        (ii)  A-2 Note Pool Factor:                                                                                 0.0962174

    (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:                                                          $16,780,779.54
        (ii)  B Note Pool Factor:                                                                                   0.5413155

    (f) (i)  Certificate Balance                                                                               $15,500,000.00
        (ii)  Certificate Pool Factor:                                                                              1.0000000

 (5)  Amount of Servicing Fee:                                                                                          $0.00
         per $1,000 Beginning of Collection Period:                                                                 0.0000000

 (6)  Amount of Administration Fee:                                                                                   $166.67
         per $1,000 Beginning of Collection Period:                                                                 0.0003862

 (7)  Aggregate Purchase Amounts for Collection Period:                                                                 $0.00

 (8)  Aggregate amount of Realized Losses for the
           Collection Period:                                                                                   $1,024,801.81

 (9)  Amount in Spread Account:                                                                                $15,500,015.62

 (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:                                                                              $0.00


                                  Page 9 of 12

<PAGE>


 ===================================================================================================================================

 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-Sep-00

 (1)  Payment of Administration Fee to Administrator:                                                                 $166.67

 (2)  Offered Noteholders' Interest Distributable Amount
         deposited into Note Distribution Account:                                                              $1,973,392.78

 (3)  Noteholders' Principal Distributable Amount to be
         deposited into Noteholders' Distribution Account:                                                     $11,990,488.67

 (4)  Certificateholders' Interest Distributable Amount to be
         deposited into Certificateholders' Distribution Account:                                                   $5,800.60

 (5)  Certificateholders' Principal Distributable Amount to be
         deposited into Certificateholders' Distribution Account:                                                       $0.00

 (6)  Payment of Servicing Fee to Servicer:                                                                             $0.00

 (7) Release to Seller from Excess Collections over Distributions                                                       $0.00

 Check for Error                                                                                       NO ERROR
 Sum of Above Distributions                                                                            $14,071,704.74
 Total Distribution Amount plus Releases to Seller                                                     $14,071,704.74

 ===================================================================================================================================


                                  Page 10 of 12

<PAGE>

 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-Sep-00
 (1)  Total Distribution Amount:                                                                               $14,071,704.74

 (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:                                         $181,123.22

 (6)  Noteholders' Interest Carryover Shortfall applicable to A-2 Notes:                                                $0.00

 (7)  Noteholders' Interest Distributable Amount applicable to A-3 Notes:                                         $639,333.33

 (8)  Noteholders' Interest Carryover Shortfall applicable to A-3 Notes:                                                $0.00

 (9)  Noteholders' Interest Distributable Amount applicable to A-4 Notes:                                       $1,067,209.58

 (10)  Noteholders' Interest Carryover Shortfall applicable to A-4 Notes:                                               $0.00

 (11)  Noteholders' Interest Distributable Amount applicable to B Notes:                                           $85,726.65

 (12)  Noteholders' Interest Carryover Shortfall applicable to B Notes:                                                 $0.00

 (13)  Offered Noteholders' Interest Distributable Amount'                                                      $1,973,392.78
         deposited into Note Distribution Account:

 (14)  A-1 Noteholders' Monthly Principal Distributable Amount:                                                         $0.00

 (15)  % of 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:                                                $11,510,869.12

 (19)  % of Principal Distribution Amount applicable to A-2 Noteholders                                                96.00%

 (20)  A-2 Noteholders' Principal Carryover Shortfall:                                                                  $0.00

 (21)  A-2 Noteholders' Principal Distributable Amount:                                                        $11,510,869.12

 (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:                                                     $479,619.55

 (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:                                                             $479,619.55

 (34)  Noteholders' Principal Distribution Amount:                                                             $11,990,488.67

 (35)  Noteholders' Distributable Amount:                                                                      $13,963,881.45

 (36)  Deposit to Spread Account (from excess collections):                                                       $107,656.62

 (37)  Specified Spread Account Balance (after all distributions and adjustments) :                            $15,500,015.62
    The Lesser of:

    (a) 2.00% of the Initial Pool Balance                                                                      $15,500,015.62

    (b) the Note Balance                                                                                      $404,018,707.59

 (38)  Spread Account Balance over the Specified Spread Account Balance:                                            $5,800.60

 (39)  Certificateholders' Interest Distributable Amount:                                                           $5,800.60

 (40)  Certificateholders' Interest Carryover Shortfall:                                                          $148,548.41

 (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:                                                                    $5,800.60

 (46)  Servicing Fee:                                                                                                   $0.00

 (47)  Excess Amounts Distributed To Seller:
    (a) Release of Remaining Excess Distributions                                                                       $0.00
    (b) Release of Excess Amount in Negative Carry Account                                                              $0.00
    (c) Release of Excess Amount in Yield Supplement Account                                                            $0.00


                                  Page 11 of 12

<PAGE>

 (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:                                           $431,509,977.24

 (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:                                                        $28,287,928.05
            A-2 Note Pool Factor:                                                                                   0.0962174

            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:                                                          $16,780,779.54
            B Note Pool Factor:                                                                                     0.5413155

            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:                                   $1,024,801.81

 (53)  Spread Account Balance after giving effect to all distributions:                                        $15,500,015.62


                                  Page 12 of 12

<PAGE>

CASE EQUIPMENT LOAN TRUST 1999-B
$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
  $31,500,000 Class B  7.050% Asset Backed Notes due June 15, 2006
$17,500,000  7.050% Asset Backed Certificates

                                                                16-Sep-00
                                                                 09:57 PM
Prepared by  Shawn Ostrowski (262) 636 - 5284             File: us99b.xls

                                                           -------------------------------------------------------------------------
NPV Data Input Section                                       31-Jul-99             31-Jul-99            05-Sep-00        05-Sep-00
                                                           -------------------------------------------------------------------------
Scheduled cash flows as of the                      Pool 1A (Retail) Cutoff   Pool 1B (FPL) Cutoff   Pool 1A (Retail)  Pool 1B (FPL)
                                                             481,775.39            235,787.96          2,275,068.44       521,992.55
                                                           5,059,574.60            970,277.32          3,315,862.04       469,913.03
                                                           3,773,678.37            774,994.85          3,435,189.51       467,641.09
                                                           3,851,991.40            880,126.95          4,123,760.58       464,013.62
                                                           4,702,792.68          1,241,012.13          4,359,970.10       460,205.84
                                                           5,067,768.29            858,832.31          3,599,613.61       444,281.53
                                                           4,071,715.23            769,235.31          3,362,193.17       451,573.66
                                                           4,038,884.53            873,917.61          3,332,476.35       433,832.97
                                                           3,996,341.52          1,000,563.71          4,227,296.35       444,492.74
                                                           4,912,452.87          1,030,874.94          7,255,238.74       441,576.48
                                                           8,479,682.24          1,053,224.49          8,821,111.94       449,138.11
                                                          10,770,271.64            808,211.95          5,317,891.13       447,223.34
                                                           6,415,977.99            768,707.46          3,436,343.32       447,223.34
                                                           4,279,065.28            763,784.43          3,118,117.87       447,223.33
                                                           3,692,654.06            745,264.47          3,217,653.95       445,401.86
                                                           3,914,171.50            842,204.63          3,935,667.70       442,722.87
                                                           4,814,300.45            811,559.23          4,144,597.43       437,525.45
                                                           5,177,437.20            833,415.06          3,474,696.02       430,065.07
                                                           4,020,165.77            748,388.98          3,259,512.14       433,323.60
                                                           3,976,214.78            789,947.12          3,160,584.06       409,736.35
                                                           3,904,237.93            907,567.10          4,042,561.86       380,347.74
                                                           4,793,046.78          1,327,875.77          6,878,878.72       362,972.79
                                                           8,277,912.97          1,004,039.10          8,195,374.12       342,165.79
                                                          10,528,135.84            786,939.78          4,551,606.50       322,563.97
                                                           6,144,249.72            723,958.46          2,635,962.81       319,033.31
                                                           4,046,669.64            715,398.72          2,367,442.63       308,517.07
                                                           3,520,434.77            694,618.63          2,416,912.32       287,435.34
                                                           3,723,066.71            793,487.86          2,986,561.14       281,502.07
                                                           4,593,112.31            763,840.97          3,167,817.56       271,725.73
                                                           5,011,131.36            847,377.95          2,622,276.98       267,885.27
                                                           3,850,651.66            737,363.35          2,473,883.89       265,313.06
                                                           3,836,975.60            714,140.92          2,219,568.06       247,332.16
                                                           3,697,034.07          1,152,647.87          2,517,313.04       212,432.97
                                                           4,550,885.12            973,619.78          4,663,994.06       165,314.34
                                                           7,757,673.60            861,940.45          5,395,529.45       134,799.15
                                                           9,801,528.47            689,025.17          2,969,072.64        78,752.12
                                                           5,329,897.26            685,771.96          1,380,149.60        70,443.52
                                                           3,143,387.64            626,284.23          1,148,680.98        70,443.52
                                                           2,685,421.69            600,581.74          1,168,606.26        66,495.17
                                                           2,813,930.77            683,405.63          1,625,077.78        64,646.00
                                                           3,562,297.12            674,822.86          1,721,015.43        64,646.00
                                                           3,819,572.90            703,806.74          1,325,456.67        64,646.00
                                                           2,906,585.74            589,590.38          1,167,583.90        98,927.35
                                                           2,960,575.33            519,274.33          1,004,603.69        50,515.70
                                                           2,611,041.41            609,730.83          1,176,327.12        35,363.00
                                                           2,867,873.08            720,874.32          2,809,414.97        22,330.63
                                                           5,392,899.05            674,778.66          3,271,641.70        13,033.05
                                                           6,660,526.49            452,419.43          1,401,013.28         6,100.99
                                                           3,457,675.04            391,446.53            285,248.93         3,515.70
                                                           1,638,195.92            365,318.32            104,798.35         3,515.70
                                                           1,311,517.20            315,854.48            144,809.77         1,096.10
                                                           1,333,023.47            394,729.98            203,603.33             0.00
                                                           2,001,078.85            395,455.98             78,277.92             0.00
                                                           2,120,018.12            431,341.26             33,099.81             0.00
                                                           1,446,112.14            271,066.25             41,533.69             0.00
                                                           1,516,553.93            382,001.28             86,372.17             0.00
                                                           1,187,229.73            336,775.95             55,472.05             0.00
                                                           1,359,950.96            405,398.93             18,623.90             0.00
                                                           3,294,291.18            348,512.87             35,946.93             0.00
                                                           4,258,852.11            122,673.99                  0.00             0.00
                                                           1,631,860.97             89,011.53                  0.00             0.00
                                                             337,455.66             34,736.52                  0.00             0.00
                                                             105,439.75              1,449.40                  0.00             0.00
                                                             132,943.66              1,449.40                  0.00             0.00
                                                             256,320.92              1,449.40                  0.00             0.00
                                                              58,917.25                  0.00                  0.00             0.00
                                                              13,059.81                  0.00                  0.00             0.00
                                                              40,978.93                  0.00                  0.00             0.00
                                                              83,229.11             15,694.17                  0.00             0.00
                                                              52,328.99                  0.00                  0.00             0.00
                                                              31,339.71                  0.00                  0.00             0.00
                                                              55,550.47                  0.00                  0.00             0.00
                                                                   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               256,011,594.71         42,339,880.13        161,564,958.46    13,872,918.14




