<PAGE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
Current Report Pursuant
to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported) September 15, 1998
CASE RECEIVABLES II INC.
- -------------------------------------------------------------------------------
(Exact Name of Registrant as Specified in its Charter)
Delaware
- -------------------------------------------------------------------------------
(State or Other Jurisdiction of Incorporation)
33-99298 76-0439709
- -------------------------------- ----------------------------------------
(Commission File Number) (I.R.S. Employer Identification No.)
233 Lake Street, Racine, Wisconsin 53403
- -------------------------------------------------------------------------------
(Address of Principal Executive Offices) (Zip Code)
(414) 636-6011
- -------------------------------------------------------------------------------
(Registrant's Telephone Number, Including Area Code)
Not Applicable
- -------------------------------------------------------------------------------
(Former Name or Former Address, if Changed Since Last Report)
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>
Item 5. Other Events.
The Registrant is filing the monthly Servicer Reports listed in Item 7(c)
below with respect to each of its outstanding series of publicly-offered
securities.
Item 7. Financial Statements and Exhibits.
(c) Exhibits.
<TABLE>
<CAPTION>
Exhibit
No. Document Description
- ------- --------------------
<S> <C>
20.1 Monthly Servicer Report dated August 15, 1998.
20.2 Monthly Servicer Report dated September 15, 1998.
</TABLE>
Form 8-K page 2
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
CASE RECEIVABLES II INC.
(Registrant)
Dated: September 17, 1998 By: /s/ Peter Hong
------------------------------------
Peter Hong
Treasurer
Form 8-K page 3
<PAGE>
INDEX TO EXHIBITS
<TABLE>
<CAPTION>
Exhibit Sequential
No. Document Description
- -------------------------------------------------------------------------------
<S> <C>
20.1 Monthly Servicer Report dated August 15, 1998.
20.2 Monthly Servicer Report dated September 15, 1998.
</TABLE>
Form 8-K page 4
<PAGE>
CASE EQUIPMENT LOAN TRUST 1994-C
<TABLE>
$287,000,000 Class A-1 7.60% Asset Backed Notes due December 15, 1997 NPV Data Input Section
$145,192,000 Class A-2 8.10% Asset Backed Notes due June 15, 2001 Scheduled Cash Flows as of the End of the Fiscal Month
$18,008,346 8.45% Asset Backed Certificates due June 15, 2001 Line 0 is Scheduled Amount Delinquent
IRR Calc
<S> <C> <C> <C> <C> <C>
7.59% Cut-off Date 17-Aug-98
File: service\ 0 (450,200,346.00) 0.00 1,492,481.13
09/03/98 1 7,864,172.44 7,864,172.44 3,580,057.31
10:43 AM 2 7,788,218.51 7,788,218.51 6,018,992.24
3 6,098,290.26 6,098,290.26 6,322,507.28
4 6,680,204.90 6,680,204.90 5,287,142.42
5 6,453,480.54 6,453,480.54 2,175,031.44
6 5,890,780.29 5,890,780.29 1,511,094.36
7 8,879,283.62 8,879,283.62 771,426.13
8 12,300,209.95 12,300,209.95 1,130,329.16
9 12,101,814.11 12,101,814.11 657,302.14
10 21,896,428.66 21,896,428.66 521,543.16
11 17,333,296.90 17,333,296.90 1,284,542.59
12 16,303,183.47 16,303,183.47 2,332,834.04
13 10,751,321.82 10,751,321.82 2,056,139.68
14 8,602,513.63 8,602,513.63 3,559,498.31
15 5,952,117.92 5,952,117.92 3,953,953.92
16 7,151,619.51 7,151,619.51 3,216,576.29
17 6,356,878.05 6,356,878.05 548,604.47
18 5,746,535.83 5,746,535.83 212,059.71
19 8,624,670.79 8,624,670.79 53,074.09
20 11,983,748.73 11,983,748.73 115,736.58
21 11,694,225.54 11,694,225.54 15,578.22
22 21,323,538.16 21,323,538.16 25,033.76
23 16,809,132.62 16,809,132.62 16,704.87
24 15,804,358.75 15,804,358.75 53,329.90
25 10,153,425.06 10,153,425.06 42,054.20
26 8,042,899.34 8,042,899.34 29,361.95
27 5,480,852.44 5,480,852.44 115,714.15
28 6,634,342.91 6,634,342.91 145,116.78
29 5,829,123.44 5,829,123.44 10,338.93
30 5,137,586.61 5,137,586.61 0.00
31 7,966,103.25 7,966,103.25 0.00
32 11,050,175.62 11,050,175.62 0.00
33 10,898,584.83 10,898,584.83 0.00
34 19,898,063.41 19,898,063.41 0.00
35 15,669,692.18 15,669,692.18 0.00
36 14,289,890.41 14,289,890.41 0.00
37 8,792,567.08 8,792,567.08 0.00
38 6,759,549.67 6,759,549.67 0.00
39 4,415,403.75 4,415,403.75 0.00
40 5,385,377.69 5,385,377.69 0.00
41 4,547,363.09 4,547,363.09 0.00
42 3,838,693.71 3,838,693.71 0.00
43 6,142,384.57 6,142,384.57 0.00
44 8,816,242.37 8,816,242.37 0.00
45 8,616,041.29 8,616,041.29 0.00
46 15,937,404.00 15,937,404.00 0.00
47 11,942,510.96 11,942,510.96 0.00
48 10,654,077.41 10,654,077.41 0.00
49 5,424,959.80 5,424,959.80 0.00
</TABLE>
PAGE 1
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C>
50 3,782,959.87 3,782,959.87 0.00
51 1,813,489.21 1,813,489.21 0.00
52 2,663,339.69 2,663,339.69 0.00
53 1,709,618.69 1,709,618.69 0.00
54 1,237,241.96 1,237,241.96 0.00
55 2,562,766.13 2,562,766.13 0.00
56 4,791,820.16 4,791,820.16 0.00
57 4,459,480.23 4,459,480.23 0.00
58 9,476,468.84 9,476,468.84 0.00
59 7,263,880.99 7,263,880.99 0.00
60 6,892,837.29 6,892,837.29 0.00
61 1,695,598.23 1,695,598.23 0.00
62 454,545.19 454,545.19 0.00
63 63,388.11 63,388.11 0.00
64 277,644.40 277,644.40 0.00
65 18,342.94 18,342.94 0.00
66 55,752.60 55,752.60 0.00
67 19,642.48 19,642.48 0.00
68 145,105.22 145,105.22 0.00
69 57,633.99 57,633.99 0.00
70 178,018.77 178,018.77 0.00
71 232,438.28 232,438.28 0.00
72 280,576.17 280,576.17 0.00
Total Time Balance of Scheduled Cash Flows 47,254,159.21
532,845,929.33 532,845,929.33
</TABLE>
PAGE 2
<PAGE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1994-C
<TABLE>
<S> <C> <C> <C>
$287,000,000 Class A-1 7.60% Asset Backed Notes due December 15, 1997
$145,192,000 Class A-2 8.10% Asset Backed Notes due June 15, 2001 File: service\
$18,008,346 8.45% Asset Backed Certificates due June 15, 2001
Prepared by Andrea Robers Phone 414-636-7024
Payment Date 17-Aug-98
Month Begin 01-Jul-98
Month End 15-Dec-94 31-Jul-98
PART I -- MONTHLY DATA INPUT
Date Input Section
Description Source
Total Receipts During the Period:
Cash collections (Incl. deferred int.) $4,519,487.36
Total Receipts $4,519,487.36
Warranty Repurchases:
Contracts deferred beyond A-2 maturity date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
TOTAL COLLECTIONS FOR THE PERIOD $4,519,487.36
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $235,834.45
Aggregate Scheduled Amounts 60 days or more past due $376,225.26
Net Losses on Liquidated Receivables $15,334.56
Number of Loans at Beginning of Period 16,602 4,895
Number of Loans at End of Period 4,391
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00 $0.00
Reinvestment Income $120,223.25
</TABLE>
PAGE 3
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
PART II -- SERVICING CALCULATIONS 17-Aug-98
1. Sources and Uses of Collection Account Balance
Contract Value (WAPR = 7.589%) (Beg. of Month) $49,278,511.19
Contract Value (WAPR = 7.589%) (End of Month) 7.589% $450,200,346.00 $45,074,617.89
Contract Value Decline $4,203,893.30
Total Collections and Investment Income for the period (Total Dist Amt) $4,639,710.61
A-1 Notes' Earned Interest for the period (Clause (i) of NQIDA) 7.60% $0.00
A-2 Notes' Earned Interest for the period (Clause (ii) of NQIDA) 8.10% $191,788.92
Certificates' Earned Interest for the period (Clause (i) of CQIDA) 8.45% $93,092.48
Servicing Fee for the period (Section 4.07) 1.00% $41,065.43
Administration Fee for the period (Administration Agmt Section 3) $500/qtr $166.67
Principal Distribution Amount for the period $4,203,893.30
2. Calculation of Distributable Amounts
Class A-1 Note Beginning Principal Balance $0.00
Class A-1 Noteholders' Principal Carryover Shortfall (beginning of
period) $0.00
A-1 Noteholders' share of the Principal Distribution Amount 100.00%
Class A-1 Noteholders' Monthly Principal Distributable Amount $0.00
Class A-2 Note Beginning Principal Balance $28,413,172.78
A-2 Noteholders' Percentage 96.00%
Class A-2 Noteholders' Principal Carryover Shortfall (beginning of
period) $0.00
A-2 Noteholders' share of Principal Distribution Amount 96.00%
Class A-2 Noteholders' Monthly Principal Distributable Amount $4,035,737.56
Certificate Beginning Principal Balance $13,220,234.12
Certificateholders' Principal Carryover Shortfall (beginning of period) $0.00
Certificateholders' Monthly Principal Distributable Amount $168,155.73
Total Interest Distributable Amount (Notes + Certs) $284,881.40
