# Sheet1

|Caterpillar Financial Asset Trust, 1999-A                                            |  |  |                   
|------------------------------------------------------------------------------------ |  |  | ------------------
|                                                                                     |  |  |                   
|STATEMENT TO CERTIFICATEHOLDER                                                       |  |  | EXHIBIT 99.1      
|                                                                                     |  |  |                   
|ORIGINAL DEAL PARAMETERS                                                             |  |  |                   
|Certificate Balance                                                                  |  |  | $17,764,812.00    
|                                                                                     |  |  |                   
|INPUTS FROM PREVIOUS PERIOD STATEMENT TO CERTIFICATEHOLDER                           |  |  |                   
|Certificate Balance                                                                  |  |  | N/A               
|                                                                                     |  |  |                   
|CALCULATION OF DISTRIBUTABLE AMOUNTS                                                 |  |  |                   
|Deposit to Certificate Distribution Account from Collection Account plus             |  |  | $0.00             
|Deposit to Certificate Distribution Account from Principal Distribution Account      |  |  | $0.00             
|Deposit to Certificate Distribution Account from Reserve Account                     |  |  | $0.00             
|Total Deposit to Certificate Distribution Account                                    |  |  | $0.00             
|                                                                                     |  |  |                   
|DISTRIBUTIONS FROM CERTIFICATE DISTRIBUTION ACCOUNT                                  |  |  |                   
|1.  Principal to Fixed Rate Certificateholders                                       |  |  | $0.00             
|2.  Any remaining amounts to the Seller                                              |  |  | $0.00             
|                                                                                     |  |  |                   
|SUMMARY OF DISTRIBUTIONS                                                             |  |  |                   
|Certificates Principal Paid                                                          |  |  | $0.00             
|Ending Certificates Principal Balance                                                |  |  | $17,764,812.00    
|                                                                                     |  |  |                   
|Remaining amounts to the Seller                                                      |  |  | $0.00             
|                                                                                     |  |  |                   
|Caterpillar Financial Asset Trust, 1999-A                                            |  |  |                   
|                                                                                     |  |  |                   
|STATEMENT TO NOTEHOLDERS                                                             |  |  | EXHIBIT 99.2      
|                                                                                     |  |  |                   
|Distribution Date                                                                    |  |  | Year End Statement
|                                                                                     |  |  |                   
|(i) Amount of principal being paid on Notes                                          |  |  |                   
|                                                                                     |  |  |                   
|(a) Class A-1 Notes (CUSIP No. 149114 AZ3)                                           |  |  | $0.00             
|per $1,000 original principal balance                                                |  |  | $0.00             
|                                                                                     |  |  |                   
|(b) Class A-2 Notes (CUSIP No. 149114 BA7)                                           |  |  | $0.00             
|per $1,000 original principal balance                                                |  |  | $0.00             
|                                                                                     |  |  |                   
|(c) Class A-3 Notes (CUSIP No. 149114 BB5)                                           |  |  | $161,861,924.93   
|per $1,000 original principal balance                                                |  |  | $599.49           
|                                                                                     |  |  |                   
|(d) Class B Notes (CUSIP No. 149114 BC3)                                             |  |  | $0.00             
|per $1,000 original principal balance                                                |  |  | $0.00             
|                                                                                     |  |  |                   
|(f) Total                                                                            |  |  | $161,861,924.93   
|                                                                                     |  |  |                   
|(ii) Amount of interest being paid on Notes                                          |  |  |                   
|                                                                                     |  |  |                   
|(a) Class A-1 Notes (CUSIP No. 149114 AZ3)                                           |  |  | $0.00             
|per $1,000 original principal balance                                                |  |  | $0.00             
|                                                                                     |  |  |                   
|(b) Class A-2 Notes (CUSIP No. 149114 BA7)                                           |  |  | $0.00             
|per $1,000 original principal balance                                                |  |  | $0.00             
|                                                                                     |  |  |                   
|(c) Class A-3 Notes (CUSIP No. 149114 BB5)                                           |  |  | $10,960,746.01    
|per $1,000 original principal balance                                                |  |  | $40.60            
|                                                                                     |  |  |                   
|(d) Class B Notes (CUSIP No. 149114 BC 3)                                            |  |  | $1,549,468.00     
|per $1,000 original principal balance                                                |  |  | $65.50            
|                                                                                     |  |  |                   
|(f) Total                                                                            |  |  | $12,510,214.01    
|                                                                                     |  |  |                   