                                                                16-Sep-00
                                                                 09:57 PM
Prepared by  Shawn Ostrowski (262) 636 - 5284             File: us99b.xls

                                                   ------------------------------------------------------------------------------
NPV Data Input Section                                    05-Sep-00          05-Sep-00           05-Sep-00         05-Sep-00
                                                   ------------------------------------------------------------------------------
Scheduled cash flows as of the                        Pool 1C (Forestry)   Pool 1D (Trucks)          Pool 2A           Pool 2B
                                                           652,202.54       1,915,034.80        2,167,600.67      4,271,259.96
                                                           646,106.28       1,101,089.06        1,361,944.82      3,948,326.08
                                                           743,306.32       1,089,871.84        1,806,696.08      1,948,667.76
                                                           731,940.81       1,107,420.65        1,703,359.15      1,956,897.10
                                                           723,634.87       1,098,207.23        1,894,398.57      1,893,230.49
                                                           655,764.12       1,083,744.43        1,637,328.86      1,543,477.45
                                                           702,208.84       1,034,477.07        1,339,880.27      1,423,451.15
                                                           774,944.26       1,056,327.74        1,406,323.27      1,310,866.52
                                                           892,272.51       1,075,732.85        1,263,270.43      1,200,349.53
                                                           923,532.06       1,098,379.27        1,327,526.64      1,128,103.89
                                                           664,971.21       1,063,977.33        1,660,463.52      1,145,081.59
                                                           648,902.22       1,062,749.61        4,461,249.33      1,441,678.36
                                                           642,954.80       1,044,749.54        4,192,897.62      8,031,984.01
                                                           622,174.71       1,041,554.34        1,276,059.79      3,819,996.35
                                                           721,253.03       1,024,463.00        1,768,688.23      1,882,901.98
                                                           689,846.88       1,034,465.62        1,606,257.50      1,880,798.02
                                                           760,106.75       1,023,793.27        1,809,684.09      1,828,024.48
                                                           671,482.00         996,669.07        1,559,694.86      1,454,397.68
                                                           643,013.64         942,682.42        1,257,312.81      1,337,140.58
                                                           798,639.23         942,769.23        1,274,570.37      1,229,145.23
                                                           904,735.91         954,463.24        1,196,798.33      1,125,411.40
                                                           797,148.60         947,870.72        1,261,339.01      1,052,261.37
                                                           584,431.41         954,761.40        1,584,009.62      1,065,790.65
                                                           594,101.04         855,804.40        4,324,881.33      1,365,486.97
                                                           567,319.18         824,886.44        3,963,000.48      7,791,912.55
                                                           538,362.54         808,490.44        1,095,800.92      3,571,745.60
                                                           615,018.63         800,473.75        1,455,490.52      1,700,445.72
                                                           611,640.50         779,566.65        1,388,696.63      1,670,286.01
                                                           642,170.36         762,693.26        1,582,682.84      1,626,419.72
                                                           548,664.16         713,409.81        1,317,802.86      1,268,887.50
                                                           475,122.78         663,863.42        1,042,633.73      1,113,440.14
                                                           567,286.06         651,408.69        1,061,409.57      1,020,791.86
                                                           677,646.30         625,555.46          998,532.52        919,228.51
                                                           632,289.71         595,308.31        1,064,457.10        870,934.15
                                                           374,951.90         537,989.34        1,351,095.88        883,031.17
                                                           356,697.75         504,809.77        3,353,681.09      1,147,724.52
                                                           330,209.32         450,946.61        3,059,078.11      6,467,751.04
                                                           275,333.07         433,877.91          581,180.15      2,554,417.16
                                                           343,068.67         430,070.77          927,927.56      1,189,575.56
                                                           354,181.22         430,223.37          863,954.73      1,157,427.02
                                                           394,361.92         401,138.75        1,069,912.25      1,109,457.54
                                                           240,183.36         382,896.80          793,528.88        757,390.01
                                                           354,979.50         328,461.15          490,167.33        608,194.69
                                                           313,547.43         352,060.54          642,886.25        505,488.37
                                                           387,539.98         325,193.61          489,062.74        434,956.61
                                                           342,102.77         272,565.03          568,931.15        384,302.39
                                                           119,631.03         173,036.40          816,494.94        413,416.50
                                                            95,385.69         140,764.58        2,460,672.85        624,007.45
                                                            34,736.52          43,281.91        2,284,785.22      5,475,702.05
                                                             1,449.40          21,849.78          155,133.58      1,736,107.57
                                                             1,449.40          15,123.51          479,842.65        675,177.74
                                                             1,449.40          13,129.93          201,503.58        371,641.36
                                                                 0.00          13,129.93          309,680.43        396,427.08
                                                                 0.00          10,891.89           51,716.51        130,503.82
                                                                 0.00           8,343.73           17,956.65         47,987.23
                                                            15,694.17           8,343.73           19,977.24          2,116.65
                                                                 0.00           8,343.73           45,685.81         40,917.93
                                                                 0.00         199,643.75          122,343.87          4,215.73
                                                                 0.00               0.00          305,376.69         49,350.76
                                                                 0.00               0.00          145,440.11         76,332.82
                                                                 0.00               0.00                0.00        171,984.44
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00
                                                                 0.00               0.00                0.00              0.00



Total Time Balance of Scheduled Cash Flows              27,402,146.76      38,282,830.88       81,720,758.59     98,254,425.57


                                                                16-Sep-00
                                                                 09:57 PM
Prepared by  Shawn Ostrowski (262) 636 - 5284             File: us99b.xls

                                                    ------------------------------------
NPV Data Input Section                                    05-Sep-00        05-Sep-00
                                                    ------------------------------------
Scheduled cash flows as of the                                 Pool 3           Pool 4
                                                           878,582.13     3,174,085.62
                                                           841,556.81     7,354,067.00
                                                           520,669.81     5,776,347.72
                                                           331,759.80     3,278,264.94
                                                            46,734.18     3,013,443.11
                                                            73,853.44     2,588,386.27
                                                            36,167.22     2,502,898.46
                                                            36,849.23     2,626,457.86
                                                            18,044.60     2,432,389.69
                                                                 0.00     2,190,732.58
                                                            11,071.43     2,348,747.31
                                                            24,621.69     2,483,113.44
                                                            17,258.76     4,495,140.53
                                                            26,362.87     7,030,471.69
                                                                 0.00     5,535,186.62
                                                                 0.00     3,017,118.66
                                                                 0.00     2,738,284.29
                                                                 0.00     2,292,491.46
                                                                 0.00     2,219,398.47
                                                                 0.00     2,359,361.84
                                                                 0.00     2,159,806.27
                                                                 0.00     1,932,769.58
                                                                 0.00     2,051,829.78
                                                                 0.00     2,083,590.10
                                                                 0.00     4,042,713.69
                                                                 0.00     6,636,814.77
                                                                 0.00     4,892,848.00
                                                                 0.00     2,569,674.55
                                                                 0.00     2,431,633.65
                                                                 0.00     1,905,331.62
                                                                 0.00     1,819,079.82
                                                                 0.00     1,882,849.70
                                                                 0.00     1,734,006.83
                                                                 0.00     1,431,419.86
                                                                 0.00     1,560,993.52
                                                                 0.00     1,539,612.21
                                                                 0.00     3,289,370.26
                                                                 0.00     5,188,193.01
                                                                 0.00     3,470,894.32
                                                                 0.00     1,539,698.88
                                                                 0.00     1,254,040.56
                                                                 0.00       938,508.68
                                                                 0.00       828,202.73
                                                                 0.00       997,443.17
                                                                 0.00       861,654.56
                                                                 0.00       587,087.45
                                                                 0.00       654,892.30
                                                                 0.00       690,183.26
                                                                 0.00     2,230,551.28
                                                                 0.00     3,763,300.69
                                                                 0.00     2,186,513.73
                                                                 0.00       559,061.30
                                                                 0.00       450,195.10
                                                                 0.00       229,955.67
                                                                 0.00        88,081.45
                                                                 0.00        74,966.72
                                                                 0.00        25,009.19
                                                                 0.00         8,477.97
                                                                 0.00        35,699.48
                                                                 0.00        23,907.23
                                                                 0.00       465,942.78
                                                                 0.00       187,096.49
                                                                 0.00         1,986.30
                                                                 0.00         1,992.15
                                                                 0.00         1,992.15
                                                                 0.00         1,992.15
                                                                 0.00             0.00
                                                                 0.00             0.00
                                                                 0.00             0.00
                                                                 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               2,863,531.97   140,768,252.52


                                  Page 1 of 12

<PAGE>

      ===========================================================================================================================

CASE EQUIPMENT LOAN TRUST 1999-B
$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
  $31,500,000 Class B  7.050% Asset Backed Notes due June 15, 2006
$17,500,000  7.050% Asset Backed Certificates

Prepared by  Shawn Ostrowski (262) 636 - 5284                         09/16/00
                                                                      09:57 PM
Scheduled Payment Date                                                                                                15-Sep-00
Actual Payment Date                                                                                                   15-Sep-00
Collection Period Begin Date                                                                                          05-Aug-00
Collection Period End Date                                           31-Jul-99                     31-Jul-99          05-Sep-00
Days in accrual period (30/360)                                                                                              30
Days in accrual period (ACT/360)                                                                                             31

PART I -- MONTHLY DATA INPUT

 Receipts During the Period                                                                                      $28,887,222.54

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                                                                                 $28,887,222.54

Total Collection                                                                                                 $28,887,222.54
Negative Carry Withdrawls                                                                                                 $0.00
Yield Supplement Withdrawals                                                                                              $0.00

Reinvestment Income (including Pre-Funding Account,
  Spread Account (and YSA if any))                                                                                  $165,236.16
Pre-Funding Account Reinvestment Income                                                                                   $0.00

      Total Distribution Amount                                                                                  $29,052,458.70

MISCELLANEOUS DATA

      TOTAL COLLATERAL
    Scheduled Amounts 30 - 59 days past due                                                                       $2,897,572.88
    Scheduled Amounts 60 days or more past due                                                                    $2,000,292.85
    Net Losses on Liquidated Receivables                                                                            $900,360.39
    Number of Loans at Beginning of Period                                                                               19,270
    Number of Loans at End of Period                                                                                     18,840
    Repossessed Equipment not Sold or Reassigned (Beginning)                                                              $0.00
    Repossessed Equipment not Sold or Reassigned (End)                                                                    $0.00


                                  Page 2 of 12

<PAGE>

      ===========================================================================================================================

CASE EQUIPMENT LOAN TRUST 1999-B
$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
  $31,500,000 Class B  7.050% Asset Backed Notes due June 15, 2006
$17,500,000  7.050% Asset Backed Certificates