Total Beginning Principal Balance of Notes and Certificates $41,633,406.91
3. Allocation of Total Distribution Amount (excluding YSA)
Interest Distribution Amount (IDA) $435,817.31
Principal Distribution Amount (PDA) $4,203,893.30
Total Distribution Amount (TDA) $4,639,710.61
Beginning Yield Supplement Account Balance $4,531,475.29
YSA supplement (0.041666% * beg. pd. Pool Balance) $20,532.38
YSA Interest Distributable Shortfall $0.00
Total Collection Period Yield Supplement Amount $20,532.38
Released to Seller upon recalculation $0.00
Ending Yield Supplement Account Balance $4,510,942.90
Adjusted Total Distribution Amount $4,660,242.99
Administration Fee Shortfall (Beginning of Period Shortfall) $0.00
Administration Fees Accrued during this Period $166.67
Administration Fees Paid this Period from TDA $166.67
</TABLE>
PAGE 4
<PAGE>
<TABLE>
<S> <C> <C> <C>
Administration Fee Shortfall (End of Period Shortfall) $0.00 $0.00
Total Distribution Amount Remaining $4,660,076.33
A-1 Noteholders' Interest Carryover Shortfall (Beginning) 1st Pd 30 $0.00
Interest Due (in Arrears) on Above Beginning Shortfall 7.600% $0.00
A-1 Noteholders' Monthly Interest Distributable Amount 7.600% $0.00
A-1 Noteholders' Interest Paid this Period from TDA $0.00
Prelim. A-1 Noteholders' Interest Carryover Shortfall (End) $0.00 $0.00
A-2 Noteholders' Interest Carryover Shortfall (Beginning) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
First period accrual difference 210.98
A-2 Noteholders' Monthly Interest Distributable Amount 8.10% $191,788.92
A-2 Noteholders' Interest Paid this Period from TDA $191,788.92
Prelim. A-2 Noteholders' Interest Carryover Shortfall (End) $0.00 $0.00
Noteholders' Interest Carryover Shortfall (Beginning) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
Noteholders' Monthly Interest Distributable Amount $191,788.92
Noteholders' Interest Paid this Period from TDA $191,788.92
Prelim. Noteholders' Interest Carryover Shortfall (End) $0.00
Total Distribution Amount Remaining $4,468,287.41
Class A-1 Noteholders' Principal Carryover Shortfall (Beginning) $0.00
A-1 Noteholders' Principal Distributable Amount this Period $0.00
A-1 Noteholders' Principal Paid this Period from TDA $0.00
Prelim. Class A-1 Noteholders' Principal Carryover Shortfall (End) $0.00 $0.00
Total Distribution Amount Remaining $4,468,287.41
Class A-2 Noteholders' Principal Carryover Shortfall (Beginning) $0.00
A-2 Noteholders' Principal Distributable Amount this Period $4,035,737.56
A-2 Noteholders' Principal Paid this Period from TDA $4,035,737.56
Prelim. Class A-2 Noteholders' Principal Carryover Shortfall (End) $0.00 $0.00
Total Distribution Amount Remaining $432,549.85
Certificateholders' Interest Carryover Shortfall (Beginning) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
first month accrual difference $14.04
Certificateholders' Earned Interest 8.45% $93,092.48
Certificateholders' Interest Paid this Period from TDA $93,092.48
Prelim. Certificateholders' Interest Carryover Shortfall (End) $0.00 $0.00
Total Distribution Amount Remaining $339,457.37
Certificateholders' Principal Carryover Shortfall (Beginning)
Less 5.06(f) Shortfall $0.00
Certificateholders' Monthly Principal Distributable Amount $168,155.73
Certificateholders' Principal Paid this Period from TDA (excl. 5.06(f)) $168,155.73
Prelim. Certificateholders' Principal Carryover Shortfall (End)
(Less 5.06(f) Shortfall) $0.00 $0.00
Total Distribution Amount Remaining $171,301.63
Cumulative Aggregate 5.06(f) Certificateholders' Principal Shortfall
(Beginning) $0.00
</TABLE>
PAGE 5
<PAGE>
<TABLE>
<S> <C> <C> <C>
5.06(f) Shortfall Paid this Period from TDA $0.00
Prelim. Cumulative Aggregate 5.06(f) Certificateholders' Principal
Shortfall (End) $0.00 $0.00
Servicing Fee Shortfall (Beginning of Period) $0.00
Servicing Fees Accrued during this Period 1.00% $41,065.43
Servicing Fees Paid this Period from TDA $41,065.43
Servicing Fee Shortfall (End of Period) $0.00 $0.00
Total Distribution Amount Remaining to Deposit to Reserve Acct $130,236.21
4. Distributions from Spread Account
Spread Account Balance at beginning of period $22,510,017.00 $15,757,012.00
Deposit to Spread Account from Excess Collections over Distributions $2,251,002.00 $130,236.21
Distribute from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to A-1 Interest Carryover Shortfall $0.00
Adjustment to A-2 Interest Carryover Shortfall $0.00
Adjustment to A-1 Principal Carryover Shortfall $0.00
Adjustment to A-2 Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,887,248.21
Distribute from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Certificateholders' Interest Carryover Shortfall $0.00
Adjustment to Certificateholders' Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,887,248.21
Cumulative Realized Losses since 31-January-94 (Cut-off Date) $873,748.27
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
4*(Realized Losses during Collection Period + Repos at end of
Collection Period) $61,338.24
Is 4*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day Delinquent Scheduled Amounts $376,225.26
Are >60 day Delinquencies > 2.25% of Ending Pool Balance? NO NO
Are any of the three conditions "YES"? NO
Preliminary Class A-1 Note Principal Balance (End of Period) $0.00
Preliminary Class A-2 Note Principal Balance (End of Period) $24,377,435.22
Preliminary Certificate Principal Balance (End of Period) $13,052,078.39
Preliminary Total Principal Balance of Notes and Certificates $37,429,513.61
Specified Spread Acct Balance (Before Distribution of 5.06 (b) (ii)) $15,757,012.00
Greater of:
(a) 5.00% of Pool Balance at end of Collection Pd; and 5.00% $2,253,730.89
(b) Floor (Until Outstanding Note and Certificate Balance = Spread
Account) $15,757,012.00
Prelim. Spread Account Balance Remaining $15,887,248.21
Addtional reserve added to spread account
Prelim. Excess Spread Account Balance $130,236.21
Release from Spread Account to Seller as "Excess Servicing Fee" Turbo Date $0.00
Release of additional reserve added to Spread Account to Seller
Total realeases from Spread Account to Seller 0.00
Release from Spread Account to A-1 Noteholders as Principal 15-Jul-95 $0.00
Release from Spread Account to A-2 Noteholders as Principal $130,236.21
Ending Spread Account Balance (after distributions) $15,757,012.00
</TABLE>
PAGE 6
<PAGE>
<TABLE>
<S> <C> <C>
Net Change in Reserve Account Balance $0.00
Decrease in Certificate Balance (Section 5.06 (f)) $0.00
Increase in Certificate Balance (Section 5.06 (f)) $0.00
Cumulative Aggregate Reduction in Certificate Balance pursuant to 5.06 (f) $0.00
5. Ending Balances
Class A-1 Interest Carryover Shortfall (Ending Balance) $0.00
Class A-2 Interest Carryover Shortfall (Ending Balance) $0.00
Noteholders' Interest Carryover Shortfall (Ending Balance) $0.00
Class A-1 Principal Carryover Shortfall (Ending Balance) $0.00
Class A-2 Principal Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
Class A-1 Note Principal Balance (End of Period) $0.00
Class A-2 Note Principal Balance (End of Period) $24,247,199.01
Certificate Principal Balance (End of Period) $13,052,078.39
Total Principal Balance of Notes and Certificates $37,299,277.40
Class A-1 Note Pool Factor (End of Period) $287,000,000.00 0.0000000
Class A-2 Note Pool Factor (End of Period) $145,192,000.00 0.1670009
Certificate Pool Factor (End of Period) $18,008,346.00 0.7247794
Total Notes & Certificates Pool Factor (End of Period) 0.0828504
Specified Spread Account Balance (after all distributions and
adjustments) $15,757,012.00
</TABLE>
PAGE 7
<PAGE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1994-C
STATEMENT TO NOTEHOLDERS
$287,000,000 Class A-1 7.60% Asset Backed Notes due December 15, 1997
$145,192,000 Class A-2 8.10% Asset Backed Notes due June 15, 2001
Payment Date: 17-Aug-98
(1) Amount of principal being paid on Notes:
(a) Class A-1 Notes: $0.00
per $1,000 original principal amount: 0.00000000
(b) Class A-2 Notes: $4,165,973.77
per $1,000 original principal amount: 28.69286029
(c) Total: $4,165,973.77
(2) Amount of interest being paid on Notes:
(a) Class A-1 Notes: $0.00
per $1,000 original principal amount: 0.00000000
(b) Class A-2 Notes: $191,788.92
per $1,000 original principal amount: 1.32093308
(c) Total: $191,788.92
(3) Pool Balance at end of related Collection Period: $45,074,617.89
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of