|(iii) (a) Aggregate Contract Balance at end of related collection period             |  |  | $130,363,923.08   
|(b)Note Value at end of related collection period                                    |  |  | $129,884,023.84   
|                                                                                     |  |  |                   
|(iv) After giving effect to distributions on this Distribution Date                  |  |  |                   
|                                                                                     |  |  |                   
|(a) (1) outstanding principal amount of Class A-1 Notes                              |  |  | $0.00             
|(2) Class A-1 Note Pool Factor                                                       |  |  | -                 
|                                                                                     |  |  |                   
|(b) (1) outstanding principal amount of Class A-2 Notes                              |  |  | $0.00             
|(2) Class A-2 Note Pool Factor                                                       |  |  | -                 
|                                                                                     |  |  |                   
|(c) (1) outstanding principal amount of Class A-3 Notes                              |  |  | $108,138,075.07   
|(2) Class A-3 Note Pool Factor                                                       |  |  | 0.40              
|                                                                                     |  |  |                   
|(d) (1) outstanding principal amount of Class B Notes                                |  |  | $23,656,000.00    
|(2) Class B Note Pool Factor                                                         |  |  | 1.00              
|                                                                                     |  |  |                   
|(v) Amount of Servicing Fee paid                                                     |  |  | $943,463.37       
|                                                                                     |  |  |                   
|(vi) Aggregate Amount of Realized Losses for Collection Period                       |  |  | $2,220,292.20     
|                                                                                     |  |  |                   
|(vii) Aggregate Purchase Amounts for Collection Period                               |  |  | $138,664.66       
|                                                                                     |  |  |                   
|(viii) Balance of Reserve Account at end of related Collection Period                |  |  | $7,392,760.00     
|                                                                                     |  |  |                   
|(ix) Specified Reserve Account Balance at end of related Collection Period           |  |  | $7,392,760.00     
|                                                                                     |  |  |                   
|Caterpillar Financial Asset Trust 1999-A                                             |  |  |                   
|SERVICING REPORT                                                                     |  |  | EXHIBIT 99.3      
|                                                                                     |  |  |                   
|Collection Period Month Begin                                                        |  |  |                   
|Collection Period Month End                                                          |  |  | YEAR END STATEMENT
|Previous Payment Date (or Closing Date)                                              |  |  | AS OF 12/31/01    
|Actual Days in Accrual Period                                                        |  |  | 0                 
|                                                                                     |  |  |                   
|ORIGINAL DEAL PARAMETERS                                                             |  |  |                   
|Initial Note Value                                                                   |  |  | $591,420,812.00   
|Initial Aggregate Contract Balance                                                   |  |  | $593,653,284.55   
|Number of Contracts                                                                  |  |  | 6,786             
|Wtd. Avg. APR                                                                        |  |  | 7.11%             
|Wtd. Avg. Remaining Term                                                             |  |  | 43                
|Annual Servicing Fee Rate                                                            |  |  | 1.00%             
|Reserve Account Initial Deposit                                                      |  |  | $7,392,760.00     
|Class A-1 Note Original Principal Balance                                            |  |  | $155,000,000.00   
|Class A-1 Note Rate                                                                  |  |  | 5.3650%           
|Class A-1 Note Final Scheduled Distribution Date                                     |  |  | July 25, 2000     
|Class A-1 CUSIP Number                                                               |  |  | 149114 AZ3        
|Class A-2 Note Original Principal Balance                                            |  |  | $125,000,000.00   
|Class A-2 Note Rate                                                                  |  |  | 5.90%             
|Class A-2 Note Final Scheduled Distribution Date                                     |  |  | March 25, 2002    
|Class A-2 CUSIP Number                                                               |  |  | 149114 BA7        
|Class A-3 Note Original Principal Balance                                            |  |  | $270,000,000.00   
|Class A-3 Note Rate                                                                  |  |  | 6.20%             
|Class A-3 Note Final Scheduled Distribution Date                                     |  |  | April 26, 2004    
|Class A-3 CUSIP Number                                                               |  |  | 149114 BB5        
|Class B Note Original Principal Balance                                              |  |  | $23,656,000.00    
|Class B Note Rate                                                                    |  |  | 6.55%             
|Class B Note Final Scheduled Distribution Date                                       |  |  | July 25, 2005     
|Class B CUSIP Number                                                                 |  |  | 149114 BC3        
|Certificate Balance                                                                  |  |  | $17,764,812.00    
|                                                                                     |  |  |                   
|INPUTS FROM PREVIOUS PERIOD SERVICER REPORT                                          |  |  |                   
|Note Value                                                                           |  |  | N/A               
|Aggregate Contract Balance                                                           |  |  | N/A               