Actual Payment Date                                                                                               15-Sep-00
Collection Period Begin Date                                                                                      05-Aug-00
Collection Period End Date                                                                                        05-Sep-00

PART II -- SUMMARY

Total Principal Balance of Notes and Certificates (Beginning of Period)                                     $515,264,411.86
      A-1 Note Beginning Principal Balance                                                                            $0.00
      A-2 Note Beginning Principal Balance                                                                  $192,206,513.33
      A-3 Note Beginning Principal Balance                                                                  $100,000,000.00
      A-4 Note Beginning Principal Balance                                                                  $182,371,000.00
      B Note Beginning Principal Balance                                                                     $23,186,898.53
      Certificate Beginning Principal Balance                                                                $17,500,000.00

Total Principal Balance of Notes and Certificates (End of Period)                                           $488,962,793.97
      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)                                                            $167,088,468.24
               A-2 Note Pool Factor (End of Period)                                                               0.5569616
      A-3 Note Principal Balance (End of Period)                                                            $100,000,000.00
               A-3 Note Pool Factor (End of Period)                                                               1.0000000
      A-4 Note Principal Balance (End of Period)                                                            $182,371,000.00
               A-4 Note Pool Factor (End of Period)                                                               1.0000000
      B Note Principal Balance (End of Period)                                                               $22,003,325.73
                 B Note Pool Factor (End of Period)                                                               0.6985183
      Certificate Principal Balance (End of Period)                                                          $17,500,000.00
            Certificate Pool Factor (End of Period)                                                               1.0000000

CONTRACT VALUE DECLINE                                                                                       $26,301,617.89
      Pool Balance (Beg. of Collection Period)                                                              $515,264,411.86
      Pool Balance (End of Collection Period)                                                               $488,962,793.97

Total Distribution Amount (TDA)                                                                              $29,052,458.70
      Total Collections and Investment Income for the Period                                                 $29,052,458.70
      Negative Carry Amount                                                                                           $0.00

Principal Distribution Amount  (PDA)                                                                         $26,301,617.89

Principal Allocation to Notes and Certificates                                                               $26,301,617.89
      A-1 Noteholders' Principal Distributable Amount                                                                 $0.00
      A-2 Noteholders' Principal Distributable Amount                                                        $25,118,045.08
      A-3 Noteholders' Principal Distributable Amount                                                                 $0.00
      A-4 Noteholders' Principal Distributable Amount                                                                 $0.00
      B Noteholders' Principal Distributable Amount                                                           $1,183,572.81
      Certificateholders' Principal Distributable Amount                                                              $0.00

Interest Distributable Amount                                                                                 $2,856,558.14
      Noteholders' Interest Distributable Amount applicable to A-1 Notes                                              $0.00
      Noteholders' Interest Distributable Amount applicable to A-2 Notes                                      $1,013,889.36
      Noteholders' Interest Distributable Amount applicable to A-3 Notes                                        $555,000.00
      Noteholders' Interest Distributable Amount applicable to A-4 Notes                                      $1,048,633.25
      Noteholders' Interest Distributable Amount applicable to B Notes                                          $136,223.03
      Certificateholders' Interest Distributable Amount                                                         $102,812.50

Spread Account
      Beginning Spread Account Balance                                                                       $14,000,005.12
      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                                         $3,071.50

      Specified Spread Account Balance                                                                       $14,000,005.12
      Ending Spread Account Balance (after distributions)                                                    $13,996,933.62

Credit Enhancement                                                                                                    2.86%
      Spread account % of Ending Pool Balance                                                                         2.86%
      Overcollateralization % of Ending Pool Balance                                                                  0.00%

      Scheduled Amounts 30 - 59 days past due                                                                 $2,897,572.88
                     as % of Ending Pool Balance                                                                      0.59%
      Scheduled Amounts 60 days or more past due                                                              $2,000,292.85
                     as % of Ending Pool Balance                                                                      0.41%
      Net Losses on Liquidated Receivables                                                                      $900,360.39
                     as % of Ending Pool Balance                                                                      0.18%


                                  Page 3 of 12

<PAGE>

      PART III -- SERVICING CALCULATIONS                                                                             15-Sep-00

      1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE            Pool 1A (Retail) Cutoff   Pool 1B (FPL) Cutoff  Pool 1A (Retail)

      Wtd. Avg. APR                                                               8.911%                 8.911%               8.911%
      Contract Value (Beg. of Collection Period), by origination pool                                               $144,618,910.64
      Contract Value  (End of Collection Period), by origination pool    $211,934,021.03         $35,325,733.39     $139,839,884.23
                                                                        ----------------        ---------------    ----------------
      Contract Value Decline                                                                                          $4,779,026.41
                                                                                                                               3.30%
      Initial Pool Balance                                                                                          $700,000,255.78
      Pool Balance (End of Collection Period)                                                                       $488,962,793.97

      Collections and Investment Income for the period                                                               $29,052,458.70
      Negative Carry Amount                                                                                                   $0.00

      Total Distribution Amount (TDA)                                                                                $29,052,458.70
      One-Time adjustment to Dec-15-99 PDA
      Principal Distribution Amount  (PDA)                                                                           $26,301,617.89

      Initial B Percentage                                                                                                    4.500%
      Unscheduled Principal (per pool)                                                                                        $0.00
      Total Unscheduled Principal                                                                                    $91,020,630.78


      PART III -- SERVICING CALCULATIONS

      1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                   Pool 1B (FPL)      Pool 1C (Forestry)    Pool 1D (Trucks)

      Wtd. Avg. APR                                                               8.911%                 8.911%               8.911%
      Contract Value (Beg. of Collection Period), by origination pool     $24,447,410.53         $12,861,019.87      $35,488,037.73
      Contract Value  (End of Collection Period), by origination pool     $12,373,650.38         $23,795,585.38      $33,586,432.04
                                                                      -   --------------        ---------------     ---------------
      Contract Value Decline                                              $12,073,760.15        ($10,934,565.51)      $1,901,605.69
                                                                                  49.39%                 -85.02%               5.36%
      Initial Pool Balance
      Pool Balance (End of Collection Period)

      Collections and Investment Income for the period
      Negative Carry Amount

      Total Distribution Amount (TDA)
      One-Time adjustment to Dec-15-99 PDA
      Principal Distribution Amount  (PDA)

      Initial B Percentage
      Unscheduled Principal (per pool)                                    $10,948,436.90                  $0.00               $0.00
      Total Unscheduled Principal

      PART III -- SERVICING CALCULATIONS

      1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                                               Pool 2A             Pool 2B

      Wtd. Avg. APR                                                                                      8.300%              8.300%
      Contract Value (Beg. of Collection Period), by origination pool                           $75,525,366.59       $3,701,134.37
      Contract Value  (End of Collection Period), by origination pool                           $70,292,194.55      $84,562,271.75
                                                                                                ---------------     ---------------
      Contract Value Decline                                                                     $5,233,172.04     ($80,861,137.38)
                                                                                                         6.93%            -2184.77%
      Initial Pool Balance
      Pool Balance (End of Collection Period)

      Collections and Investment Income for the period
      Negative Carry Amount

      Total Distribution Amount (TDA)
      One-Time adjustment to Dec-15-99 PDA
      Principal Distribution Amount  (PDA)

      Initial B Percentage
      Unscheduled Principal (per pool)                                                                    $0.00               $0.00
      Total Unscheduled Principal

      PART III -- SERVICING CALCULATIONS

      1.  SOURCES AND USES OF COLLECTION ACCOUNT BALANCE                          Pool 3                 Pool 4

      Wtd. Avg. APR                                                               8.156%                 8.506%
      Contract Value (Beg. of Collection Period), by origination pool     $91,841,646.82        $126,780,885.31
      Contract Value  (End of Collection Period), by origination pool      $2,830,301.11        $121,682,474.53
                                                                           --------------       ---------------
      Contract Value Decline                                              $89,011,345.71          $5,098,410.78
                                                                                  96.92%                  4.02%
      Initial Pool Balance
      Pool Balance (End of Collection Period)

      Collections and Investment Income for the period
      Negative Carry Amount

      Total Distribution Amount (TDA)
      One-Time adjustment to Dec-15-99 PDA
      Principal Distribution Amount  (PDA)

      Initial B Percentage
      Unscheduled Principal (per pool)                                    $80,072,193.88                  $0.00
      Total Unscheduled Principal



      2.  CALCULATION OF DISTRIBUTABLE AMOUNTS

      A-1 Note Beginning Principal Balance                                                                                    $0.00
      A-1 Noteholders' Principal Carryover Shortfall (Previous Period)                                                        $0.00
      A-1 Noteholders' Share of the Principal Distribution Amount                                                              0.00%
      A-1 Noteholders' Principal Distributable Amount                                                                         $0.00

      Principal Distribution Amount Remaining                                                                        $26,301,617.89

      A-2 Note Beginning Principal Balance                                                                          $192,206,513.33
      A-2 Noteholders' Principal Carryover Shortfall (Previous Period)                                                        $0.00
      A-2 Noteholders' Share of the Principal Distribution Amount                                                             95.50%
      A-2 Noteholders' Principal Distributable Amount                                                                $25,118,045.08

      Principal Distribution Amount Remaining                                                                         $1,183,572.81

      A-3 Note Beginning Principal Balance                                                                          $100,000,000.00
      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                                                                         $1,183,572.81

      A-4 Note Beginning Principal Balance                                                                          $182,371,000.00
      A-4 Noteholders' Principal Carryover Shortfall (Previous Period)                                                        $0.00
      A-4 Noteholders' Share of the Principal Distribution Amount                                                              0.00%
      A-4 Noteholders' Principal Distributable Amount                                                                         $0.00

      Principal Distribution Amount Remaining                                                                         $1,183,572.81

      B Note Beginning Principal Balance                                                                             $23,186,898.53
      B Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
      B Noteholders' Share of the Principal Distribution Amounts                                                               4.50%
      B Noteholders' Principal Distributable Amount                                                                   $1,183,572.81

      Principal Distribution Amount Remaining                                                                                 $0.00

      Certificate Beginning Principal Balance                                                                        $17,500,000.00
      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                           5.6740%                                       $0.00
      Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes                                     $0.00
      Interest Due (in Arrears) on above Shortfall                                                                            $0.00
      Noteholders' Interest Distributable Amount applicable to A-1 Notes                                                      $0.00

      Interest Accrued on Class A-2 Notes this period                           6.3300%                               $1,013,889.36
      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                                              $1,013,889.36

      Interest Accrued on Class A-3 Notes this period                           6.6600%                                 $555,000.00
      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                                                $555,000.00

      Interest Accrued on Class A-4 Notes this period                           6.9000%                               $1,048,633.25
      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                                              $1,048,633.25

      Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period                                               $2,617,522.61
      Offered Noteholders' Interest Carryover Shortfall (Previous Period)                                                     $0.00
      Interest Due (in Arrears) on above Shortfall                                                                            $0.00
      Offered Noteholders' Interest Distributable Amount                                                              $2,617,522.61

      Interest Accrued on Class B Notes this period                             7.0500%                                 $136,223.03
      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                                                  $136,223.03