Class A-1 Notes: $0.00
(ii) Class A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of $24,247,199.01
Class A-2 Notes: 0.1670009
(ii) Class A-2 Note Pool Factor:
(c) (i) Certificate Balance $13,052,078.39
(ii) Certificate Pool Factor: 0.7247794
(5) Amount of Servicing Fee: $41,065.43
per $1,000 Original Pool Balance: 0.09121589
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00037021
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $15,334.56
(9) Amount in Spread Account: $15,757,012.00
</TABLE>
PAGE 8
<PAGE>
PAGE 9
<PAGE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1994-C
STATEMENT TO CERTIFICATEHOLDERS
$18,008,346 8.45% Asset Backed Certificates due June 15, 2001
Payment Date: 17-Aug-98
(1) Amount of principal being paid or distributed:
(a) Class A-1 Notes: $0.00
(b) Class A-2 Notes: $4,165,973.77
(c) Certificates: $168,155.73
per $1,000 original principal amount: 9.33765554
(d) Total: $4,334,129.50
(2) Amount of interest being paid or distributed:
(a) Class A-1 Notes: $0.00
(b) Class A-2 Notes: $191,788.92
(c) Certificates: $93,092.48
per $1,000 original principal amount: 5.16940767
(d) Total: $284,881.40
(3) Pool Balance at end of related Collection Period: $45,074,617.89
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of
Class A-1 Notes: $0.00
(ii) Class A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of
Class A-2 Notes: $24,247,199.01
(ii) Class A-2 Note Pool Factor: 0.1670009
(c) (i) Certificate Balance $13,052,078.39
(ii) Certificate Pool Factor: 0.7247794
(5) Amount of Servicing Fee: $41,065.43
per $1,000 Original Pool Balance: 0.09121589
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00037021
(7) Aggregate Purchase Amounts for related Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $15,334.56
(9) Amount in Spread Account: $15,757,012.00
</TABLE>
PAGE 10
<PAGE>
PAGE 11
<PAGE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1994-C
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
Payment Date: 17-Aug-98
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $191,788.92
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $4,165,973.77
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $93,092.48
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $168,155.73
(6) Payment of Servicing Fee to Servicer: $41,065.43
(7) Deposit to Spread Account: $130,236.21
Check for Error NO ERROR
Sum of Above Distributions $4,790,479.20
Total Distribution Amount $4,790,479.20
</TABLE>
PAGE 12
<PAGE>
<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1994-C
SERVICER'S CERTIFICATE
$287,000,000 Class A-1 7.60% Asset Backed Notes due December 15, 1997
$145,192,000 Class A-2 8.10% Asset Backed Notes due June 15, 2001
$18,008,346 8.45% Asset Backed Certificates due June 15, 2001
Payment Date: 17-Aug-98
(1) Total Distribution Amount: $4,639,710.61
(2) Administration Fee: $166.67
(3) Class A-1 Noteholders' Interest Distributable Amount: $0.00
(4) Class A-1 Noteholders' Interest Carryover Shortfall: $0.00
(5) Class A-2 Noteholders' Interest Distributable Amount: $191,788.92
(6) Class A-2 Noteholders' Interest Carryover Shortfall: $0.00
(7) Class A-1 Noteholders' Interest Distributable Amount: $0.00
(8) Class A-2 Noteholders' Interest Distributable Amount: $191,788.92
(9) Noteholders' Interest Distributable Amount: $191,788.92
(10) Class A-1 Noteholders' Principal Distributable Amount: $0.00
(11) Class A-1 Noteholders' Principal Carryover Shortfall: $0.00
(12) Class A-1 Noteholders' Principal Distributable Amount: $0.00
(13) Class A-2 Noteholders' Percentage: 96%
(14) Class A-2 Noteholders' Principal Distributable Amount: $4,035,737.56
Accelerated Principal Distribution Amount -- included in (14)
(15) Class A-2 Noteholders' Principal Carryover Shortfall: $0.00
(16) Class A-2 Noteholders' Principal Distributable Amount: $4,035,737.56
(17) Noteholders' Principal Distributable Amount: $4,035,737.56
(18) Noteholders' Distributable Amount: $4,227,526.48
(19) Certificateholders' Interest Distributable Amount: $93,092.48
(20) Certificateholders' Interest Carryover Shortfall: $0.00
(21) Certificateholders' Interest Distributable Amount: $93,092.48
(22) Certificateholders' Percentage: 4%
</TABLE>
PAGE 13
<PAGE>
<TABLE>
<S> <C>
(23) Certificateholders' Principal Distributable Amount: $168,155.73
(24) Certificateholders' Principal Carryover Shortfall: $0.00
(25) Certificateholders' Principal Distributable Amount: $168,155.73
(26) Certificateholders' Distributable Amount: $261,248.21
(27) Servicing Fee: $41,065.43
(28) Deposit to Spread Account (before any distributions of excess): $130,236.21
(29) Specified Spread Account Balance (after all distributions and adjustments) : $15,757,012.00
The greater of:
(a) 5.00% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs plus $2,253,730.89
(b) Floor (Until Notes + Certificates = Spread Account) $15,757,012.00
(30) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Cutoff Date through
the end of the related Collection Period: $873,748.27
(ii) 2.25% of the Original Pool Balance: $10,129,507.78
(b) (i) 4 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $61,338.24
(ii) 1.65% of the Pool Balance at the beginning of the related Collection Period: 919,251.32
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $376,225.26
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $1,014,178.90
(31) Spread Account Balance over the Specified Spread Account Balance: $130,236.21
(32) Excess Amount in Spread Account Distributed To:
(a) Seller: $0.00
(a1) Release of additional reserve added to Spread Account to Seller
(a2) Total release from Spread Account to Seller 0.00
(b) A-1 Noteholders: $0.00
(c) A-2 Noteholders: $130,236.21
(32a) Excess Amount in Yield Supplement Account Released to Seller: 0.00
(33) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account (other than as set forth in (32)(b) above): $0.00
(34) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(35) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $45,074,617.89
</TABLE>
PAGE 14
<PAGE>
<TABLE>
<S> <C>
(36) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of Class A-1 Notes: $0.00
Class A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of Class A-2 Notes: $24,247,199.01
Class A-2 Note Pool Factor: 0.1670009
Outstanding Principal Balance of the Certificates: $13,052,078.39
Certificate Pool Factor: 0.7247794
(37) Aggregate Purchase Amounts for related Collection Period: $0.00
(38) Aggregate Amount of Realized Losses for the related Collection Period: $15,334.56
(38a) Yield Supplement Account balance after giving effect to all distributions: 4,510,942.90
(39) Spread Account Balance after giving effect to all distributions: $15,757,012.00
</TABLE>
PAGE 15
<PAGE>
[CHART 1]
Page 1
<PAGE>
[GRAPHIC]
Page 1
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C>
CASE EQUIPMENT LOAN TRUST 1995-A
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002 09/04/98
Prepared by Lisa Sorenson Phone 414-636-6184 08:56 AM
File: service\us95a
NPV Data Input Section IRR Calc 17-Aug-98
Scheduled Cash Flows as of the 7.562% Cut-off Date pool 1 pool 2 pool 3
End of the Fiscal 0 (352,717,651.45) 756,797.64 978,966.81 231,845.97 430,911.85
Month 1 4,418,039.53 3,661,241.89 1,539,152.38 465,790.43 477,812.77
Line 0 is Scheduled 2 4,012,602.90 4,012,602.90 2,266,016.23 761,200.06 702,786.53
Amount Delinquent 3 3,907,325.73 3,907,325.73 1,498,156.06 461,402.82 707,371.42
4 5,254,112.46 5,254,112.46 2,278,096.52 574,606.10 542,413.28
5 6,443,901.17 6,443,901.17 10,626,732.60 880,079.47 1,354,258.51
6 5,675,841.78 5,675,841.78 7,108,585.19 870,202.65 1,028,875.14
7 9,401,221.89 9,401,221.89 3,791,036.20 4,714,315.78 676,533.10
8 5,176,887.89 5,176,887.89 1,232,660.50 5,575,034.67 4,193,350.70
9 7,504,062.59 7,504,062.59 505,851.32 259,946.92 4,979,723.83
10 25,460,912.46 25,460,912.46 337,340.37 118,749.21 78,001.46
11 17,161,198.48 17,161,198.48 628,499.56 87,201.04 118,258.60
12 9,725,133.70 9,725,133.70 989,033.99 82,063.06 244,963.06
13 5,313,727.52 5,313,727.52 655,180.46 166,163.96 71,446.52
14 4,141,877.81 4,141,877.81 933,901.44 195,952.41 141,292.89
15 3,728,364.97 3,728,364.97 587,268.68 139,475.56 213,040.02
16 4,893,554.35 4,893,554.35 1,172,746.95 175,413.32 123,768.56
17 6,214,011.07 6,214,011.07 7,282,555.31 394,065.79 529,566.08
18 5,387,093.37 5,387,093.37 4,442,484.66 416,406.06 547,250.58