|Number of Contracts                                                                  |  |  | N/A               
|Wtd. Avg. APR                                                                        |  |  | N/A               
|Wtd. Avg. Remaining Term                                                             |  |  | N/A               
|Reserve Account Balance                                                              |  |  | N/A               
|Class A-1 Note Outstanding Principal Balance                                         |  |  | N/A               
|Class A-1 Note Interest Shortfall                                                    |  |  | N/A               
|Class A-2 Note Outstanding Principal Balance                                         |  |  | N/A               
|Class A-2 Note Interest Shortfall                                                    |  |  | N/A               
|Class A-3 Note Outstanding Principal Balance                                         |  |  | N/A               
|Class A-3 Note Interest Shortfall                                                    |  |  | N/A               
|Class B Note Outstanding Principal Balance                                           |  |  | N/A               
|Class B Note Interest Shortfall                                                      |  |  | N/A               
|Servicing Fee Shortfall                                                              |  |  | N/A               
|                                                                                     |  |  |                   
|CURRENT COLLECTION PERIOD ACTIVITY                                                   |  |  |                   
|Total Interest Collections                                                           |  |  | $14,880,153.75    
|Total Principal Collections                                                          |  |  | $155,706,308.26   
|Residual Collections                                                                 |  |  | $297,994.25       
|Warranty Repurchases Contracts                                                       |  |  | $69,481.03        
|Administrative Repurchases                                                           |  |  | $69,183.63        
|Liquidation Proceeds                                                                 |  |  | $3,952,573.94     
|Reserve Account Reinvestment Income                                                  |  |  | $345,907.45       
|Total Available Amount                                                               |  |  | $175,321,602.31   
|                                                                                     |  |  |                   
|Beginning Note Value                                                                 |  |  | N/A               
|Ending Note Value                                                                    |  |  | $129,884,023.84   
|Beginning Aggregate Contract Balance                                                 |  |  | N/A               
|Ending Aggregate Contract Balance                                                    |  |  | $130,363,923.08   
|Number of Contracts at Beginning of Period                                           |  |  | N/A               
|Number of Contracts at End of Period                                                 |  |  | 3,920             
|Wtd. Avg. APR                                                                        |  |  | 7.02%             
|Wtd. Avg. Remaining Term                                                             |  |  | 18                
|Aggregate Scheduled Amounts 31-60 days past due                                      |  |  | $5,129,555.62     
|Aggregate Scheduled Amounts 61 days or more past due                                 |  |  | $4,327,819.91     
|Net Losses on Liquidated Receivables this Period                                     |  |  | $2,220,292.20     
|Repossessed Equipment not Sold or Reassigned (Beginning)                             |  |  | $2,881,656.09     
|Repossessed Equipment not Sold or Reassigned (End)                                   |  |  | $2,015,180.96     
|                                                                                     |  |  |                   
|CALCULATION OF DISTRIBUTABLE AMOUNTS                                                 |  |  |                   
|Servicing Fee Due                                                                    |  |  | $3,283,077.11     
|Is CFSC or Affiliate Servicer (Yes / No)?                                            |  |  | Yes               
|                                                                                     |  |  |                   
|Administration Fee                                                                   |  |  | $6,000.00         
|                                                                                     |  |  |                   
|Class A-1 Noteholders' Monthly Interest Distributable Amount                         |  |  | $0.00             
|Class A-1 Noteholders' Interest Carryover Shortfall                                  |  |  | $0.00             
|Class A-1 Noteholders' Interest Distributable Amount                                 |  |  | $0.00             
|                                                                                     |  |  |                   
|Class A-2 Noteholders' Monthly Interest Distributable Amount                         |  |  | $0.00             
|Class A-2 Noteholders' Interest Carryover Shortfall                                  |  |  | $0.00             
|Class A-2 Noteholders' Interest Distributable Amount                                 |  |  | $0.00             
|                                                                                     |  |  |                   
|Class A-3 Noteholders' Monthly Interest Distributable Amount                         |  |  | $10,960,746.01    
|Class A-3 Noteholders' Interest Carryover Shortfall                                  |  |  | $0.00             
|Class A-3 Noteholders' Interest Distributable Amount                                 |  |  | $10,960,746.01    
|                                                                                     |  |  |                   
|Class A Noteholders' Monthly Interest Distributable Amount                           |  |  | $10,960,746.01    
|Class A Noteholders' Interest Carryover Shortfall                                    |  |  | $0.00             
|Class A Noteholders' Interest Distributable Amount                                   |  |  | $10,960,746.01    
|                                                                                     |  |  |                   
|First Priority Principal Distribution Amount                                         |  |  | $0.00             
|                                                                                     |  |  |                   
|Class B Noteholders' Monthly Interest Distributable Amount                           |  |  | $1,549,468.00     
|Class B Noteholders' Interest Carryover Shortfall                                    |  |  | $0.00             
|Class B Noteholders' Interest Distributable Amount                                   |  |  | $1,549,468.00     