      Interest Accrued on Certificates this period                              7.0500%                                 $102,812.50
      Certificateholders' Interest Carryover Shortfall (Previous Period)                                                      $0.00
      Interest Due (in Arrears) on Above Shortfall                                                                            $0.00
      Certificateholders' Interest Distributable Amount                                                                 $102,812.50


                                  Page 4 of 12

<PAGE>

      3.  ALLOCATION OF DISTRIBUTION AMOUNTS

      A. TOTAL DISTRIBUTION AMOUNT (TDA)                                                                             $29,052,458.70

      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                                                                            $29,052,292.03

      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                                                                 $1,013,889.36
      Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA                                         $1,013,889.36
      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                                                                   $555,000.00
      Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA                                           $555,000.00
      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                                                                 $1,048,633.25
      Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA                                         $1,048,633.25
      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                                               $2,617,522.61
      Offered Noteholders' Interest Paid this Period from TDA                                                         $2,617,522.61
      Preliminary A Noteholders' Interest Carryover Shortfall (Current Period)                                                $0.00

      Total Distribution Amount Remaining                                                                            $26,434,769.42

      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                                                                     $136,223.03
      Noteholders' Interest applicable to B Notes Paid this Period from TDA                                             $136,223.03
      Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                            $0.00

      Total Distribution Amount Remaining                                                                            $26,298,546.39

      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                                                                            $26,298,546.39

      A-2 Noteholders' Principal Carryover Shortfall (Previous Period)                                                        $0.00
      A-2 Noteholders' Monthly Principal Distributable Amount                                                        $25,118,045.08
      A-2 Noteholders' Principal Distributable Amount Paid from TDA                                                  $25,118,045.08
      Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period)                                             $0.00

      Total Distribution Amount Remaining                                                                             $1,180,501.31

      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                                                                             $1,180,501.31

      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                                                                             $1,180,501.31

      B Noteholders' Principal Carryover Shortfall (Previous Period)                                                          $0.00
      B Noteholders' Monthly Principal Distributable Amount                                                           $1,183,572.81
      B Noteholders' Principal Distributable Amount Paid from TDA                                                     $1,180,501.31
      Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                           $3,071.50

      Total Excess Distribution Amount Remaining                                                                              $0.00

      4.  RECONCILIATION OF PRE-FUNDING ACCOUNT

      Beginning Pre-Funding Account Balance                                                                                   $0.00

      New Collateral Purchased                                                                                                $0.00
      Deposit to Spread Account                                                   2.50%          2.00%                        $0.00
      Deposit to Yield Supplement Account (will be necessary only if required by rating agencies)                             $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


                                  Page 5 of 12
<PAGE>

      5.  RECONCILIATION OF NEGATIVE CARRY ACCOUNT

      Beginning Negative Carry Account Balance                                                                                $0.00
      Negative Carry                                                                                                      4.1386722%
      Number of Days Remaining                                                                                                 0.00

      Pre-Funded Percentage                                                                                                   0.000%
      Negative Carry Withdrawls                                                                                               $0.00
      Cumulative Negative Carry Withdrawls                                                                                    $0.00
      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 - 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                                                                                                   0.00%
      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                                                                               $14,000,005.12
      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 to Noteholders' Distr. Account                                                     $3,071.50
      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                                           $3,071.50

      Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes                     $0.00
      Remaining Distribution from Spread Account to Noteholders' Distr. Account                                           $3,071.50

      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                                           $3,071.50

      Adj to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period)                                    $3,071.50

      Preliminary Spread Account Balance Remaining                                                                   $13,996,933.62

      Cumulative Realized Losses since 28-February-99 (Cut-off Date)                                                  $3,563,245.71
      Are Cum. Realized Losses > 2.25% of Initial Pool Balance?                                                                  NO
      12*(Realized Losses during Collection Period + Repos at end of Collection Period)                              $10,804,324.68
      Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?                                                        YES
      60 day or > Delinquent Scheduled Amounts                                                                        $2,000,292.85
      Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance?                                                              NO
      Are any of the three conditions "YES"?                                                                                    YES

      Preliminary A-1 Note Principal Balance (End of Period)                                                                  $0.00
      Preliminary A-2 Note Principal Balance (End of Period)                                                        $167,088,468.24
      Preliminary A-3 Note Principal Balance (End of Period)                                                        $100,000,000.00
      Preliminary A-4 Note Principal Balance (End of Period)                                                        $182,371,000.00
      Preliminary B Note Principal Balance (End of Period)                                                           $22,003,325.73
      Preliminary Total Principal Balance of Notes  (End of Period)                                                 $471,462,793.97

      Specified Spread Account Balance                                                                                14,000,005.12
      Lesser of:
      (a) 2.50% of the Initial Pool Balance during Pre-Fund, 2.0% Thereafter      2.50%       2.00%                   14,000,005.12

      (b) the Note Balance                                                                                           471,462,793.97

      Preliminary Spread Account Balance Remaining                                                                   $13,996,933.62
      Preliminary Excess Amount in Spread Account                                                                             $0.00
      Preliminary Shortfall Amount in Spread Account                                                                      $3,071.50

      Deposit to Spread Account from Remaing Excess Distribution                                                              $0.00

      Spread Account Excess                                                                                                   $0.00
         release of required 50bp from Spread Account                                                                         $0.00

      Ending Spread Account Balance (after distributions)                                                            $13,996,933.62
      Net Change in Spread Account Balance                                                                               ($3,071.50)


                                  Page 6 of 12

<PAGE>

      8. CERTIFICATE DISTRIBUTIONS AND SERVICING FEES

      Total Excess Distribution Amount Remaining                                                                              $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                                                                      $102,812.50
      Certificateholders' Interest Paid from Excess Distribution                                                              $0.00
      Preliminary Certificateholders' Interest Carryover Shortfall (Current Period)                                     $102,812.50

      Total Excess Distribution Amount Remaining                                                                              $0.00

      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                                                                              $0.00

      Servicing Fee Shortfall (Previous Period)                                                                                0.00
      Servicing Fees Accrued during this Period                                   1.00%                                 $429,387.01
      Servicing Fees Paid this Period Excess Distribution                                                                     $0.00
      Adjustment to Servicing Fee                                                                                             $0.00
      Adjustment to Excess Distribution Amount Remaining                                                                      $0.00
      Servicing Fee Shortfall                                                                                           $429,387.01

      Total Excess Distribution Amount Remaining                                                                              $0.00

      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)                                                $102,812.50
      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)                                                                    $167,088,468.24
      A-3 Note Principal Balance (End of Period)                                                                    $100,000,000.00
      A-4 Note Principal Balance (End of Period)                                                                    $182,371,000.00
      B Note Principal Balance (End of Period)                                                                       $22,003,325.73
      Certificate Principal Balance (End of Period)                                                                  $17,500,000.00
      Total Principal Balance of Notes and Certificates (End of Period)                                             $488,962,793.97

      A-1 Note Pool Factor (End of Period)                                      $68,629,000.00                            0.0000000
      A-2 Note Pool Factor (End of Period)                                     $300,000,000.00                            0.5569616
      A-3 Note Pool Factor (End of Period)                                     $100,000,000.00                            1.0000000
      A-4 Note Pool Factor (End of Period)                                     $182,371,000.00                            1.0000000
      B Note Pool Factor (End of Period)                                        $31,500,000.00                            0.6985183
      Certificate Pool Factor (End of Period)                                   $17,500,000.00                            1.0000000
      Total Notes & Certificates Pool Factor (End of Period)                                                              0.6985183

      Specified Spread Account Balance (after all distributions and adjustments)                                     $13,996,933.62

      Yield Supplement Account Balance (after alldistributions and adjustment):                                               $0.00


                                  Page 7 of 12

<PAGE>

===================================================================================================================================

CASE EQUIPMENT LOAN TRUST 1999-B
STATEMENT TO NOTEHOLDERS

$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
  $31,500,000 Class B  7.050% Asset Backed Notes due June 15, 2006
$17,500,000  7.050% Asset Backed Certificates

Payment Date:                                                                                                             15-Sep-00

(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:                                                                                               $25,118,045.08
              per $1,000 original principal amount:                                                                          $83.73

      (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:                                                                                                  $1,183,572.81
              per $1,000 original principal amount:                                                                          $37.57

      (f)   Total                                                                                                    $26,301,617.89

(2) Interest on the Notes

      (a)  A-1 Notes:                                                                                                         $0.00
             per $1,000 original principal amount:                                                                            $0.00

      (b)   A-2 Notes:                                                                                                $1,013,889.36
              per $1,000 original principal amount:                                                                           $3.38

      (c)  A-3 Notes:                                                                                                   $555,000.00
             per $1,000 original principal amount:                                                                            $5.55

      (d)  A-4 Notes:                                                                                                 $1,048,633.25
             per $1,000 original principal amount:                                                                            $5.75

      (e)  B Notes:                                                                                                     $136,223.03
              per $1,000 original principal amount:                                                                           $4.32

      (f)   Total                                                                                                     $2,753,745.64

(3) Pool Balance at the end of the related Collection Period                                                        $488,962,793.97

(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:                                                           $167,088,468.24
           (ii)  A-2 Note Pool Factor:                                                                                    0.5569616

      (c) (i)  outstanding principal amount of A-3 Notes:                                                           $100,000,000.00
           (ii)  A-3 Note Pool Factor:                                                                                    1.0000000

      (d) (i)  outstanding principal amount of A-4 Notes:                                                           $182,371,000.00
           (ii)  A-4 Note Pool Factor:                                                                                    1.0000000

      (e) (i)  outstanding principal amount of B Notes:                                                              $22,003,325.73
           (ii)  B Note Pool Factor:                                                                                      0.6985183

      (f) (i)  Certificate Balance                                                                                   $17,500,000.00
           (ii)  Certificate Pool Factor:                                                                                 1.0000000

(5)  Amount of Servicing Fee:                                                                                                 $0.00
           per $1,000 Beginning of Collection Period:                                                                    0.00000000

(6)  Amount of Administration Fee:                                                                                          $166.67
           per $1,000 Beginning of Collection Period:                                                                    0.00032346

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $900,360.39

(9)  Amount in Spread Account:                                                                                       $13,996,933.62

(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:                                                                                     $0.00


                                  Page 8 of 12

<PAGE>

====================================================================================================================================
CASE EQUIPMENT LOAN TRUST 1999-B
STATEMENT TO CERTIFICATEHOLDERS

$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
  $31,500,000 Class B  7.050% Asset Backed Notes due June 15, 2006
$17,500,000  7.050% Asset Backed Certificates

Payment Date:                                                                                                             15-Sep-00

(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:                                                                                                $25,118,045.08
             per $1,000 original principal amount:                                                                           $83.73

      (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:                                                                                                   $1,183,572.81
             per $1,000 original principal amount:                                                                           $37.57

      (f)  Certificates:                                                                                                      $0.00
             per $1,000 original principal amount:                                                                            $0.00

      (g)  Total:                                                                                                    $26,301,617.89

(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:                                                                                                 $1,013,889.36
             per $1,000 original principal amount:                                                                            $3.38