19 8,842,052.74 8,842,052.74 1,857,127.83 2,817,131.16 200,125.61
20 4,928,939.62 4,928,939.62 338,869.26 2,988,213.42 1,675,635.19
21 7,229,379.49 7,229,379.49 62,443.27 130,773.76 2,273,036.09
22 25,037,082.60 25,037,082.60 90,471.49 9,950.38 42,000.90
23 16,779,221.10 16,779,221.10 16,937.74 4,098.18 37,231.58
24 9,308,425.49 9,308,425.49 39,013.37 0.00 22,093.78
25 4,795,285.30 4,795,285.30 1,715.60 11,796.59 497.05
26 3,781,783.09 3,781,783.09 1,715.60 32,608.34 497.05
27 3,273,512.75 3,273,512.75 17,752.28 0.00 60,175.17
28 4,371,478.35 4,371,478.35 1,715.60 0.00 497.05
29 5,537,022.24 5,537,022.24 151,785.04 0.00 15,109.84
30 4,897,672.87 4,897,672.87 64,494.56 27,910.39 48,591.28
31 8,011,042.60 8,011,042.60 35,254.58 50,115.97 497.05
32 4,491,987.98 4,491,987.98 18,366.93 10,322.30 171,256.09
33 6,683,794.29 6,683,794.29 692.13 0.00 12,811.40
34 24,058,728.76 24,058,728.76 0.00 0.00 0.00
35 15,848,613.80 15,848,613.80 0.00 0.00 0.00
36 8,320,850.71 8,320,850.71 0.00 0.00 0.00
37 3,990,580.08 3,990,580.08 0.00 0.00 0.00
38 2,991,922.80 2,991,922.80 0.00 0.00 0.00
39 2,433,481.82 2,433,481.82 0.00 0.00 39,254.82
40 3,283,542.26 3,283,542.26 0.00 0.00 0.00
41 4,374,194.28 4,374,194.28 0.00 0.00 0.00
42 3,724,329.06 3,724,329.06 0.00 0.00 0.00
43 6,417,821.23 6,417,821.23 0.00 0.00 0.00
44 3,114,191.49 3,114,191.49 0.00 0.00 0.00
45 4,864,826.68 4,864,826.68 0.00 0.00 0.00
46 20,215,309.91 20,215,309.91 0.00 0.00 0.00
47 12,909,728.71 12,909,728.71 0.00 0.00 0.00
48 6,349,954.88 6,349,954.88 0.00 0.00 0.00
49 2,282,299.00 2,282,299.00 0.00 0.00 0.00
50 1,264,180.73 1,264,180.73 0.00 0.00 0.00
51 684,213.18 684,213.18 0.00 0.00 0.00
52 1,214,774.34 1,214,774.34 0.00 0.00 0.00
53 1,940,632.37 1,940,632.37 0.00 0.00 0.00
54 1,492,868.04 1,492,868.04 0.00 0.00 0.00
55 3,355,837.69 3,355,837.69 0.00 0.00 0.00
56 1,372,485.44 1,372,485.44 0.00 0.00 0.00
57 2,427,126.28 2,427,126.28 0.00 0.00 0.00
58 14,388,915.95 14,388,915.95 0.00 0.00 0.00
59 8,159,079.37 8,159,079.37 0.00 0.00 0.00
60 2,986,211.22 2,986,211.22 0.00 0.00 0.00
</TABLE>
PAGE - 1
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C>
61 715,159.00 715,159.00 0.00 0.00 0.00
62 236,175.21 236,175.21 0.00 0.00 0.00
63 27,528.60 27,528.60 0.00 0.00 0.00
64 42,207.34 42,207.34 0.00 0.00 0.00
65 47,609.45 47,609.45 0.00 0.00 0.00
66 8,162.69 8,162.69 0.00 0.00 0.00
67 121,075.68 121,075.68 0.00 0.00 0.00
68 15,557.18 15,557.18 0.00 0.00 0.00
69 101,621.40 101,621.40 0.00 0.00 0.00
70 437,852.74 437,852.74 0.00 0.00 0.00
71 196,938.60 196,938.60 0.00 0.00 0.00
72 61,221.73 61,221.73 0.00 0.00 0.00
73 17,674.81 17,674.81 0.00 0.00 0.00
Total Time Balance of
Scheduled Cash Flows
418,284,034.69 418,284,034.69 51,552,620.51 22,652,835.77 21,760,934.85
</TABLE>
PAGE - 2
<PAGE>
- -----------------------------------------------------------------------------
- -----------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-A
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Prepared by Lisa Sorenson Phone 414-636-6184
<TABLE>
<S> <C> <C>
Payment Date 17-Aug-98
Month Begin 01-Jul-98
Month End 28-Feb-95 31-Jul-98
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $4,341,265.77
Warranty Repurchases
Contracts deferred beyond final maturity date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $4,341,265.77
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $237,142.76
Aggregate Scheduled Amounts 60 days or more past due $625,316.36
Net Losses on Liquidated Receivables $2,787.55
Number of Loans at Beginning of Period 8,633
Number of Loans at End of Period 8,379
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income $123,074.37
Pre-Funding Account Reinvestment Income $0.00
</TABLE>
- -----------------------------------------------------------------------------
- -----------------------------------------------------------------------------
PAGE - 3
<PAGE>
<TABLE>
<CAPTION>
PART II -- SERVICING CALCULATIONS 17-AUG-98
1. Sources and Uses of Collection Account Balance Cut-off Date pool 1 pool 2 pool 3
<S> <C> <C> <C> <C>
Initial Pool Balance $600,998,991.37
Wtd. Avg. APR 7.564% 7.564% 7.482% 7.806%
Contract Value (Beg. of Month) $51,032,238.15 $21,720,761.62 $21,111,246.50
Contract Value (End of Month) $352,717,651.45 $48,619,010.55 $21,210,274.22 $20,322,876.97
Contract Value Decline $2,413,227.59 $510,487.39 $788,369.54
Total Collections and Investment Income for the period $4,464,340.14
Yield Supplement Amount $0.00
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $4,464,340.14
Principal Distribution Amount (PDA) $3,712,084.53
Interest Distribution Amount (IDA) $752,255.61
2. Calculation of Distributable Amounts
Note Beginning Principal Balance $65,415,286.48
Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
Noteholders' Share of the Principal Distribution Amount 96.00%
Noteholders' Principal Distributable Amount $3,563,601.14
Certificate Beginning Principal Balance $8,636,523.01
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 4.00%
Certificateholders' Principal Distributable Amount $148,483.38
Interest Accrued on Notes this period 7.30% $397,942.99
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $397,942.99
Interest Accrued on Certificates this period 7.65% $55,057.83
Certificateholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
Certificateholders' Interest Distributable Amount $55,057.83
3. Allocation of Total Distribution Amount
Total Distribution Amount $4,464,340.14
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500/qtr. $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $4,464,173.47
Noteholders' Interest Distributable Amount $397,942.99
Noteholders' Interest Paid this Period from TDA $397,942.99
Prelim. Noteholders' Interest Carryover Shortfall $0.00
Total Distribution Amount Remaining $4,066,230.48
Noteholders' Principal Distributable Amount $3,563,601.14
Noteholders' Principal Paid this Period from TDA $3,563,601.14
Prelim. Noteholders' Principal Carryover Shortfall $0.00
</TABLE>
PAGE - 4
<PAGE>
<TABLE>
<S> <C> <C>
Total Distribution Amount Remaining $502,629.34
Certificateolders' Interest Distributable Amount $55,057.83
Certificateholders' Interest Paid this Period from TDA $55,057.83
Prelim. Certificateholders' Interest Carryover Shortfall $0.00
Total Distribution Amount Remaining $447,571.50
Certificateholders' Principal Distributable Amount $148,483.38
Certificateholders' Principal Paid this Period from TDA $148,483.38
Prelim. Certificateholders' Principal Carryover Shortfall $0.00
Total Distribution Amount Remaining $299,088.12
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $78,220.21
Servicing Fees Paid this Period from TDA $78,220.21
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $220,867.92
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance ($0.00)
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Deposit to YSA $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance ($0.00)
5. Reconciliation of Yield Supplement Account
Beginning Yield Supplement Account Balance $5,799,026.47
Receivables Percentage 100.000%
Yield Supplement Amount $0.00
Cumulative Yield Supplement Amount $14,942,409.53
Deposit to YSA for purchased collateral $0.00
Original YSA Balance $21,522,322.00
Maximum YSA Amount $15,806,006.42
Required YSA Balance $6,579,912.47
Interim Ending YSA Balance $5,799,026.47
YSA Released to Seller $0.00
Ending Yield Supplement Account Balance $5,799,026.47
6. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance ($0.00)
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $756,233.52
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance ($0.00)
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance ($0.00)
</TABLE>
PAGE - 5
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
7. Distributions from Spread Account
BeginningSpread Account Balance $15,024,974.78
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $220,867.92
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Noteholder Interest Carryover Shortfall $0.00
Adjustment to Noteholder Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,245,842.70
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Certificateholders' Interest Carryover Shortfall $0.00
Adjustment to Certificateholders' Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,245,842.70