|                                                                                     |  |  |                   
|Second Priority Principal Distribution Amount                                        |  |  | $0.00             
|                                                                                     |  |  |                   
|Regular Principal Distribution Amount                                                |  |  | $163,481,169.65   
|                                                                                     |  |  |                   
|Total Required Payment                                                               |  |  | $12,510,214.01    
|                                                                                     |  |  |                   
|Draw from Reserve Account                                                            |  |  | $0.00             
|                                                                                     |  |  |                   
|Total Distribution Amount                                                            |  |  | $175,321,602.31   
|                                                                                     |  |  |                   
|DISTRIBUTIONS FROM COLLECTION ACCOUNT                                                |  |  |                   
|1.   Servicing Fee (if CFSC or Affiliate is NOT servicer)                            |  |  | $0.00             
|2.   Administration Fee (if CFSC or Affiliate is NOT servicer)                       |  |  | $6,000.00         
|3.   Class A Noteholders' Interest Distributable Amount to Class A Noteholders       |  |  | $10,960,746.01    
|4.   First Priority Principal Distribution Amount to Principal Distribution Account  |  |  | $0.00             
|5.   Class B Noteholders' Interest Distributable Amount to Class B Noteholders       |  |  | $1,549,468.00     
|6.   Second Priority Principal Distribution Amount to Principal Distribution Account |  |  | $0.00             
|7.   Deposit to Reserve Account                                                      |  |  | $0.00             
|8.   Regular Principal Distribution Amount to Principal Distribution Account         |  |  | $161,861,924.93   
|9.   Servicing Fee (if CFSC or Affiliate IS servicer)                                |  |  | $943,463.37       
|10. Deposit to Certificate Distribution Account                                      |  |  | $0.00             
|                                                                                     |  |  |                   
|DISTRIBUTIONS FROM PRINCIPAL DISTRIBUTION ACCOUNT                                    |  |  |                   
|1.   Principal to Class A-1 Noteholders                                              |  |  | $0.00             
|2.   Principal to Class A-2 Noteholders                                              |  |  | $0.00             
|3.   Principal to Class A-3 Noteholders                                              |  |  | $161,861,924.93   
|4.   Principal to Class B Noteholders                                                |  |  | $0.00             
|5.   Deposit to Certificate Distribution Account                                     |  |  | $0.00             
|                                                                                     |  |  |                   
|RECONCILIATION OF RESERVE ACCOUNT                                                    |  |  |                   
|Beginning Reserve Account Balance                                                    |  |  | N/A               
|Draw from Reserve Account to cover shortfalls                                        |  |  | $0.00             
|Interim Specified Reserve Account Balance                                            |  |  | $7,392,760.00     
|Deposit to Reserve Account Needed                                                    |  |  | $0.00             
|Deposit to Reserve Account from Collection Account                                   |  |  | $0.00             
|Specified Reserve Account Balance                                                    |  |  | $7,392,760.00     
|Reserve Account Release deposited into Certificate Distribution Account              |  |  | $0.00             
|Ending Reserve Account Balance                                                       |  |  | $7,392,760.00     
|                                                                                     |  |  |                   
|SUMMARY OF DISTRIBUTIONS                                                             |  |  |                   
|Servicing Fee Paid to Servicer                                                       |  |  | $943,463.37       
|Servicing Fee Shortfall                                                              |  |  | $2,339,613.74     
|                                                                                     |  |  |                   
|Class A-1 Interest Paid                                                              |  |  | $0.00             
|Class A-1 Interest Shortfall                                                         |  |  | $0.00             
|Class A-1 Principal Paid                                                             |  |  | $0.00             
|Ending Class A-1 Principal Balance                                                   |  |  | $0.00             
|                                                                                     |  |  |                   
|Class A-2 Interest Paid                                                              |  |  | $0.00             
|Class A-2 Interest Shortfall                                                         |  |  | $0.00             
|Class A-2 Principal Paid                                                             |  |  | $0.00             
|Ending Class A-2 Principal Balance                                                   |  |  | $0.00             
|                                                                                     |  |  |                   
|Class A-3 Interest Paid                                                              |  |  | $10,960,746.01    
|Class A-3 Interest Shortfall                                                         |  |  | $0.00             
|Class A-3 Principal Paid                                                             |  |  | $161,861,924.93   
|Ending Class A-3 Principal Balance                                                   |  |  | $108,138,075.07   
|                                                                                     |  |  |                   
|Class B Interest Paid                                                                |  |  | $1,549,468.00     
|Class B Interest Shortfall                                                           |  |  | $0.00             
|Class B Principal Paid                                                               |  |  | $0.00             
|Ending Class B Principal Balance                                                     |  |  | $23,656,000.00    
|                                                                                     |  |  |                   
|Deposit to Certificate Distribution Account                                          |  |  | $0.00             