      (c)  A-3 Notes:                                                                                                   $555,000.00
             per $1,000 original principal amount:                                                                            $5.55

      (d)  A-4 Notes:                                                                                                 $1,048,633.25
             per $1,000 original principal amount:                                                                            $5.75

      (e)  B Notes:                                                                                                     $136,223.03
             per $1,000 original principal amount:                                                                            $4.32

      (f)  Certificates:                                                                                                      $0.00
             per $1,000 original principal amount:                                                                            $0.00

      (g)  Total:                                                                                                     $2,753,745.64

(3)  Pool Balance at end of related Collection Period:                                                              $488,962,793.97

(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:                                                           $167,088,468.24
           (ii)  A-2 Note Pool Factor:                                                                                    0.5569616

      (c) (i)  outstanding principal amount of A-3 Notes:                                                           $100,000,000.00
           (ii)  A-3 Note Pool Factor:                                                                                    1.0000000

      (d) (i)  outstanding principal amount of A-4 Notes:                                                           $182,371,000.00
           (ii)  A-4 Note Pool Factor:                                                                                    1.0000000

      (e) (i)  outstanding principal amount of B Notes:                                                              $22,003,325.73
           (ii)  B Note Pool Factor:                                                                                      0.6985183

      (f) (i)  Certificate Balance                                                                                   $17,500,000.00
           (ii)  Certificate Pool Factor:                                                                                 1.0000000

(5)  Amount of Servicing Fee:                                                                                                 $0.00
           per $1,000 Beginning of Collection Period:                                                                     0.0000000

(6)  Amount of Administration Fee:                                                                                          $166.67
           per $1,000 Beginning of Collection Period:                                                                     0.0003235

(7)  Aggregate Purchase Amounts for Collection Period:                                                                        $0.00

(8)  Aggregate amount of Realized Losses for the
          Collection Period:                                                                                            $900,360.39

(9)  Amount in Spread Account:                                                                                       $13,996,933.62

(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:                                                                                     $0.00


                                  Page 9 of 12

<PAGE>


====================================================================================================================================

CASE EQUIPMENT LOAN TRUST 1999-B
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE

$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
  $31,500,000 Class B  7.050% Asset Backed Notes due June 15, 2006
$17,500,000  7.050% Asset Backed Certificates

Payment Date:                                                                                                             15-Sep-00

(1)  Payment of Administration Fee to Administrator:                                                                        $166.67

(2)  Offered Noteholders' Interest Distributable Amount
        deposited into Note Distribution Account:                                                                     $2,753,745.64

(3)  Noteholders' Principal Distributable Amount to be
        deposited into Noteholders' Distribution Account:                                                            $26,301,617.89

(4)  Certificateholders' Interest Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                              $0.00

(5)  Certificateholders' Principal Distributable Amount to be
        deposited into Certificateholders' Distribution Account:                                                              $0.00

(6)  Payment of Servicing Fee to Servicer:                                                                                    $0.00

(7) Release to Seller from Excess Collections over Distributions                                                              $0.00

Check for Error                                                                                                            NO ERROR
Sum of Above Distributions                                                                                           $29,055,530.20
Total Distribution Amount plus Releases to Seller                                                                    $29,055,530.20


                                  Page 10 of 12

<PAGE>

====================================================================================================================================

CASE EQUIPMENT LOAN TRUST 1999-B
SERVICER'S CERTIFICATE

$68,629,000 Class A-1 5.674% Asset Backed Notes due September 15, 2000
$300,000,000 Class A-2 6.330% Asset Backed Notes due October 15, 2003
$100,000,000 Class A-3 6.660% Asset Backed Notes due June 15, 2004
$182,371,000 Class A-4 6.900% Asset Backed Notes due June 15, 2006
  $31,500,000 Class B  7.050% Asset Backed Notes due June 15, 2006
$17,500,000  7.050% Asset Backed Certificates

Payment Date:                                                                                                             15-Sep-00
(1)  Total Distribution Amount:                                                                                      $29,052,458.70

(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:                                              $1,013,889.36

(6)  Noteholders' Interest Carryover Shortfall applicable to A-2 Notes:                                                       $0.00

(7)  Noteholders' Interest Distributable Amount applicable to A-3 Notes:                                                $555,000.00

(8)  Noteholders' Interest Carryover Shortfall applicable to A-3 Notes:                                                       $0.00

(9)  Noteholders' Interest Distributable Amount applicable to A-4 Notes:                                              $1,048,633.25

(10)  Noteholders' Interest Carryover Shortfall applicable to A-4 Notes:                                                      $0.00

(11)  Noteholders' Interest Distributable Amount applicable to B Notes:                                                 $136,223.03

(12)  Noteholders' Interest Carryover Shortfall applicable to B Notes:                                                        $0.00

(13)  Offered Noteholders' Interest Distributable Amount'                                                             $2,753,745.64
        deposited into Note Distribution Account:

(14)  A-1 Noteholders' Monthly Principal Distributable Amount:                                                                $0.00

(15)  % of 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:                                                       $25,118,045.08

(19)  % of Principal Distribution Amount applicable to A-2 Noteholders                                                       95.50%

(20)  A-2 Noteholders' Principal Carryover Shortfall:                                                                         $0.00

(21)  A-2 Noteholders' Principal Distributable Amount:                                                               $25,118,045.08

(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:                                                          $1,183,572.81

(31)  % of Principal Distribution Amount applicable to B Noteholders                                                          4.50%

(32)  B Noteholders' Principal Carryover Shortfall:                                                                           $0.00

(33)  B Noteholders' Principal Distributable Amount:                                                                  $1,183,572.81

(34)  Noteholders' Principal Distribution Amount:                                                                    $26,301,617.89

(35)  Noteholders' Distributable Amount:                                                                             $29,055,363.53

(36)  Deposit to Spread Account (from excess collections):                                                                    $0.00


                                  Page 11 of 12

<PAGE>

(37)  Specified Spread Account Balance (after all distributions and adjustments) :                                   $14,000,005.12
      The Lesser of:

      (a) 2.00% of the Initial Pool Balance                                                                          $14,000,005.12

      (b) the Note Balance                                                                                          $471,462,793.97

(38)  Spread Account Balance over the Specified Spread Account Balance:                                                       $0.00

(39)  Certificateholders' Interest Distributable Amount:                                                                      $0.00

(40)  Certificateholders' Interest Carryover Shortfall:                                                                 $102,812.50

(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:                                                                               $0.00

(46)  Servicing Fee:                                                                                                          $0.00

(47)  Excess Amounts Distributed To Seller:
      (a) Release of Remaining Excess Distributions                                                                           $0.00
      (b) Release of Excess Amount in Negative Carry Account                                                                  $0.00
      (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                                                                                  $3,071.50

(49) Pool Balance as of the opening of business on the first day of
           the Collection Period in which the Payment Date occurs:                                                  $515,264,411.86

(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:                                                              $167,088,468.24
           A-2 Note Pool Factor:                                                                                          0.5569616

           Outstanding Principal Balance of A-3 Notes:                                                              $100,000,000.00
           A-3 Note Pool Factor:                                                                                          1.0000000

           Outstanding Principal Balance of A-4 Notes:                                                              $182,371,000.00
           A-4 Note Pool Factor:                                                                                          1.0000000

           Outstanding Principal Balance of B Notes:                                                                 $22,003,325.73
           B Note Pool Factor:                                                                                            0.6985183

           Outstanding Principal Balance of the Certificates:                                                        $17,500,000.00
           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:                                            $900,360.39

(53)  Spread Account Balance after giving effect to all distributions:                                               $13,996,933.62


                                  Page 12 of 12


<PAGE>


CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates

Prepared by: Shawn Ostrowski  (262) - 636 - 5284

Cutoff Date

Date Added

Pool

Scheduled Cashflows





















Total Amount of Scheduled Cashflow
Discount Rate
Beginning Contract Value
Scheduled Contract Value Decline
Unscheduled Contract Value Decline
Additional Contract Value Added
Ending Contract Value


                                     2000-A                                                                                  Page 1

<PAGE>


=================================================================================================
CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates


Scheduled Payment Date                                                             3/16/2000
Actual Payment Date                                                                3/16/2000
Collection Period Begin Date
Collection Period End Date
Days in accrual period (30/360)
Days in accrual period (act/360)


COLLATERAL SUMMARY
Wtd. Average Discount Rate
Beginning Contract Value
Scheduled Contract Value Decline
Unscheduled Contract Value Decline
Additional Contract Value Purchased
Ending Contract Value

Beginning Pre-funding Account Balance
Ending Pre-funding Account Balance

Total Beginning Balance (Pool Balance + Pre-funding Account Balance)
Total Ending Balance (Pool Balance + Pre-funding Account Balance)

COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due
Scheduled Amounts 60 days or more past due
Net Losses on Liquidated Receivables
Cumulative Net Losses
Number of Loans at Beginning of Period
Number of Loans at End of Period
Repossessed Equipment not Sold or Reassigned (Beginning)
Repossessed Equipment not Sold or Reassigned (End)

COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period

Warranty Repurchases
    Contracts deferred beyond Final Scheduled Maturity Date
    Government obligors
          Total Warranty Repurchases

Total Collections For The Period

Reinvestment Income (excluding Pre-funding Account)
Reinvestment Income on Pre-funding Account)

Total Collections + Reinvestment Income For The Period



                                     2000-A                                                                                  Page 2

<PAGE>

=================================================================================================
CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates

Actual Payment Date

CACLULATION OF DISTRIBUTABLE AMOUNTS

    Current Servicing Fee Due                                                       1.000%
    Past Due Servicing Fee
    Total Servicing Fee Due

    Current Administration Fee Due                                                 $500.00
    Past Due Administration Fee
    Total Administration Fee Due

    Total Principal Balance of Notes and Certificates (Beginning of Period)
    A-1 notes Beginning Principal balance
    A-2 notes Beginning Principal balance
    A-3 notes Beginning Principal balance
    A-4 notes Beginning Principal balance
    B notes Beginning Principal balance
    Certificate Beginning Principal balance

    A-1 notes Current Interest Due     6.178% act/360
    A-2 notes Current Interest Due     6.800% 30/360
    A-3 notes Current Interest Due     7.140% 30/360
    A-4 notes Current Interest Due     7.340% 30/360
    B notes Current Interest Due       7.320% 30/360
    Certificate Current Interest Due   7.320% 30/360

    A-1 notes Past Due Interest
    A-2 notes Past Due Interest
    A-3 notes Past Due Interest
    A-4 notes Past Due Interest
    B notes Past Due Interest
    Certificate Past Due Interest

    A-1 notes Interest Due on Past Due Interest
    A-2 notes Interest Due on Past Due Interest
    A-3 notes Interest Due on Past Due Interest
    A-4 notes Interest Due on Past Due Interest
    B notes Interest Due on Past Due Interest
    Certificate Interest Due on Past Due Interest

    A-1 notes Total Interest Due
    A-2 notes Total Interest Due
    A-3 notes Total Interest Due
    A-4 notes Total Interest Due
    B notes Total Interest Due
    Certificate Total Interest Due