Cumulative Realized Losses since 28-February-95 (Cut-off Date) $1,450,891.66
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $33,450.60
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $625,316.36
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary Note Principal Balance (End of Period) $61,851,685.34
Preliminary Certificate Principal Balance (End of Period) $8,488,039.63
Preliminary Total Principal Balance of Notes and Certificates $70,339,724.97
Specified Spread Acct Balance (Before Distribution of 5.06 (b) (ii)) $15,024,974.78
Greater of:
(a) 4.00% of Pool Balance at end of Collection Pd; and 4.00% $3,606,086.47
(b) 2.5% of Initial Balance (Until Outstanding Note and Certificate
Balance = Spread Account) 2.50% $15,024,974.78
Prelim. Spread Account Balance Remaining $15,245,842.70
Prelim. Excess Spread Account Balance $220,867.92
Release from Spread Account to Seller as "Excess Servicing Fee" Turbo Date $0.00
Release from Spread Account to Noteholders as Principal 15-Oct-95 $220,867.92
Ending Spread Account Balance (after distributions) $15,024,974.78
Net Change in Spread Account Balance $0.00
8. Ending Balances
Note Interest Carryover Shortfall (Ending Balance) $0.00
Note Principal Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
Note Principal Balance (End of Period) $61,630,817.42
Certificate Principal Balance (End of Period) $8,488,039.63
Total Principal Balance of Notes and Certificates $70,118,857.06
Note Pool Factor (End of Period) $576,000,000.00 0.1069979
Certificate Pool Factor (End of Period) $24,000,000.00 0.3536683
Total Notes & Certificates Pool Factor (End of Period) 0.1168648
Specified Spread Account Balance (after all distributions and adjustments) $15,024,974.78
</TABLE>
PAGE - 6
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-A
STATEMENT TO NOTEHOLDERS
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Payment Date: 17-Aug-98
<S> <C>
(1) Amount of principal being paid on Notes: $ 3,784,469.06
per $1,000 original principal amount: 6.57025878
(2) Amount of interest being paid on Notes: $397,942.99
per $1,000 original principal amount: 0.69087325
(3) Pool Balance at end of related Collection Period: $90,152,161.74
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of notes: $61,630,817.42
(ii) Note Pool Factor: 0.1069979
(b) (i) Certificate Balance $ 8,488,039.63
(ii) Certificate Pool Factor: 0.3536683
(5) Amount of Servicing Fee: $78,220.21
per $1,000 Original Pool Balance: 0.13015031
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00027732
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $2,787.55
(9) Amount in Spread Account: $15,024,974.78
(10) Amount in Pre-Funding Account: ($0.00)
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $ 5,799,026.47
(13) Amount in Negative Carry Account: ($0.00)
- --------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
CASE EQUIPMENT LOAN TRUST 1995-A
STATEMENT TO CERTIFICATEHOLDERS
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
<TABLE>
<CAPTION>
Payment Date: 17-Aug-98
<S> <C>
(1) Amount of principal being paid or distributed:
(a) Notes: $ 3,784,469.06
per $1,000 original principal amount: 6.57025878
(b) Certificates: $ 148,483.38
per $1,000 original principal amount: 6.18680754
(c) Total: $ 3,932,952.44
(2) Amount of interest being paid or distributed:
(a) Notes: $ 397,942.99
per $1,000 original principal amount: 0.69087325
(b) Certificates: $ 55,057.83
per $1,000 original principal amount: 2.29407643
(c) Total: $ 453,000.83
(3) Pool Balance at end of related Collection Period: $90,152,161.74
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of notes: $61,630,817.42
(ii) Note Pool Factor: 0.1069979
(c) (i) Certificate Balance $ 8,488,039.63
(ii) Certificate Pool Factor: 0.3536683
(5) Amount of Servicing Fee: $ 78,220.21
per $1,000 Original Pool Balance: 0.13015031
(6) Amount of Administration Fee: $ 166.67
per $1,000 Original Pool Balance: 0.00027732
(7) Aggregate Purchase Amounts for Collection Period: $ 0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $ 2,787.55
(9) Amount in Spread Account: $15,024,974.78
(10) Amount in Pre-Funding Account: ($0.00)
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $ 5,799,026.47
(13) Amount in Negative Carry Account: ($0.00)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1995-A
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
Payment Date: 17-Aug-98
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $ 397,942.99
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $3,784,469.06
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $ 55,057.83
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $ 148,483.38
(6) Payment of Servicing Fee to Servicer: $ 78,220.21
(7) Deposit to Spread Account: $ 220,867.92
Check for Error NO ERROR
Sum of Above Distributions $4,685,208.06
Total Distribution Amount plus Turbo $4,685,208.06
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-A
SERVICER'S CERTIFICATE
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Payment Date: 17-Aug-98
<S> <C>
(1) Total Distribution Amount: $ 4,464,340.14
(2) Administration Fee: $ 166.67
(3) Noteholders' Interest Distributable Amount: $ 397,942.99
(4) Noteholders' Interest Carryover Shortfall: $ 0.00
(5) Noteholders' Percentage: 96%
(6) Noteholders' Principal Distributable Amount: $ 3,784,469.06
(7) Noteholders' Principal Carryover Shortfall: $ 0.00
(8) Noteholders' Distributable Amount: $ 4,182,412.05
(9) Certificateholders' Interest Distributable Amount: $ 55,057.83
(10) Certificateholders' Interest Carryover Shortfall: $ 0.00
(11) Certificateholders' Percentage: 4%
(12) Certificateholders' Principal Distributable Amount: $ 148,483.38
(13) Certificateholders' Principal Carryover Shortfall: $ 0.00
(14) Certificateholders' Distributable Amount: $ 203,541.22
(15) Servicing Fee: $ 78,220.21
(16) Deposit to Spread Account (before any distributions of excess): $ 220,867.92
(17) Specified Spread Account Balance (after all distributions and adjustments) : $15,024,974.78
The greater of:
(a) 4.00% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs plus $ 3,606,086.47
(b) 2.5% of Initial Balance (Until Outstanding Note and Certificate $15,024,974.78
Balance = Spread Account)
</TABLE>
<PAGE>
<TABLE>
STATEMENT TO CERTIFICATEHOLDERS
SERVICER'S CERTIFICATE (CONTINUED)
<S> <C>
(18) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Cutoff Date through
the end of the related Collection Period: $ 1,450,891.66
(ii) 2.25% of the Original Pool Balance: $13,522,477.31
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $ 33,450.60
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $ 1,548,760.06
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $ 625,316.36
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $ 2,028,423.64
(19) Spread Account Balance over the Specified Spread Account Balance: $ 220,867.92
(20) Excess Amount in Spread Account Distributed To:
(a) Seller: $ 0.00
(b) Seller: Release of Excess Amount in Yield Supplement Account $ 0.00
(c) Noteholders: $ 220,867.92
(21) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account (other than as set forth in (32)(b) above): $ 0.00
(22) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $ 0.00
(23) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $90,152,161.74
(24) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of Notes: $61,630,817.42
Note Pool Factor: 0.1069979
Outstanding Principal Balance of the Certificates: $ 8,488,039.63
Certificate Pool Factor: 0.3536683
(25) Aggregate Purchase Amounts for related Collection Period: $ 0.00
(26) Aggregate Amount of Realized Losses for the related Collection Period: $ 2,787.55
(27) Spread Account Balance after giving effect to all distributions: $15,024,974.78
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
1,473,441.96 452,696.10 436,133.41
4,008,270.51 1,196,954.15 1,096,978.49
3,464,046.94 876,390.40 1,331,777.90
4,973,490.67 1,123,556.77 1,209,557.29
17,779,312.45 1,721,895.11 2,337,471.56
12,945,329.80 1,522,283.42 1,814,800.01
7,222,809.49 6,873,819.59 1,373,885.14
3,632,347.78 8,528,508.90 6,610,323.19
2,778,831.98 981,735.50 8,076,099.72
2,462,372.28 788,627.61 792,081.09
3,339,421.35 796,423.16 881,075.58
4,134,883.22 812,008.62 1,153,668.61
3,549,868.73 1,034,012.15 944,378.76
4,150,655.15 1,200,476.97 1,140,566.98
3,110,337.62 820,771.59 1,217,245.23
4,622,205.46 1,049,971.32 1,078,760.32