|                                                                                     |  |  |                   
|Caterpillar Financial Asset Trust, 2001-A                                            |  |  |                   
|                                                                                     |  |  |                   
|STATEMENT TO CERTIFICATEHOLDER                                                       |  |  | EXHIBIT 99.4      
|                                                                                     |  |  |                   
|ORIGINAL DEAL PARAMETERS                                                             |  |  |                   
|Certificate Balance                                                                  |  |  | $12,422,797.00    
|                                                                                     |  |  |                   
|INPUTS FROM PREVIOUS PERIOD STATEMENT TO CERTIFICATEHOLDER                           |  |  |                   
|Certificate Balance                                                                  |  |  | N/A               
|                                                                                     |  |  |                   
|CALCULATION OF DISTRIBUTABLE AMOUNTS                                                 |  |  |                   
|Deposit to Certificate Distribution Account from Collection Account plus             |  |  | $9,307,477.60     
|Deposit to Certificate Distribution Account from Principal Distribution Account      |  |  | $0.00             
|Deposit to Certificate Distribution Account from Reserve Account                     |  |  | $0.00             
|Total Deposit to Certificate Distribution Account                                    |  |  | $9,307,477.60     
|                                                                                     |  |  |                   
|DISTRIBUTIONS FROM CERTIFICATE DISTRIBUTION ACCOUNT                                  |  |  |                   
|1.  Principal to Fixed Rate Certificateholders                                       |  |  | $0.00             
|2.  Any remaining amounts to the Seller                                              |  |  | $9,307,477.60     
|                                                                                     |  |  |                   
|SUMMARY OF DISTRIBUTIONS                                                             |  |  |                   
|Certificates Principal Paid                                                          |  |  | $0.00             
|Ending Certificates Principal Balance                                                |  |  | $12,422,797.00    
|                                                                                     |  |  |                   
|Remaining amounts to the Seller                                                      |  |  | $9,307,477.60     
|                                                                                     |  |  |                   
|Caterpillar Financial Asset Trust, 2001-A                                            |  |  |                   
|                                                                                     |  |  |                   
|STATEMENT TO NOTEHOLDERS                                                             |  |  | EXHIBIT 99.5      
|                                                                                     |  |  |                   
|Distribution Date                                                                    |  |  | Year End Statement
|                                                                                     |  |  |                   
|(i) Amount of principal being paid on Notes                                          |  |  |                   
|                                                                                     |  |  |                   
|(a) Class A-1 Notes (CUSIP No. 149114 BD1)                                           |  |  | $137,987,468.08   
|per $1,000 original principal balance                                                |  |  | $760.48           
|                                                                                     |  |  |                   
|(b) Class A-2 Notes (CUSIP No. 149114 BE9)                                           |  |  | $0.00             
|per $1,000 original principal balance                                                |  |  | $0.00             
|                                                                                     |  |  |                   
|(c) Class A-3 Notes (CUSIP No. 149114 BF6)                                           |  |  | $0.00             
|per $1,000 original principal balance                                                |  |  | $0.00             
|                                                                                     |  |  |                   
|(d) Class B Notes (CUSIP No. 149114 BG4)                                             |  |  | $0.00             
|per $1,000 original principal balance                                                |  |  | $0.00             
|                                                                                     |  |  |                   
|(f) Total                                                                            |  |  | $137,987,468.08   
|                                                                                     |  |  |                   
|(ii) Amount of interest being paid on Notes                                          |  |  |                   
|                                                                                     |  |  |                   
|(a) Class A-1 Notes (CUSIP No. 149114 BD1)                                           |  |  | $2,431,806.43     
|per $1,000 original principal balance                                                |  |  | $13.40            
|                                                                                     |  |  |                   
|(b) Class A-2 Notes (CUSIP No. 149114 BE9)                                           |  |  | $2,753,700.00     
|per $1,000 original principal balance                                                |  |  | $20.55            
|                                                                                     |  |  |                   
|(c) Class A-3 Notes (CUSIP No. 149114 BF6)                                           |  |  | $6,733,909.75     
|per $1,000 original principal balance                                                |  |  | $24.25            
|                                                                                     |  |  |                   
|(d) Class B Notes (CUSIP No. 149114 BG4)                                             |  |  | $444,072.20       
|per $1,000 original principal balance                                                |  |  | $28.60            
|                                                                                     |  |  |                   
|(f) Total                                                                            |  |  | $12,363,488.38    
|                                                                                     |  |  |                   