    A-1 notes Principal Due
    A-2 notes Principal Due
    A-3 notes Principal Due
    A-4 notes Principal Due
    Class B notes Principal Due
    Certificate Principal Due

    Total notes Interest Due
    Total notes Principal Due
    Total notes Distributable Amount



                                     2000-A                                                                                  Page 3

<PAGE>

=================================================================================================
CNH Equipment Trust 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates

Actual Payment Date

CASH AVAILABLE FOR DISTRIBUTION
    Total Collections + Reinvestment Income For The Period

    Beginning Negitive Carry Account
    Deposits from Negitive Carry Account  to Distribution Account

    Beginning Spread Account Balance
    Additional Deposit to Spread Account from Pre-funding
    Deposits from Spread Account to Distribution Account

    Beginning Principal Supplement Account
    Deposits from Principal Supplement Account to Distribution Account

    Total Cash Available

CASH ALLOCATION (CASHFLOW WATERFALL)

    Is CNH the servicier
    Servicing Fee Paid (If CNH is not the servicer)
    Servicing Fee Shortfall

    Administration Fee Paid
    Administration Fee Shortfall

    Class A-1 notes Interest Paid
    Class A-2 notes Interest Paid
    Class A-3 notes Interest Paid
    Class A-4 notes Interest Paid

    Class A-1 notes Interest Shortfall
    Class A-2 notes Interest Shortfall
    Class A-3 notes Interest Shortfall
    Class A-4 notes Interest Shortfall

    Class B notes Interest Paid
    Class B notes Interest Shortfall

    Class A-1 notes Principal Paid
    Class A-2 notes Principal Paid
    Class A-3 notes Principal Paid
    Class A-4 notes Principal Paid
    Class B notes Principal Paid

    Deposits to Spread Account

    Certificate Interest Paid
    Certificate Interest Shortfall

    Certificate Principal Paid

    Total Principal Balance of Notes and Certificates (End of Period)
    A-1 notes Ending Principal balance
    A-2 notes Ending Principal balance
    A-3 notes Ending Principal balance
    A-4 notes Ending Principal balance
    B notes Ending Principal balance
    Certificate Ending Principal balance

    Servicing Fee Paid (If CNH is the servicer)
    Servicing Fee Shortfall
    Release to Seller as Excess


                                     2000-A                                                                                  Page 4

<PAGE>

=================================================================================================
CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates

Actual Payment Date

SUMMARY AND FACTORS

    Total Principal Balance of Notes and Certificates (Beginning of Period)
    A-1 notes Beginning Principal balance
    A-2 notes Beginning Principal balance
    A-3 notes Beginning Principal balance
    A-4 notes Beginning Principal balance
    B notes Beginning Principal balance
    Certificate Beginning Principal balance

    Total Principal Balance of Notes and Certificates (End of Period)
    A-1 notes Ending Principal balance                                     $150,000,000.00
    A-2 notes Ending Principal balance                                     $360,000,000.00
    A-3 notes Ending Principal balance                                     $260,000,000.00
    A-4 notes Ending Principal balance                                     $311,000,000.00
    B notes Ending Principal balance                                        $46,000,000.00
    Certificate Ending Principal balance                                    $23,000,000.00

    Class A-1 notes Interest Paid
    Class A-2 notes Interest Paid
    Class A-3 notes Interest Paid
    Class A-4 notes Interest Paid
    Class B notes Interest Paid
    Certificate Interest Paid

    Class A-1 notes Interest Shortfall
    Class A21 notes Interest Shortfall
    Class A-3 notes Interest Shortfall
    Class A-4 notes Interest Shortfall
    Class B notes Interest Shortfall
    Certificate Interest Shortfall

    Class A-1 notes Principal Paid
    Class A-2 notes Principal Paid
    Class A-3 notes Principal Paid
    Class A-4 notes Principal Paid
    Class B notes Principal Paid
    Certificate Principal Paid

NEGITIVE CARRY ACCOUNT
    Negitive Carry
    Negitive Carry Days Remaining                                                9/15/2000
    Required Negitive Carry Account
    Beginning Negitive Carry Account
    Negitive Carry Account Withdrawls to Distribution Account
    Negitive Carry Released to Seller
    Ending Negitive Carry Account Balance

SPREAD ACCOUNT
    Required Spread Account Balance                                                  2.00%
    Beginning Spread Account Balance
    Additional Deposit to Spread Account from Pre-funding
    Spread Account Withdrawls to Distribution Account
    Spread Account Deposits from Excess Cash
    Spread Account Released to Seller
    Ending Spread Account Balance

PRINCIPAL SUPPLEMENT ACCOUNT
    Required Principal Supplement Account Balance
    Beginning Principal Supplement Account  Balance
    Additional Deposit to Principal Supplement Account from Pre-funding
    Principal Supplement Account Withdrawls to Distribution Account
    Principal Supplement Account Released to Seller
    Ending Principal Supplement Account

PRE-FUNDING ACCOUNT
    Beginning Pre-funding Account Balance
    New Contract Value Purchased
    Deposits to Spread Account
    Deposits to Principal Supplement Account
    Ending Pre-funding Account Balance
    Release to seller

    Total Release to Seller


                                     2000-A                                                                                  Page 5
<PAGE>

CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates

Prepared by: Shawn Ostrowski  (262) - 636 - 5284
                                                                --------------------------------------------------------------------
Cutoff Date                                                            8/31/2000
                                                                --------------------------------------------------------------------
Date Added                                                             2/29/2000        2/29/2000       3/31/2000        3/31/2000
                                                                --------------------------------------------------------------------
Pool                                                                     POOL 1           POOL 2           POOL 3          POOL 4
                                                                --------------------------------------------------------------------
Scheduled Cashflows                                                    965,622.49                       216,139.85
                                                                     7,340,507.20     7,481,203.36    1,880,607.84       988,167.42
                                                                     5,235,286.17    15,673,747.36    1,233,791.74       933,308.86
                                                                    14,369,240.04    11,824,721.95    1,621,634.40     1,060,759.44
                                                                    21,988,630.78    11,839,797.43    2,076,810.62     1,038,486.54
                                                                    15,972,329.06     9,798,513.89    1,771,973.64     1,243,176.65
                                                                    10,244,610.75     7,974,008.01    4,531,501.50     2,168,243.44
                                                                     4,037,455.05     6,295,779.21    9,439,627.17     4,340,429.37
                                                                     3,797,215.07     6,468,227.88    1,653,745.47       893,098.33
                                                                     3,718,080.02     5,972,774.31    1,110,297.01       955,989.53
                                                                     3,645,662.46     5,994,285.85    1,223,799.75       909,129.98
                                                                     3,820,029.61     7,093,988.89    1,098,003.95       869,129.76
                                                                     3,911,828.92     7,022,854.03    1,244,741.00     1,022,628.40
                                                                     6,415,333.88     7,848,206.41    1,658,011.47     1,105,593.80
                                                                     5,064,015.41    14,938,709.45    1,191,131.98       971,847.53
                                                                    14,035,539.47    11,466,787.90    1,571,178.74     1,050,621.69
                                                                    21,645,676.31    10,802,600.00    2,001,175.52     1,011,467.99
                                                                    15,750,418.22     9,152,466.38    1,753,204.00     1,174,338.00
                                                                     9,839,068.13     7,361,359.90    4,456,056.74     2,095,005.12
                                                                     3,774,763.41     5,618,320.57    9,252,125.31     4,265,293.98
                                                                     3,538,678.44     5,578,134.48    1,565,219.06       829,779.21
                                                                     3,460,544.38     5,322,053.32    1,028,754.27       882,887.27
                                                                     3,361,992.64     5,242,746.38    1,130,173.39       836,197.65
                                                                     3,522,468.34     6,271,310.22    1,014,930.81       800,243.93
                                                                     3,612,149.71     6,354,155.21    1,164,158.49       951,651.20
                                                                     5,929,960.68     7,064,370.71    1,534,364.27     1,025,307.20
                                                                     4,959,218.59    12,623,855.76    1,102,910.85       897,060.19
                                                                    13,454,960.35    10,117,055.31    1,487,142.06       972,258.68
                                                                    20,748,949.70     9,653,106.66    1,890,145.45       935,237.10
                                                                    15,068,310.25     8,003,669.16    1,608,435.17     1,093,267.57
                                                                     9,120,865.82     6,203,111.96    4,382,651.98     2,106,781.04
                                                                     3,014,710.35     4,468,314.56    8,972,088.58     4,037,334.05
                                                                     2,761,084.88     4,425,041.06    1,291,086.23       648,906.33
                                                                     2,653,630.57     3,914,381.34      748,513.29       658,294.00
                                                                     2,579,336.70     4,116,990.61      852,245.59       626,791.18
                                                                     2,766,170.87     5,250,084.35      730,564.77       611,761.88
                                                                     2,706,066.87     5,500,366.56      851,785.61       702,014.52
                                                                     4,683,356.89     6,006,876.82    1,086,851.76       760,275.50
                                                                     3,552,951.76    11,290,776.66      821,998.72       686,246.39
                                                                    11,286,799.07     8,287,962.21    1,127,295.65       763,524.70
                                                                    18,145,266.12     7,370,254.24    1,462,246.18       717,836.64
                                                                    11,892,697.37     6,077,193.28    1,134,281.39       891,348.89
                                                                     6,243,272.48     4,613,015.24    3,079,545.99     1,507,207.22
                                                                     1,679,450.35     3,083,468.06    6,199,473.12     3,239,358.04
                                                                     1,335,863.13     2,823,819.30      746,717.58       450,682.85
                                                                     1,376,797.50     2,584,452.82      371,965.53       460,416.16
                                                                     1,227,463.38     2,574,374.20      422,898.25       421,211.90
                                                                     1,478,660.23     3,145,447.14      360,151.02       410,502.19
                                                                     1,279,383.53     2,618,485.28      396,130.67       455,781.54
                                                                     2,479,441.57     2,975,003.67      588,532.98       485,149.63
                                                                     2,050,096.14     5,939,456.14      362,798.43       484,602.86
                                                                     8,668,801.40     5,112,425.60      566,414.07       521,340.42
                                                                    14,341,462.48     4,059,768.15      836,545.38       479,930.66
                                                                     8,665,618.74     2,968,876.92      737,246.78       676,901.33
                                                                     3,608,107.51     1,617,415.42    1,962,433.51     1,134,839.70
                                                                       550,757.72       100,751.03    3,494,164.85     2,314,878.91
                                                                       143,893.05        58,004.01      365,348.99        23,051.18
                                                                       245,533.05        30,120.01       44,364.94        31,423.97
                                                                       123,065.02        32,606.22       56,724.61         4,039.35
                                                                        92,764.48        68,094.50            0.00         9,395.91
                                                                        86,758.92       121,067.07       27,960.11         4,047.14
                                                                        67,682.23       166,353.63       30,828.55         3,498.62
                                                                       169,163.43       293,898.36            0.00         3,498.62
                                                                       678,016.38       305,303.59       24,500.41        51,226.97
                                                                     1,289,207.73       145,104.03       68,715.23         3,498.62
                                                                       831,352.97             0.00       24,500.41       145,807.90
                                                                             0.00             0.00      326,598.23             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                             0.00             0.00            0.00             0.00
                                                                -------------------------------------------------------------------