17,320,445.05 1,643,776.72 2,165,422.45
12,343,570.23 1,472,397.76 1,801,403.34
6,657,077.98 6,892,564.37 1,270,610.87
3,083,588.51 8,307,580.90 6,430,182.67
2,195,505.91 839,135.99 7,858,244.08
1,834,864.83 622,651.60 655,801.42
2,540,938.26 618,483.43 691,364.55
3,287,668.68 624,674.95 960,777.63
2,672,747.18 830,034.03 749,824.67
3,179,997.29 977,578.19 933,232.29
2,129,512.20 617,842.73 936,085.01
3,383,076.76 817,561.18 828,688.88
14,461,805.24 1,357,534.56 1,827,662.99
10,007,287.36 1,231,667.77 1,469,837.12
5,069,550.64 6,190,453.68 1,060,627.83
1,766,559.40 7,177,728.43 5,733,479.42
831,363.42 387,051.93 6,664,086.48
459,893.23 172,458.76 108,521.69
940,071.07 151,332.06 130,686.12
1,436,434.84 131,010.13 354,171.94
1,021,266.93 306,646.23 178,922.10
1,437,133.20 309,648.82 179,482.07
893,696.05 166,488.28 252,104.36
1,643,570.54 248,731.55 214,484.62
10,073,035.12 651,158.35 752,926.91
6,359,173.41 556,101.30 753,744.39
2,457,012.87 3,769,729.92 382,510.91
528,271.96 3,926,800.58 2,407,893.21
</TABLE>
PAGE -- 1
<PAGE>
<TABLE>
<S> <C> <C>
83,438.45 155,044.28 3,158,199.56
27,084.34 11,845.01 66,229.05
38,067.84 17,645.12 40,905.69
34,974.51 568.60 12,746.90
8,162.69 12,365.19 15,845.60
20,680.00 22,836.87 1,196.76
38,417.09 568.60 28,281.58
81,892.63 0.00 1,196.76
272,567.47 36,992.01 15,816.79
149,305.55 27,910.39 48,536.26
61,221.73 67,927.48 497.05
17,674.81 18,425.14 233,413.10
0.00 0.00 12,811.40
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 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
204,496,230.66 81,151,084.25 82,883,259.80
</TABLE>
PAGE -- 2
<PAGE>
[GRAPH]
PAGE -- 1
<PAGE>
CASE EQUIPMENT LOAN TRUST 1995-B
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due
September 15, 1996
$230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
Prepared by Lisa Sorenson Phone 414-636-6184
<TABLE>
<S> <C> <C> <C> <C> <C>
NPV Data Input Section IRR Calc 17-Aug-98
Scheduled Cash Flows as of the 8.319% pool 1 pool 2 pool 3
End of the Fiscal 0 (375,056,914.00) 2,664,994.35 501,697.37 422,516.97
Month 1 7,065,483.08 4,708,461.97 2,164,436.37 893,978.35
Line 0 is Scheduled 2 5,497,424.34 2,335,104.60 5,499,851.40 2,889,810.41
Amount Delinquent 3 6,911,943.75 1,991,906.64 681,595.24 5,125,262.69
4 13,755,624.68 2,958,377.49 824,636.66 1,776,229.68
5 10,320,462.30 5,883,003.61 1,427,939.20 1,726,329.85
6 6,063,795.64 3,917,569.00 939,615.82 850,857.94
7 6,187,590.06 1,940,395.40 584,768.75 818,221.88
8 10,444,882.53 2,017,113.29 756,695.54 873,893.81
9 11,257,480.67 3,932,369.15 612,611.98 725,879.84
10 12,103,680.98 4,358,025.97 431,808.38 533,829.14
11 13,868,539.05 4,485,682.56 434,450.62 513,935.82
12 11,237,527.54 4,576,909.01 946,812.57 626,190.51
13 7,211,321.42 3,590,310.83 2,002,366.52 740,101.67
14 5,108,428.29 832,630.41 4,612,631.11 2,403,503.46
15 6,956,327.97 573,661.56 328,838.29 4,115,647.50
16 13,951,027.49 1,147,142.56 502,634.05 1,172,062.35
17 10,189,666.03 3,200,984.37 957,467.45 1,111,041.24
18 5,786,133.77 1,990,413.67 466,125.68 428,589.20
19 6,008,036.09 642,518.42 228,663.99 363,620.39
20 10,019,601.65 465,972.57 361,220.12 339,265.36
21 10,876,927.96 1,111,097.22 265,701.55 213,858.66
22 11,717,351.64 1,400,290.75 90,619.26 119,347.97
23 13,292,442.97 1,413,200.81 82,342.19 82,019.61
24 10,769,940.61 1,959,415.56 503,973.37 121,738.97
25 6,807,002.99 1,916,246.76 1,048,094.56 235,359.68
26 4,622,643.12 284,042.86 2,993,066.76 1,122,027.76
27 6,520,941.54 112,768.96 188,761.23 2,240,240.50
28 13,253,785.46 214,904.38 247,166.79 404,160.77
29 9,545,425.28 154,193.33 197,188.05 331,570.72
30 5,316,722.42 78,059.41 67,627.48 23,023.21
31 5,492,559.12 49,889.64 27,428.60 64,547.67
32 9,259,151.29 531.88 19,070.58 22,892.66
33 10,091,918.30 15,466.48 8,337.26 0.00
34 10,667,452.02 6,837.09 2,347.11 0.00
35 11,924,557.05 22,529.51 2,347.11 0.00
36 9,592,980.21 64,939.34 24,179.76 0.00
37 5,571,999.63 3,000.00 2,347.11 0.00
38 3,525,826.06 0.00 2,347.11 74,582.13
39 5,110,243.54 0.00 0.00 0.00
40 11,200,013.98 3,000.00 0.00 0.00
41 7,862,891.62 0.00 0.00 0.00
42 4,170,368.98 0.00 0.00 0.00
43 4,180,220.31 0.00 0.00 0.00
44 7,194,052.79 0.00 0.00 0.00
45 7,888,376.20 0.00 0.00 0.00
46 8,111,468.65 0.00 0.00 0.00
47 8,851,625.45 0.00 0.00 0.00
48 6,473,689.43 0.00 0.00 0.00
49 2,558,905.47 0.00 0.00 0.00
50 987,593.55 0.00 0.00 0.00
51 1,988,949.69 0.00 0.00 0.00
52 6,389,191.39 0.00 0.00 0.00
53 4,265,291.38 0.00 0.00 0.00
54 1,579,374.37 0.00 0.00 0.00
55 1,180,951.76 0.00 0.00 0.00
56 2,293,132.32 0.00 0.00 0.00
57 2,688,019.89 0.00 0.00 0.00
58 2,713,276.68 0.00 0.00 0.00
</TABLE>
PAGE -- 1
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C>
59 3,895,027.62 0.00 0.00 0.00
60 3,049,513.88 0.00 0.00 0.00
61 888,385.50 0.00 0.00 0.00
62 151,117.06 0.00 0.00 0.00
63 381,464.41 0.00 0.00 0.00
64 339,379.02 0.00 0.00 0.00
65 180,746.13 0.00 0.00 0.00
66 87,347.49 0.00 0.00 0.00
67 17,948.98 0.00 0.00 0.00
68 89,040.34 0.00 0.00 0.00
69 217,072.75 0.00 0.00 0.00
70 66,233.26 0.00 0.00 0.00
71 502,016.97 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows
446,347,535.86 67,023,961.41 31,039,812.99 33,506,138.37
- ----------------------------------------------------------------------
- ----------------------------------------------------------------------
</TABLE>
PAGE -- 2
<PAGE>
<TABLE>
<S> <C>
CASE EQUIPMENT LOAN TRUST 1995-B
$100,000,000 CLASS A-1 5.825% MONEY MARKET ASSET BACKED NOTES DUE SEPTEMBER 15, 1996
$230,000,000 CLASS A-2 5.95% ASSET BACKED NOTES DUE SEPTEMBER 15, 2000
$294,000,000 CLASS A-3 6.15% ASSET BACKED NOTES DUE SEPTEMBER 15, 2002
$26,000,000 6.45% ASSET BACKED CERTIFICATES DUE SEPTEMBER 15, 2002
Prepared by Sandra Tomlinson Phone 414-636-7833
Payment Date 17-Aug-98
Month Begin 01-Jul-98
Month End 31-Jul-98
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $9,837,707.30
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 $9,837,707.30
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $635,172.96
Aggregate Scheduled Amounts 60 days or more past due $1,051,840.99
Net Losses on Liquidated Receivables $45,061.27
Number of Loans at Beginning of Period 10,968
Number of Loans at End of Period 10,394
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $132,592.71
Pre-Funding Account Reinvestment Income $0.00
</TABLE>
PAGE -- 3
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C> <C>
PART II -- SERVICING CALCULATIONS 17-AUG-98
1. Sources and Uses of Collection Account Balance pool 1 pool 2 pool 3
Initial Pool Balance $650,228,245.97
Wtd. Avg. APR 8.320% 8.820% 8.787%
Contract Value (Beg. of Month) $69,111,782.02 $29,881,624.84 $31,883,997.41
Contract Value (End of Month) $62,430,355.52 $28,599,456.18 $30,907,471.64
Contract Value Decline $6,681,426.50 $1,282,168.67 $976,525.77
Total Collections and Investment Income for the period $9,970,300.01
Yield Supplement Amount $0.00
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $9,970,300.01
Principal Distribution Amount (PDA) $8,940,120.93
Interest Distribution Amount (IDA) $1,030,179.08
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Note Beginning Principal Balance $0.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Note Beginning Principal Balance $104,877,404.00
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 $8,940,120.93
Certificate Beginning Principal Balance $26,000,000.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $0.00
Interest Accrued on Class A-3 Notes this period $537,496.70
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 $537,496.70
Interest Accrued on Class A-1, A-2, and A-3 Notes this period $537,496.70
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $537,496.70
Interest Accrued on Certificates this period $139,750.00
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $139,750.00
</TABLE>
PAGE -- 4
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
3. Allocation of Total Distribution Amount
Total Distribution Amount $9,970,300.01
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 $9,970,133.34
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 $537,496.70
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $537,496.70
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, and A-3 Notes this period $537,496.70
Noteholders' Interest Paid this Period from TDA $537,496.70
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $9,432,636.65
