<TABLE>
<CAPTION>
MONTHLY SERVICER REPORT
Page: 1
Issuer: GREATAMERICA LEASING RECEIVABLES 2000-1, L.L.C.
Seller and Servicer: GreatAmerica Leasing Corporation
Distribution Date: 11/20/2000 Run Date: Mon Nov 13, 2000
PAYMENT SUMMARY
---------------
Class Beginning Pass Through Interest Principal Total Ending
Name CUSIP Balance Rate Paid Paid Distribution Balance
----- --------- ------------- ------------ ---------- ------------ ------------ -------------
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 391533AA4 39,085,716.88 6.96088000% 234,283.35 6,499,902.17 6,734,185.52 32,585,814.70
A-2 391533AB2 61,874,575.23 7.36000000% 379,497.39 0.00 379,497.39 61,874,575.23
A-3 391533AC0 23,157,735.76 7.47000000% 144,156.91 0.00 144,156.91 23,157,735.76
A-4 391533AD8 44,023,820.59 7.51000000% 275,515.74 0.00 275,515.74 44,023,820.59
B 391533AE6 11,081,847.41 7.60000000% 70,185.03 428,393.79 498,578.83 10,653,453.62
C 391533AF3 11,585,567.75 7.75000000% 74,823.46 447,866.24 522,689.70 11,137,701.51
D 391533AG1 5,641,667.77 8.14000000% 38,269.31 218,091.39 256,360.70 5,423,576.39
Totals 196,450,931.39 1,216,731.20 7,594,253.59 8,810,984.79 188,856,677.80
<CAPTION>
Target
(defined) Investor
Class Principal
Class Percentage Amount
----- ---------- -------------
<S> <C> <C>
AGGSNR 83.4500 161,641,946.28
B 5.5000 10,653,453.62
C 5.7500 11,137,701.51
D 2.8000 5,423,576.39
</TABLE>
(Retained) Certificate Balance 4,842,478.92
% of Agg. Collateral Value, beginning 2.4034%
% of Agg. Collateral Value, ending 2.5000%
Monthly Principal Amount 7,788,978.04
Additional Principal 0.00
Overcollateralization Balance, beginning 5,037,203.37
Overcollateralization Balance, ending 4,842,478.92
Cumulative Loss Amount 0.00
<PAGE>
<TABLE>
<CAPTION>
MONTHLY SERVICER REPORT
Page: 2
Issuer: GREATAMERICA LEASING RECEIVABLES 2000-1, L.L.C.
Seller and Servicer: GreatAmerica Leasing Corporation
Distribution Date: 11/20/2000 Run Date: Mon Nov 13, 2000
OTHER INFORMATION
-----------------
<S> <C>
AGGREGATE COLLATERAL VALUE (Discount Rate = 8.207%)
Initial Aggregate Discounted Contract Balance 241,226,414.17
Aggregate Discounted Contract Balance, beginning 201,488,134.76
Aggregate Discounted Contract Balance, ending 193,699,156.72
RESIDUAL ACCOUNT
Residual Account Balance, beginning 0.00
Residual Account Balance, ending 0.00
SERVICER ADVANCES
Cumulative un-reimbursed Servicer Advances, beginning 1,353,192.61
Unreimbursed Serviced Advances collected 673,795.84
Servicer Advances for the current Due Period 562,677.27
Cumulative un-reimbursed Servicer Advances, ending 1,242,074.04
PAYAHEAD ACCOUNT
Advance Payment Balance, beginning 3,169,212.89
Pymts rec'd in prior periods attributable to Current Due Period 2,965,457.94
Pymts attributable to Future Due Periods 3,355,279.26
Advance Payment Balance, ending 3,559,034.21
SUBSTITUTIONS
Defaulted Leases and Adj. Contracts Substituted to date, beginning 1,022,198.13
Defaulted Leases and Adj. Contracts Substituted this month 249,033.95
Defaulted Leases and Adj. Contracts Substituted to date, ending 1,271,232.08
% of Agg. Collateral Value at Cut-Off Date (not to exceed 10%) 0.53%
Non-Defaulted Leases or Adj. Contracts Substituted to date, beginning 0.00
Non-Defaulted Leases or Adj. Contracts Substituted this month 0.00
Non-Defaulted Leases or Adj. Contracts Substituted to date, ending 0.00
RESERVE FUND
Reserve Account Balance, beginning 2,412,264.14
Required Reserve Amount 2,412,264.14
Required Draw to Increase Available Funds 0.00
Reserve Fund Deficiency covered by Excess Available Funds 0.00
Excess Reserve Funds released to Waterfall 0.00
Reserve Account Balance, ending 2,412,264.14
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
MONTHLY SERVICER REPORT
Page: 3
Issuer: GREATAMERICA LEASING RECEIVABLES 2000-1, L.L.C.