|(iii) (a) Aggregate Contract Balance at end of related collection period             |  |  | $485,065,991.38   
|(b)Note Value at end of related collection period                                    |  |  | $483,097,328.92   
|                                                                                     |  |  |                   
|(iv) After giving effect to distributions on this Distribution Date                  |  |  |                   
|                                                                                     |  |  |                   
|(a) (1) outstanding principal amount of Class A-1 Notes                              |  |  | $43,460,531.92    
|(2) Class A-1 Note Pool Factor                                                       |  |  | 0.24              
|                                                                                     |  |  |                   
|(b) (1) outstanding principal amount of Class A-2 Notes                              |  |  | $134,000,000.00   
|(2) Class A-2 Note Pool Factor                                                       |  |  | 1.00              
|                                                                                     |  |  |                   
|(c) (1) outstanding principal amount of Class A-3 Notes                              |  |  | $277,687,000.00   
|(2) Class A-3 Note Pool Factor                                                       |  |  | 1.00              
|                                                                                     |  |  |                   
|(d) (1) outstanding principal amount of Class B Notes                                |  |  | $15,527,000.00    
|(2) Class B Note Pool Factor                                                         |  |  | 1.00              
|                                                                                     |  |  |                   
|(v) Amount of Servicing Fee paid                                                     |  |  | $2,831,138.23     
|                                                                                     |  |  |                   
|(vi) Aggregate Amount of Realized Losses for Collection Period                       |  |  | $207,430.59       
|                                                                                     |  |  |                   
|(vii) Aggregate Purchase Amounts for Collection Period                               |  |  | $894,281.06       
|                                                                                     |  |  |                   
|(viii) Balance of Reserve Account at end of related Collection Period                |  |  | $7,763,560.00     
|                                                                                     |  |  |                   
|(ix) Specified Reserve Account Balance at end of related Collection Period           |  |  | $7,763,560.00     
|                                                                                     |  |  |                   
|Caterpillar Financial Asset Trust 2001-A                                             |  |  |                   
|SERVICING REPORT                                                                     |  |  | EXHIBIT 99.6      
|                                                                                     |  |  |                   
|Collection Period Month Begin                                                        |  |  |                   
|Collection Period Month End                                                          |  |  | YEAR END STATEMENT
|Previous Payment Date (or Closing Date)                                              |  |  | AS OF 12/31/01    
|Actual Days in Accrual Period                                                        |  |  | 0                 
|                                                                                     |  |  |                   
|ORIGINAL DEAL PARAMETERS                                                             |  |  |                   
|Initial Note Value                                                                   |  |  | $621,084,796.61   
|Initial Aggregate Contract Balance                                                   |  |  | $624,415,986.63   
|Number of Contracts                                                                  |  |  | 8,676             
|Wtd. Avg. APR                                                                        |  |  | 8.52%             
|Wtd. Avg. Remaining Term                                                             |  |  | 39                
|Annual Servicing Fee Rate                                                            |  |  | 1.00%             
|Reserve Account Initial Deposit                                                      |  |  | $7,763,560.00     
|Class A-1 Note Original Principal Balance                                            |  |  | $181,448,000.00   
|Class A-1 Note Rate                                                                  |  |  | 3.7400%           
|Class A-1 Note Final Scheduled Distribution Date                                     |  |  | July 25, 2002     
|Class A-1 CUSIP Number                                                               |  |  | 149114 BD1        
|Class A-2 Note Original Principal Balance                                            |  |  | $134,000,000.00   
|Class A-2 Note Rate                                                                  |  |  | 4.11%             
|Class A-2 Note Final Scheduled Distribution Date                                     |  |  | December 26, 2003 
|Class A-2 CUSIP Number                                                               |  |  | 149114 BE9        
|Class A-3 Note Original Principal Balance                                            |  |  | $277,687,000.00   
|Class A-3 Note Rate                                                                  |  |  | 4.85%             
|Class A-3 Note Final Scheduled Distribution Date                                     |  |  | April 25, 2007    
|Class A-3 CUSIP Number                                                               |  |  | 149114 BF6        
|Class B Note Original Principal Balance                                              |  |  | $15,527,000.00    
|Class B Note Rate                                                                    |  |  | 5.72%             
|Class B Note Final Scheduled Distribution Date                                       |  |  | July 25, 2007     
|Class B CUSIP Number                                                                 |  |  | 149114 BG4        
|Certificate Balance                                                                  |  |  | $12,422,797.00    
|                                                                                     |  |  |                   
|INPUTS FROM PREVIOUS PERIOD SERVICER REPORT                                          |  |  |                   
|Note Value                                                                           |  |  | N/A               
|Aggregate Contract Balance                                                           |  |  | N/A               