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 $9,432,636.65
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 $9,432,636.65
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $8,940,120.93
A-3 Noteholders' Principal Distributable Amount Paid from TDA $8,940,120.93
Prelim. A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $492,515.72
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $139,750.00
Certificateholders' Interest Paid this Period from TDA $139,750.00
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $352,765.72
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current period $0.00
Certificateholders' Principal Distributable Amount Paid from TDA $0.00
Prelim. Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $352,765.72
</TABLE>
PAGE -- 5
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $109,064.50
Servicing Fees Paid this Period from TDA $109,064.50
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $243,701.21
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Deposit to YSA $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Yield Supplement Account
Beginning Yield Supplement Account Balance $2,062,718.18
Receivables Percentage 100.000%
Yield Supplement Amount $0.00
Cumulative Yield Supplement Amount $60,721.83
Deposit to YSA for purchased collateral $0.00
Original YSA Balance $2,284,539.32
Maximum YSA Amount $2,123,440.01
Required YSA Balance $2,123,440.01
Interim Ending YSA Balance $2,062,718.18
YSA Released to Seller $0.00
Ending Yield Supplement Account Balance $2,062,718.18
6. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance $0.00
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $265,109.61
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
7. Distributions from Spread Account
Beginning Spread Account Balance $16,255,706.15
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $243,701.21
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Adjustment to Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Prelim. Spread Account Balance Remaining $16,499,407.36
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Adjustment to Prelim. Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Prelim. Spread Account Balance Remaining $16,499,407.36
</TABLE>
PAGE -- 6
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
Cumulative Realized Losses since 31-August-95 (Cut-off Date) $2,352,955.12
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $540,735.24
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,051,840.99
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $0.00
A-3 Note Principal Balance (End of Period) $95,937,283.07
Certificate Principal Balance (End of Period) $26,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $121,937,283.07
Specified Spread Acct Balance $16,255,706.15
Greater of:
(a) 3.75% of Pool Balance at end of Collection Pd; and $4,572,648.13
(b) 2.5% of Initial Pool Balance (Until Outstanding Note and Certificate
Balance = Spread Account) $16,255,706.15
Prelim. Spread Account Balance Remaining $16,499,407.36
Prelim. Excess Spread Account Balance $243,701.21
Release from Spread Account to Seller as "Excess Servicing Fee" $243,701.21
Ending Spread Account Balance (after distributions) $16,255,706.15
Net Change in Spread Account Balance $0.00
8. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $0.00
A-3 Note Principal Balance (End of Period) $95,937,283.07
Certificate Principal Balance (End of Period) $26,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $121,937,283.07
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) 0.3263173
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.1875958
Specified Spread Account Balance (after all distributions and adjustments) $16,255,706.15
</TABLE>
PAGE -- 7
<PAGE>
<TABLE>
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-B
STATEMENT TO NOTEHOLDERS
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15, 1996
$230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
Payment Date: 17-Aug-98
<CAPTION>
<S> <C>
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $8,940,120.93
per $1,000 original principal amount: $30.40857459
(d) Total $8,940,120.93
(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: $537,496.70
per $1,000 original principal amount: $1.82822005
(d) Total $537,496.70
(3) Pool Balance at the end of the related Collection Period $121,937,283.34
(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: $95,937,283.07
(ii) A-3 Note Pool Factor: 0.3263173
(d) (i) Certificate Balance $26,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $109,064.50
per $1,000 Original Pool Balance: 0.16773265
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00025632
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $45,061.27
(9) Amount in Spread Account: $16,255,706.15
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $2,062,718.18
</TABLE>
PAGE -- 8
<PAGE>
<TABLE>
<S> <C>
(13) Amount in Negative Carry Account: $0.00
</TABLE>
PAGE -- 9
<PAGE>
<TABLE>
- --------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1995-B
STATEMENT TO CERTIFICATEHOLDERS
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15, 1996
$230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
Payment Date: 17-Aug-98
(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: $8,940,120.93
per $1,000 original principal amount: $30.40857459
(d) Certificates: $0.00
per $1,000 original principal amount: $0.00000000
(e) Total: $8,940,120.93
(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: $537,496.70
per $1,000 original principal amount: $1.82822005
(d) Certificates: $139,750.00
per $1,000 original principal amount: $5.37500000
(e) Total: $139,750.00
(3) Pool Balance at end of related Collection Period: $121,937,283.34
(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: $95,937,283.07
(ii) A-3 Note Pool Factor: 0.3263173
(d) (i) Certificate Balance $26,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $109,064.50
per $1,000 Original Pool Balance: $0.16773265
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: $0.00025632
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $45,061.27
(9) Amount in Spread Account: $16,255,706.15
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $2,062,718.18
(13) Amount in Negative Carry Account: $0.00
</TABLE>
PAGE -- 10
<PAGE>
<TABLE>
- --------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1995-B
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15, 1996
$230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
Payment Date: 17-Aug-98
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $537,496.70
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $8,940,120.93
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $139,750.00
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $109,064.50
(7) Deposit to Spread Account: $243,701.21
Check for Error NO ERROR
Sum of Above Distributions $9,970,300.01
Total Distribution Amount $9,970,300.01
</TABLE>
PAGE -- 11
<PAGE>
<TABLE>
- -------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1995-B
SERVICER'S CERTIFICATE
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15, 1996
$230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
Payment Date: 17-Aug-98
(1) Total Distribution Amount: $9,970,300.01
(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: $537,496.70
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount: $537,496.70
(10) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(11) % of Principal Distribution Amount applicable to A-1 Noteholders 0%
(12) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(13) A-1 Noteholders' Principal Distributable Amount: $0.00
(14) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(15) % of Principal Distribution Amount applicable to A-2 Noteholders 0%
(16) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(17) A-2 Noteholders' Principal Distributable Amount: $0.00
(18) A-3 Noteholders' Monthly Principal Distributable Amount: $8,940,120.93
(19) % of Principal Distribution Amount applicable to A-3 Noteholders 100.00%
(20) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-3 Noteholders' Principal Distributable Amount: $8,940,120.93
(22) Noteholders' Principal Distributable Amount: $8,940,120.93
(23) Noteholders' Distributable Amount: $9,477,617.63
(24) Certificateholders' Interest Distributable Amount: $139,750.00