Total Amount of Scheduled Cashflow                                 387,104,096.22   365,207,474.03  109,067,960.91    63,854,012.64
Discount Rate                                                              8.500%           8.500%          8.500%           8.500%
Beginning Contract Value                                           341,096,801.34   322,647,080.96   94,751,108.58    54,809,576.37
Scheduled Contract Value Decline                                     2,802,762.73     4,756,404.03      842,497.99       553,633.07
Unscheduled Contract Value Decline                                  10,934,679.18     3,458,382.12    1,761,564.20       206,789.72
Additional Contract Value Added                                              0.00             0.00            0.00             0.00
Ending Contract Value                                              327,359,359.43   314,432,294.82   92,147,046.40    54,049,153.59



                                                                --------------------------------------------------------------------
Cutoff Date
                                                                --------------------------------------------------------------------
Date Added                                                            4/30/2000        4/30/2000         5/31/2000        5/31/2000
                                                                --------------------------------------------------------------------
Pool                                                                    POOL 5           POOL 6            POOL 7           POOL 8
                                                                --------------------------------------------------------------------
Scheduled Cashflows                                                   222,257.65                        229,689.76
                                                                    1,820,226.79       931,234.77     1,229,959.33       501,440.28
                                                                    1,709,538.87     1,318,066.60     1,171,772.71       637,793.83
                                                                    1,555,939.98       939,048.16     1,453,554.21       652,425.10
                                                                    2,177,714.99     1,348,117.00     1,778,988.09       573,077.54
                                                                    1,564,003.93     1,269,489.92     1,524,895.49       580,528.18
                                                                    1,225,888.83       995,850.96     1,004,033.83       556,470.89
                                                                    6,274,663.05     3,562,136.58     1,350,665.08       682,736.85
                                                                    9,767,862.64     3,108,854.75     4,052,714.45     1,503,948.79
                                                                    1,372,051.08       866,167.51     4,578,915.63     2,034,797.40
                                                                    1,381,374.15       867,021.64     1,175,291.37       518,816.84
                                                                    1,301,972.98       966,439.75     1,032,376.12       556,143.49
                                                                    1,295,483.74       901,493.33     1,234,749.60       550,490.11
                                                                    1,686,238.91     1,024,650.05     1,447,426.32       585,431.97
                                                                    1,657,925.53     1,144,731.89     1,101,570.89       656,747.12
                                                                    1,498,646.52       916,336.20     1,410,617.46       653,498.49
                                                                    2,196,301.88     1,212,823.75     1,759,676.56       558,609.52
                                                                    1,545,531.50     1,040,338.76     1,504,528.49       568,174.50
                                                                    1,211,405.12       968,520.17       971,569.26       544,054.63
                                                                    6,202,006.74     3,488,042.36     1,318,313.35       665,025.30
                                                                    9,617,982.69     2,825,287.38     3,861,072.13     1,455,617.99
                                                                    1,278,722.88       810,568.80     4,405,291.83     1,974,916.49
                                                                    1,287,417.75       809,041.42     1,058,183.74       487,070.17
                                                                    1,206,386.29       906,624.61       914,520.49       523,599.33
                                                                    1,191,885.03       831,457.31     1,096,506.44       517,463.08
                                                                    1,581,110.24       962,374.81     1,326,246.07       553,167.70
                                                                    1,558,921.95     1,079,350.47       973,530.24       609,567.51
                                                                    1,404,452.15       825,649.17     1,253,156.15       612,671.93
                                                                    2,021,575.90     1,100,101.98     1,617,311.76       516,063.35
                                                                    1,441,851.07     1,001,602.66     1,385,898.18       526,959.51
                                                                    1,116,245.10       915,691.40       846,994.58       513,772.67
                                                                    6,073,362.59     3,427,386.99     1,195,426.68       634,914.67
                                                                    9,384,602.76     2,623,929.99     3,576,527.38     1,379,039.85
                                                                      954,022.04       599,635.00     4,067,090.65     1,840,863.90
                                                                      858,070.97       594,297.38       818,954.66       363,746.76
                                                                      865,836.91       694,938.61       672,973.97       396,703.83
                                                                      831,748.85       629,789.06       851,627.33       394,776.93
                                                                    1,081,424.74       703,013.56     1,044,883.30       426,729.42
                                                                    1,142,650.90       806,771.75       732,866.69       464,480.37
                                                                    1,024,693.49       615,377.63       886,943.16       443,650.76
                                                                    1,503,721.24       874,093.91     1,300,527.86       390,542.06
                                                                    1,038,603.60       776,131.39     1,046,003.73       388,942.39
                                                                      782,139.93       721,504.59       607,529.94       376,964.97
                                                                    3,995,518.55     2,534,206.86       861,942.03       499,710.81
                                                                    6,279,883.32     1,962,020.33     2,585,496.85     1,010,130.37
                                                                      484,043.29       376,760.25     2,660,699.38     1,412,974.49
                                                                      427,728.39       369,932.90       487,169.76       239,974.85
                                                                      428,176.22       439,717.73       342,612.63       274,454.51
                                                                      405,477.17       380,614.50       388,157.70       263,034.03
                                                                      583,129.31       494,079.85       646,389.48       283,146.31
                                                                      644,747.94       603,292.87       387,338.12       280,831.92
                                                                      521,199.11       385,806.33       455,569.20       298,546.22
                                                                      966,488.88       570,503.94       794,764.62       245,588.48
                                                                      592,744.59       487,367.55       612,407.90       257,318.10
                                                                      345,102.93       433,381.86       241,562.27       249,843.94
                                                                    2,758,271.29     1,917,987.04       505,407.50       358,810.65
                                                                    3,807,769.58     1,193,261.63     1,428,248.47       713,879.45
                                                                      115,685.12        15,313.84     1,554,137.00       975,168.67
                                                                       48,341.81         3,957.01       175,195.67         3,185.35
                                                                       23,818.12        14,334.70        11,798.56         8,970.25
                                                                            0.00         1,572.90         6,029.67        25,073.98
                                                                       90,206.96         1,572.90       242,950.50        21,462.84
                                                                            0.00         1,572.90        17,836.95         1,122.59
                                                                       12,195.22         1,572.90        22,797.42           871.38
                                                                       30,558.23       498,793.08        11,029.67           871.38
                                                                       10,850.26        87,226.05        32,282.19           871.38
                                                                            0.00       105,373.81         6,029.67           871.38
                                                                      710,053.43             0.00        21,104.15       159,706.58
                                                                            0.00             0.00        99,491.31             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                            0.00             0.00             0.00             0.00
                                                                --------------------------------------------------------------------

Total Amount of Scheduled Cashflow                                120,196,453.67    64,884,207.75    81,469,823.63    36,958,856.38
Discount Rate                                                             8.500%           8.500%           8.500%           8.500%
Beginning Contract Value                                          103,088,119.88    55,923,982.43    70,140,941.63    31,420,589.11
Scheduled Contract Value Decline                                      921,734.42       462,974.60     1,033,115.67       241,829.85
Unscheduled Contract Value Decline                                  1,085,854.77       598,849.33       544,988.17        72,296.42
Additional Contract Value Added                                             0.00             0.00             0.00             0.00
Ending Contract Value                                             101,080,530.68    54,862,158.49    68,562,837.79    31,106,462.84


                                         2000-A                                                                              Page 6

<PAGE>

====================================================================================================================================
CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates


Scheduled Payment Date                                                           3/16/2000                 9/15/2000
Actual Payment Date                                                              3/16/2000                 9/15/2000
Collection Period Begin Date                                                                                8/1/2000
Collection Period End Date                                                                                 8/31/2000
Days in accrual period (30/360)                                                                                   30
Days in accrual period (act/360)                                                                                  31


COLLATERAL SUMMARY
Wtd. Average Discount Rate                                                                                     8.500%
Beginning Contract Value                                                                            1,073,878,200.31
Scheduled Contract Value Decline                                                                       11,614,952.36
Unscheduled Contract Value Decline                                                                     18,663,403.91
Additional Contract Value Purchased                                                                             0.00
Ending Contract Value                                                                               1,043,599,844.04

Beginning Pre-funding Account Balance                                                                           0.00
Ending Pre-funding Account Balance                                                                              0.00

Total Beginning Balance (Pool Balance + Pre-funding Account Balance)                                1,073,878,200.31
Total Ending Balance (Pool Balance + Pre-funding Account Balance)                                   1,043,599,844.04

COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due                                                                $1,115,150.38           0.11%
Scheduled Amounts 60 days or more past due                                                               $602,082.14           0.06%
Net Losses on Liquidated Receivables                                                                     $625,411.83           0.06%
Cumulative Net Losses                                                                                  $1,008,516.87
Number of Loans at Beginning of Period                                                                        44,058
Number of Loans at End of Period                                                                              43,332
Repossessed Equipment not Sold or Reassigned (Beginning)                                                       $0.00
Repossessed Equipment not Sold or Reassigned (End)                                                             $0.00

COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period                                                                            $40,207,307.98

Warranty Repurchases
    Contracts deferred beyond Final Scheduled Maturity Date                                                    $0.00
    Government obligors                                                                                        $0.00
          Total Warranty Repurchases                                                                           $0.00

Total Collections For The Period                                                                      $40,207,307.98

Reinvestment Income (excluding Pre-funding Account)                                                      $258,881.36
Reinvestment Income on Pre-funding Account)                                                                    $0.00

Total Collections + Reinvestment Income For The Period                                                $40,466,189.34


                                         2000-A                                                                              Page 7

<PAGE>

====================================================================================================================================

CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates

Actual Payment Date                                                                                        9/15/2000

CACLULATION OF DISTRIBUTABLE AMOUNTS

    Current Servicing Fee Due                                                       1.000%               $894,898.50
    Past Due Servicing Fee                                                                                     $0.00
    Total Servicing Fee Due                                                                              $894,898.50

    Current Administration Fee Due                                                 $500.00                   $166.67
    Past Due Administration Fee                                                                                $0.00
    Total Administration Fee Due                                                                             $166.67

    Total Principal Balance of Notes and Certificates (Beginning of Period)                        $1,073,878,200.31
    A-1 notes Beginning Principal balance                                                             $76,923,072.30
    A-2 notes Beginning Principal balance                                                            $360,000,000.00
    A-3 notes Beginning Principal balance                                                            $260,000,000.00
    A-4 notes Beginning Principal balance                                                            $311,000,000.00
    B notes Beginning Principal balance                                                               $42,955,128.01
    Certificate Beginning Principal balance                                                           $23,000,000.00

    A-1 notes Current Interest Due     6.178% act/360                                                    $409,226.47
    A-2 notes Current Interest Due     6.800% 30/360                                                   $2,040,000.00
    A-3 notes Current Interest Due     7.140% 30/360                                                   $1,547,000.00
    A-4 notes Current Interest Due     7.340% 30/360                                                   $1,902,283.33
    B notes Current Interest Due       7.320% 30/360                                                     $262,026.28
    Certificate Current Interest Due   7.320% 30/360                                                     $140,300.00