|Number of Contracts                                                                  |  |  | N/A               
|Wtd. Avg. APR                                                                        |  |  | N/A               
|Wtd. Avg. Remaining Term                                                             |  |  | N/A               
|Reserve Account Balance                                                              |  |  | N/A               
|Class A-1 Note Outstanding Principal Balance                                         |  |  | N/A               
|Class A-1 Note Interest Shortfall                                                    |  |  | N/A               
|Class A-2 Note Outstanding Principal Balance                                         |  |  | N/A               
|Class A-2 Note Interest Shortfall                                                    |  |  | N/A               
|Class A-3 Note Outstanding Principal Balance                                         |  |  | N/A               
|Class A-3 Note Interest Shortfall                                                    |  |  | N/A               
|Class B Note Outstanding Principal Balance                                           |  |  | N/A               
|Class B Note Interest Shortfall                                                      |  |  | N/A               
|Servicing Fee Shortfall                                                              |  |  | N/A               
|                                                                                     |  |  |                   
|CURRENT COLLECTION PERIOD ACTIVITY                                                   |  |  |                   
|Total Interest Collections                                                           |  |  | $24,582,869.85    
|Total Principal Collections                                                          |  |  | $136,128,495.19   
|Residual Collections                                                                 |  |  | $109,714.34       
|Warranty Repurchases Contracts                                                       |  |  | $639,542.43       
|Administrative Repurchases                                                           |  |  | $254,738.63       
|Liquidation Proceeds                                                                 |  |  | $647,297.06       
|Reserve Account Reinvestment Income                                                  |  |  | $129,914.79       
|Total Available Amount                                                               |  |  | $162,492,572.29   
|                                                                                     |  |  |                   
|Beginning Note Value                                                                 |  |  | N/A               
|Ending Note Value                                                                    |  |  | $483,097,328.92   
|Beginning Aggregate Contract Balance                                                 |  |  | N/A               
|Ending Aggregate Contract Balance                                                    |  |  | $485,065,991.38   
|Number of Contracts at Beginning of Period                                           |  |  | 8,256             
|Number of Contracts at End of Period                                                 |  |  | 8,140             
|Wtd. Avg. APR                                                                        |  |  | 8.50%             
|Wtd. Avg. Remaining Term                                                             |  |  | 33                
|Aggregate Scheduled Amounts 31-60 days past due                                      |  |  | $16,129,275.72    
|Aggregate Scheduled Amounts 61 days or more past due                                 |  |  | $5,807,952.10     
|Net Losses on Liquidated Receivables this Period                                     |  |  | $207,430.59       
|Repossessed Equipment not Sold or Reassigned (Beginning)                             |  |  | $4,197,489.16     
|Repossessed Equipment not Sold or Reassigned (End)                                   |  |  | $5,760,406.33     
|                                                                                     |  |  |                   
|CALCULATION OF DISTRIBUTABLE AMOUNTS                                                 |  |  |                   
|Servicing Fee Due                                                                    |  |  | $2,831,138.23     
|Is CFSC or Affiliate Servicer (Yes / No)?                                            |  |  | Yes               
|                                                                                     |  |  |                   
|Administration Fee                                                                   |  |  | $3,000.00         
|                                                                                     |  |  |                   
|Class A-1 Noteholders' Monthly Interest Distributable Amount                         |  |  | $2,431,806.43     
|Class A-1 Noteholders' Interest Carryover Shortfall                                  |  |  | $0.00             
|Class A-1 Noteholders' Interest Distributable Amount                                 |  |  | $2,431,806.43     
|                                                                                     |  |  |                   
|Class A-2 Noteholders' Monthly Interest Distributable Amount                         |  |  | $2,753,700.00     
|Class A-2 Noteholders' Interest Carryover Shortfall                                  |  |  | $0.00             
|Class A-2 Noteholders' Interest Distributable Amount                                 |  |  | $2,753,700.00     
|                                                                                     |  |  |                   
|Class A-3 Noteholders' Monthly Interest Distributable Amount                         |  |  | $6,733,909.75     
|Class A-3 Noteholders' Interest Carryover Shortfall                                  |  |  | $0.00             
|Class A-3 Noteholders' Interest Distributable Amount                                 |  |  | $6,733,909.75     
|                                                                                     |  |  |                   
|Class A Noteholders' Monthly Interest Distributable Amount                           |  |  | $11,919,416.18    
|Class A Noteholders' Interest Carryover Shortfall                                    |  |  | $0.00             
|Class A Noteholders' Interest Distributable Amount                                   |  |  | $11,919,416.18    
|                                                                                     |  |  |                   
|First Priority Principal Distribution Amount                                         |  |  | $0.00             
|                                                                                     |  |  |                   
|Class B Noteholders' Monthly Interest Distributable Amount                           |  |  | $444,072.20       
|Class B Noteholders' Interest Carryover Shortfall                                    |  |  | $0.00             
|Class B Noteholders' Interest Distributable Amount                                   |  |  | $444,072.20       