Seller and Servicer: GreatAmerica Leasing Corporation
Distribution Date: 11/20/2000 Run Date: Mon Nov 13, 2000
OTHER INFORMATION (continued)
-----------------------------
<S> <C>
AVAILABLE FUNDS (COLLECTION ACCOUNT)
Scheduled Payments Received 8,381,538.98
Reinv. from Collection, Payahead, Residual, and Reserve Account 67,625.19
Past due payments received 673,795.84
Past due payments due on Early Termination (from Seller) 0.00
Proceeds from Prepayments not Replaced 654,485.26
Recoveries on Non-Performing Leases not Substituted 0.00
Servicer Advances 562,677.27
Casualty and Termination Payments 0.00
Expired Contract Proceeds 57,834.21
Repurchase of Ineligible Contracts 0.00
Defaulted Contract Recoveries 13,353.71
Net decrease in Advance Lease Payments Balance -389,821.32
Excess Reserve Funds 0.00
Total Available Funds 10,021,489.14
DISTRIBUTION OF FUNDS
Pursuant to Section 7.05(a) of the Sale and Servicing Agreement
Available Funds 10,021,489.14
Reserve Fund Draw to Increase Available Funds 0.00
(i) To the Servicer, unreimbursed Servicer Advances 673,795.84
(iii) To the Servicer, Servicing Fee (75 bp) 125,930.08
(v) - (viii) Note Interest Paid 1,216,731.20
(ix) - (xvi) Note Principal Paid 7,594,253.59
(xvii) Reserve Fund Deposit 0.00
(xx) Remainder to the Issuer 410,778.43
</TABLE>
DELINQUENCY AND LOSS INFORMATION
Number of Ending Contract
Contracts Balance Remain. Percentage
--------- --------------- ----------
Current 28,589 211,393,337.83 98.83%
31-60 days 260 1,208,523.64 0.57
61-90 days 115 972,216.28 0.45
91-120 days 62 318,815.00 0.15
Current Current Current Cumulative
Losses Recoveries Net Loss Net Loss Amount
------------ ------------ ------------ ---------------
257,866.87 18,774.21 239,092.66 932,569.93
<TABLE>
<CAPTION>
RESIDUAL EVENT TRIGGERS
Average of Current Prior 2nd Prior
Last 3 Months Due Period Due Period Due Period
------------- ---------- ---------- ----------
<S> <C> <C> <C> <C>
Residual Realization Percentage 133.19% 126.22% 131.75% 141.60%
Delinquency Percentage 1.01 1.17 1.03 0.82
Cumulative Net Loss Percentage 0.39 0.29 0.13
Residual Event? No
</TABLE>
The undersigned officer of the Servicer hereby certifies that the information
contained in this Monthly Servicer Report is true and accurate in all respects;
and that no Servicer Default or event that with notice or lapse of time or both
would become a Servicer default, has occurred.
GreatAmerica Leasing Corporation, as Servicer
By: /s/ Stanley Herkelman .
--------------------------------------
Stan Herkelman
Chief Financial Officer