    A-1 notes Past Due Interest                                                                                $0.00
    A-2 notes Past Due Interest                                                                                $0.00
    A-3 notes Past Due Interest                                                                                $0.00
    A-4 notes Past Due Interest                                                                                $0.00
    B notes Past Due Interest                                                                                  $0.00
    Certificate Past Due Interest                                                                              $0.00

    A-1 notes Interest Due on Past Due Interest                                                                $0.00
    A-2 notes Interest Due on Past Due Interest                                                                $0.00
    A-3 notes Interest Due on Past Due Interest                                                                $0.00
    A-4 notes Interest Due on Past Due Interest                                                                $0.00
    B notes Interest Due on Past Due Interest                                                                  $0.00
    Certificate Interest Due on Past Due Interest                                                              $0.00

    A-1 notes Total Interest Due                                                                         $409,226.47
    A-2 notes Total Interest Due                                                                       $2,040,000.00
    A-3 notes Total Interest Due                                                                       $1,547,000.00
    A-4 notes Total Interest Due                                                                       $1,902,283.33
    B notes Total Interest Due                                                                           $262,026.28
    Certificate Total Interest Due                                                                       $140,300.00

    A-1 notes Principal Due                                                                           $29,067,222.02
    A-2 notes Principal Due                                                                                    $0.00
    A-3 notes Principal Due                                                                                    $0.00
    A-4 notes Principal Due                                                                                    $0.00
    Class B notes Principal Due                                                                        $1,211,134.25
    Certificate Principal Due                                                                                  $0.00

    Total notes Interest Due                                                                           $6,160,536.08
    Total notes Principal Due                                                                         $30,278,356.27
    Total notes Distributable Amount                                                                  $36,438,892.35


                                         2000-A                                                                              Page 8

<PAGE>

====================================================================================================================================

CNH Equipment Trust 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates

Actual Payment Date                                                                        9/15/2000

CASH AVAILABLE FOR DISTRIBUTION
    Total Collections + Reinvestment Income For The Period                            $40,466,189.34

    Beginning Negitive Carry Account                                                           $0.00
    Deposits from Negitive Carry Account  to Distribution Account                              $0.00

    Beginning Spread Account Balance                                                  $23,000,000.02
    Additional Deposit to Spread Account from Pre-funding                                      $0.00
    Deposits from Spread Account to Distribution Account                                       $0.00

    Beginning Principal Supplement Account                                                     $0.00
    Deposits from Principal Supplement Account to Distribution Account                         $0.00

    Total Cash Available                                                              $40,466,189.34

CASH ALLOCATION (CASHFLOW WATERFALL)                                                                        AVAILABLE
                                                                                                              CASH
                                                                                                            ---------
    Is CNH the servicier                                                          YES
    Servicing Fee Paid (If CNH is not the servicer)                                            $0.00
    Servicing Fee Shortfall                                                                    $0.00
                                                                                                              $40,466,189.34
    Administration Fee Paid                                                                  $166.67
    Administration Fee Shortfall                                                               $0.00
                                                                                                              $40,466,022.67
    Class A-1 notes Interest Paid                                                        $409,226.47
    Class A-2 notes Interest Paid                                                      $2,040,000.00
    Class A-3 notes Interest Paid                                                      $1,547,000.00
    Class A-4 notes Interest Paid                                                      $1,902,283.33
                                                                                                              $34,567,512.87
    Class A-1 notes Interest Shortfall                                                         $0.00
    Class A-2 notes Interest Shortfall                                                         $0.00
    Class A-3 notes Interest Shortfall                                                         $0.00
    Class A-4 notes Interest Shortfall                                                         $0.00

    Class B notes Interest Paid                                                          $262,026.28
    Class B notes Interest Shortfall                                                           $0.00
                                                                                                              $34,305,486.59
    Class A-1 notes Principal Paid                                                    $29,067,222.02
    Class A-2 notes Principal Paid                                                             $0.00
    Class A-3 notes Principal Paid                                                             $0.00
    Class A-4 notes Principal Paid                                                             $0.00
    Class B notes Principal Paid                                                       $1,211,134.25
                                                                                                               $4,027,130.32
    Deposits to Spread Account                                                                 $0.00
                                                                                                               $4,027,130.32
    Certificate Interest Paid                                                            $140,300.00
    Certificate Interest Shortfall                                                             $0.00
                                                                                                               $3,886,830.32
    Certificate Principal Paid                                                                 $0.00
                                                                                                               $3,886,830.32
    Total Principal Balance of Notes and Certificates (End of Period)              $1,043,599,844.04
    A-1 notes Ending Principal balance                                                $47,855,850.28
    A-2 notes Ending Principal balance                                               $360,000,000.00
    A-3 notes Ending Principal balance                                               $260,000,000.00
    A-4 notes Ending Principal balance                                               $311,000,000.00
    B notes Ending Principal balance                                                  $41,743,993.76
    Certificate Ending Principal balance                                              $23,000,000.00

    Servicing Fee Paid (If CNH is the servicer)                                          $894,898.50
    Servicing Fee Shortfall                                                                    $0.00
    Release to Seller as Excess                                                        $2,991,931.82           $2,991,931.82


                                         2000-A                                                                              Page 9

<PAGE>

====================================================================================================================================

CNH EQUIPMENT TRUST 2000-A
$150,000,000 Class A-1  6.178% Asset Backed Notes due April 9, 2001
$360,000,000 Class A-2  6.800% Asset Backed Notes due August 15, 2003
$260,000,000 Class A-3  7.140% Asset Backed Notes due August 15, 2004
$311,000,000 Class A-4  7.340% Asset Backed Notes due February 15, 2007
  $46,000,000 Class B  7.320% Asset Backed Notes due February 15, 2007
  $23,000,000  7.320% Asset Backed Certificates

Actual Payment Date                                                                   9/15/2000

SUMMARY AND FACTORS                                                                 AMOUNT               FACTOR         PER/$1000
                                                                                    ------               ------         ---------
    Total Principal Balance of Notes and Certificates (Beginning of Period)         $1,073,878,200.31       0.9338071       $933.81
    A-1 notes Beginning Principal balance                                              $76,923,072.30       0.5128205       $512.82
    A-2 notes Beginning Principal balance                                             $360,000,000.00       1.0000000     $1,000.00
    A-3 notes Beginning Principal balance                                             $260,000,000.00       1.0000000     $1,000.00
    A-4 notes Beginning Principal balance                                             $311,000,000.00       1.0000000     $1,000.00
    B notes Beginning Principal balance                                                $42,955,128.01       0.9338071       $933.81
    Certificate Beginning Principal balance                                            $23,000,000.00       1.0000000     $1,000.00

    Total Principal Balance of Notes and Certificates (End of Period)               $1,043,599,844.04       0.9074781       $907.48
    A-1 notes Ending Principal balance                  $150,000,000.00                $47,855,850.28       0.3190390       $319.04
    A-2 notes Ending Principal balance                  $360,000,000.00               $360,000,000.00       1.0000000     $1,000.00
    A-3 notes Ending Principal balance                  $260,000,000.00               $260,000,000.00       1.0000000     $1,000.00
    A-4 notes Ending Principal balance                  $311,000,000.00               $311,000,000.00       1.0000000     $1,000.00
    B notes Ending Principal balance                     $46,000,000.00                $41,743,993.76       0.9074781       $907.48
    Certificate Ending Principal balance                 $23,000,000.00                $23,000,000.00       1.0000000     $1,000.00

    Class A-1 notes Interest Paid                                                         $409,226.47       0.0027282         $2.73
    Class A-2 notes Interest Paid                                                       $2,040,000.00       0.0056667         $5.67
    Class A-3 notes Interest Paid                                                       $1,547,000.00       0.0059500         $5.95
    Class A-4 notes Interest Paid                                                       $1,902,283.33       0.0061167         $6.12
    Class B notes Interest Paid                                                           $262,026.28       0.0056962         $5.70
    Certificate Interest Paid                                                             $140,300.00       0.0061000         $6.10

    Class A-1 notes Interest Shortfall                                                          $0.00       0.0000000         $0.00
    Class A21 notes Interest Shortfall                                                          $0.00       0.0000000         $0.00
    Class A-3 notes Interest Shortfall                                                          $0.00       0.0000000         $0.00
    Class A-4 notes Interest Shortfall                                                          $0.00       0.0000000         $0.00
    Class B notes Interest Shortfall                                                            $0.00       0.0000000         $0.00
    Certificate Interest Shortfall                                                              $0.00       0.0000000         $0.00

    Class A-1 notes Principal Paid                                                     $29,067,222.02       0.1937815       $193.78
    Class A-2 notes Principal Paid                                                              $0.00       0.0000000         $0.00
    Class A-3 notes Principal Paid                                                              $0.00       0.0000000         $0.00
    Class A-4 notes Principal Paid                                                              $0.00       0.0000000         $0.00
    Class B notes Principal Paid                                                        $1,211,134.25       0.0263290        $26.33
    Certificate Principal Paid                                                                  $0.00       0.0000000         $0.00

NEGITIVE CARRY ACCOUNT
    Negitive Carry                                                                              4.443%
    Negitive Carry Days Remaining                               9/15/00                             0
    Required Negitive Carry Account                                                             $0.00
    Beginning Negitive Carry Account                                                            $0.00
    Negitive Carry Account Withdrawls to Distribution Account                                   $0.00
    Negitive Carry Released to Seller                                                           $0.00
    Ending Negitive Carry Account Balance                                                       $0.00

SPREAD ACCOUNT
    Required Spread Account Balance                                2.00%               $23,000,000.02
    Beginning Spread Account Balance                                                   $23,000,000.02
    Additional Deposit to Spread Account from Pre-funding                                       $0.00
    Spread Account Withdrawls to Distribution Account                                           $0.00
    Spread Account Deposits from Excess Cash                                                    $0.00
    Spread Account Released to Seller                                                           $0.00
    Ending Spread Account Balance                                                      $23,000,000.02

PRINCIPAL SUPPLEMENT ACCOUNT
    Required Principal Supplement Account Balance                                               $0.00
    Beginning Principal Supplement Account  Balance                                             $0.00
    Additional Deposit to Principal Supplement Account from Pre-funding                         $0.00
    Principal Supplement Account Withdrawls to Distribution Account                             $0.00
    Principal Supplement Account Released to Seller                                             $0.00
    Ending Principal Supplement Account                                                         $0.00

PRE-FUNDING ACCOUNT
    Beginning Pre-funding Account Balance                                                       $0.00
    New Contract Value Purchased                                                                $0.00
    Deposits to Spread Account                                                                  $0.00
    Deposits to Principal Supplement Account                                                    $0.00
    Ending Pre-funding Account Balance                                                          $0.00
    Release to seller                                                                           $0.00

    Total Release to Seller                                                             $3,886,996.99


                                         2000-A                                                                             Page 10
</TABLE>