|                                                                                     |  |  |                   
|Second Priority Principal Distribution Amount                                        |  |  | $63,450,686.08    
|                                                                                     |  |  |                   
|Regular Principal Distribution Amount                                                |  |  | $74,536,782.00    
|                                                                                     |  |  |                   
|Total Required Payment                                                               |  |  | $75,814,174.46    
|                                                                                     |  |  |                   
|Draw from Reserve Account                                                            |  |  | $0.00             
|                                                                                     |  |  |                   
|Total Distribution Amount                                                            |  |  | $162,492,572.29   
|                                                                                     |  |  |                   
|DISTRIBUTIONS FROM COLLECTION ACCOUNT                                                |  |  |                   
|1.   Servicing Fee (if CFSC or Affiliate is NOT servicer)                            |  |  | $0.00             
|2.   Administration Fee (if CFSC or Affiliate is NOT servicer)                       |  |  | $3,000.00         
|3.   Class A Noteholders' Interest Distributable Amount to Class A Noteholders       |  |  | $11,919,416.18    
|4.   First Priority Principal Distribution Amount to Principal Distribution Account  |  |  | $0.00             
|5.   Class B Noteholders' Interest Distributable Amount to Class B Noteholders       |  |  | $444,072.20       
|6.   Second Priority Principal Distribution Amount to Principal Distribution Account |  |  | $63,450,686.08    
|7.   Deposit to Reserve Account                                                      |  |  | $0.00             
|8.   Regular Principal Distribution Amount to Principal Distribution Account         |  |  | $74,536,782.00    
|9.   Servicing Fee (if CFSC or Affiliate IS servicer)                                |  |  | $2,831,138.23     
|10. Deposit to Certificate Distribution Account                                      |  |  | $9,307,477.60     
|                                                                                     |  |  |                   
|DISTRIBUTIONS FROM PRINCIPAL DISTRIBUTION ACCOUNT                                    |  |  |                   
|1.   Principal to Class A-1 Noteholders                                              |  |  | $137,987,468.08   
|2.   Principal to Class A-2 Noteholders                                              |  |  | $0.00             
|3.   Principal to Class A-3 Noteholders                                              |  |  | $0.00             
|4.   Principal to Class B Noteholders                                                |  |  | $0.00             
|5.   Deposit to Certificate Distribution Account                                     |  |  | $0.00             
|                                                                                     |  |  |                   
|RECONCILIATION OF RESERVE ACCOUNT                                                    |  |  |                   
|Beginning Reserve Account Balance                                                    |  |  | N/A               
|Draw from Reserve Account to cover shortfalls                                        |  |  | $0.00             
|Interim Specified Reserve Account Balance                                            |  |  | $7,763,560.00     
|Deposit to Reserve Account Needed                                                    |  |  | $0.00             
|Deposit to Reserve Account from Collection Account                                   |  |  | $0.00             
|Specified Reserve Account Balance                                                    |  |  | $7,763,560.00     
|Reserve Account Release deposited into Certificate Distribution Account              |  |  | $0.00             
|Ending Reserve Account Balance                                                       |  |  | $7,763,560.00     
|                                                                                     |  |  |                   
|SUMMARY OF DISTRIBUTIONS                                                             |  |  |                   
|Servicing Fee Paid to Servicer                                                       |  |  | $2,831,138.23     
|Servicing Fee Shortfall                                                              |  |  | $0.00             
|                                                                                     |  |  |                   
|Class A-1 Interest Paid                                                              |  |  | $2,431,806.43     
|Class A-1 Interest Shortfall                                                         |  |  | $0.00             
|Class A-1 Principal Paid                                                             |  |  | $137,987,468.08   
|Ending Class A-1 Principal Balance                                                   |  |  | $43,460,531.92    
|                                                                                     |  |  |                   
|Class A-2 Interest Paid                                                              |  |  | $2,753,700.00     
|Class A-2 Interest Shortfall                                                         |  |  | $0.00             
|Class A-2 Principal Paid                                                             |  |  | $0.00             
|Ending Class A-2 Principal Balance                                                   |  |  | $134,000,000.00   
|                                                                                     |  |  |                   
|Class A-3 Interest Paid                                                              |  |  | $6,733,909.75     
|Class A-3 Interest Shortfall                                                         |  |  | $0.00             
|Class A-3 Principal Paid                                                             |  |  | $0.00             
|Ending Class A-3 Principal Balance                                                   |  |  | $277,687,000.00   
|                                                                                     |  |  |                   
|Class B Interest Paid                                                                |  |  | $444,072.20       
|Class B Interest Shortfall                                                           |  |  | $0.00             
|Class B Principal Paid                                                               |  |  | $0.00             
|Ending Class B Principal Balance                                                     |  |  | $15,527,000.00    
|                                                                                     |  |  |                   
|Deposit to Certificate Distribution Account                                          |  |  | $9,307,477.60