(25) Certificateholders' Interest Carryover Shortfall: $0.00
(26) Certificateholders' Percentage: 0%
(27) Certificateholders' Principal Distributable Amount applicable to current period $0.00
(28) Certificateholders' Principal Carryover Shortfall: $0.00
(29) Certificateholders' Principal Distributable Amount: $0.00
(30) Certificateholders' Distributable Amount: $139,750.00
</TABLE>
PAGE -- 12
<PAGE>
<TABLE>
<S> <C>
(31) Servicing Fee: $109,064.50
</TABLE>
PAGE -- 13
<PAGE>
<TABLE>
<S> <C>
(32) Deposit to Spread Account (before any distributions of excess): $243,701.21
(33) Specified Spread Account Balance (after all distributions and adjustments): $16,255,706.15
The greater of
(a) 3.75% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs plus $4,572,648.13
(b) 2.5% of Initial Pool Balance (Until Outstanding Note and Certificate $16,255,706.15
Balance = Spread Account)
(34) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Initial Cutoff Date through
the end of the related Collection Period: $2,352,955.12
(ii) 2.25% of the Initial Pool Balance: $14,630,135.53
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $540,735.24
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $2,159,477.17
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $1,051,840.99
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $2,743,588.88
(35) Spread Account Balance over the Specified Spread Account Balance: $243,701.21
(36) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $243,701.21
(b) Release of Excess Amount in Yield Supplement Account 0.00
(c) Release of Excess Amount in Negative Carry Account 0.00
(37) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(38) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(39) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $121,937,283.34
(40) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: 0.0000000
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: 95,937,283.07
A-3 Note Pool Factor: 0.3263173
Outstanding Principal Balance of the Certificates: $26,000,000.00
Certificate Pool Factor: 1.0000000
(41) Aggregate Purchase Amounts for related Collection Period: $0.00
(42) Aggregate Amount of Realized Losses for the related Collection Period: $45,061.27
(43) Spread Account Balance after giving effect to all distributions: $16,255,706.15
</TABLE>
PAGE -- 14
<PAGE>
CASE EQUIPMENT LOAN TRUST 1996-A
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15,
1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Prepared by Lisa Sorenson, Phone 414-636-6184
<TABLE>
<CAPTION>
NPV Data Input Section IRR Calc (pool 1) 17-Aug-98
Scheduled cash flows as of the 8.744% Pool 1 Pool 2 Pool 3
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
end of the collection period 0 (391,313,488.41) 2,096,282.64 421,392.46 467,526.39
Line 0 is scheduled amount 1 7,801,356.48 4,165,930.19 900,131.90 680,587.05
delinquent 2 5,531,018.13 3,083,889.86 666,801.26 639,378.22
3 6,292,888.88 7,134,363.92 1,342,410.76 544,362.14
4 6,178,687.37 9,403,723.94 1,382,400.48 862,535.87
5 6,549,877.43 11,089,297.13 1,893,616.65 1,022,152.37
6 5,599,124.19 3,926,863.28 3,231,594.18 957,765.79
7 11,728,887.23 2,526,937.81 2,054,814.85 3,080,102.88
8 6,044,039.29 2,559,974.64 532,080.91 2,929,180.30
9 14,469,336.82 2,534,913.10 450,836.28 428,012.15
10 19,551,134.56 2,512,348.63 431,830.33 413,220.03
11 23,450,395.65 2,539,627.42 479,211.01 405,806.83
12 8,097,611.75 1,891,197.21 506,505.19 476,827.52
13 5,524,121.98 2,914,823.58 590,223.20 541,892.58
14 5,571,124.03 2,234,172.28 484,516.99 516,217.69
15 5,781,966.02 5,705,791.30 1,001,812.03 438,280.23
16 5,757,754.54 7,458,609.67 1,066,315.90 653,227.10
17 6,057,843.66 8,840,489.28 1,535,966.86 828,028.10
18 5,144,760.40 2,356,397.99 2,673,508.35 759,815.15
19 10,457,010.15 1,213,044.29 1,535,179.66 2,562,542.09
20 5,678,703.73 1,138,269.54 197,608.82 2,292,493.39
21 14,170,346.24 773,549.69 108,163.75 107,532.13
22 19,198,808.36 769,598.76 92,233.44 75,132.26
23 23,041,630.90 794,905.86 100,254.57 75,650.18
24 7,767,922.51 544,247.43 138,596.30 126,441.07
25 5,180,140.04 1,063,801.01 223,468.55 87,231.46
26 5,169,577.15 774,272.54 60,083.83 158,061.85
27 5,402,025.15 3,061,426.39 431,598.50 77,327.59
28 5,315,366.24 4,021,981.82 410,920.38 183,188.17
29 5,562,394.55 5,112,666.77 719,084.14 272,535.56
30 4,707,758.31 912,551.29 1,484,271.06 355,220.14
31 9,584,364.45 236,099.29 488,974.05 1,230,893.96
32 5,180,927.58 83,016.55 39,467.19 1,090,742.69
33 13,345,422.82 57,742.52 1,838.94 51,162.83
34 18,045,607.49 46,461.51 10,943.97 11,334.78
35 21,782,339.07 34,212.45 1,838.94 11,054.43
36 6,814,608.24 3,976.12 7,838.94 9,265.88
37 4,373,791.80 36,162.00 25,800.04 0.00
38 4,306,308.12 36,263.78 1,838.94 0.00
39 4,336,181.80 114,074.77 1,838.94 20,280.67
40 4,235,875.01 283,057.01 1,838.94 0.00
41 4,212,914.29 43,735.53 123,368.37 21,953.09
42 3,373,098.70 0.00 39,838.02 67,077.23
43 7,536,129.12 7,703.97 0.00 27,115.57
44 3,795,320.22 0.00 0.00 0.00
45 11,010,093.10 0.00 0.00 0.00
46 15,251,123.35 0.00 0.00 0.00
47 18,472,571.70 0.00 0.00 0.00
48 4,367,542.68 0.00 0.00 0.00
49 2,235,205.10 0.00 0.00 0.00
50 1,873,477.21 0.00 0.00 0.00
51 1,551,335.06 0.00 0.00 0.00
52 1,338,174.06 0.00 0.00 0.00
53 1,457,024.39 0.00 0.00 0.00
54 1,160,456.33 0.00 0.00 0.00
55 3,786,139.76 0.00 0.00 0.00
56 1,442,510.91 0.00 0.00 0.00
57 6,632,389.86 0.00 0.00 0.00
58 9,958,376.91 0.00 0.00 0.00
59 12,009,644.97 0.00 0.00 0.00
60 2,153,318.14 0.00 0.00 0.00
61 423,639.45 0.00 0.00 0.00
62 248,739.37 0.00 0.00 0.00
63 185,713.82 0.00 0.00 0.00
64 79,018.37 0.00 0.00 0.00
65 109,450.51 0.00 0.00 0.00
66 6,995.43 0.00 0.00 0.00
</TABLE>
Page 1
<PAGE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
67 54,018.43 0.00 0.00 0.00
68 205,992.34 0.00 0.00 0.00
69 307,029.80 0.00 0.00 0.00
70 510,946.62 0.00 0.00 0.00
71 44,076.50 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows
474,581,504.62 106,138,454.76 27,892,857.87 25,559,155.41
</TABLE>
Page 2
<PAGE>
<TABLE>
- -----------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1996-A
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Prepared by Lisa Sorenson, Phone 414-636-6184
Payment Date 17-Aug-98
Collection Period Begin Date 04-Jul-98
Collection Period End Date 05-Aug-98
Days in accrual period (30/360) 30
Part I -- MONTHLY DATA INPUT
Total Receipts During the Period $7,595,561.42
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $7,595,561.42
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $1,184,763.28
Scheduled Amounts 60 days or more past due $651,166.98
Net Losses on Liquidated Receivables $20,684.97
Number of Loans at Beginning of Period 11,514
Number of Loans at End of Period 11,271
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $89,416.32
Pre-Funding Account Reinvestment Income $0.00
- ------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------
</TABLE>
Page 3
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C>
CASE EQUIPMENT LOAN TRUST 1996-A
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date 17-Aug-98
Collection Period Begin Date 04-Jul-98
Collection Period End Date 05-Aug-98
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $151,582,471.14
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $126,582,471.14
Certificate Beginning Principal Balance $25,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $144,741,727.06
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) $119,741,727.06
A-2 Note Pool Factor (End of Period) 0.2334147
Certificate Principal Balance (End of Period) $25,000,000.00
Certificate Pool Factor (End of Period) 1.0000000
Contract Value Decline $6,394,266.69
Pool Balance (Beg. of Collection Period) $170,426,803.35
Pool Balance (End of Collection Period) $164,032,536.66
Total Distribution Amount (TDA) $7,684,977.74
Total Collections and Investment Income for the Period $7,684,977.74
Negative Carry Amount $0.00
Administration Fee Accrued during this Period $166.67
Principal Distribution Amount (PDA) $6,394,266.69
Release from Spread Account to Noteholders as Principal $446,477.39
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $6,394,266.69
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $1,290,711.05
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $580,169.66
Certificateholders' Interest Distributable Amount $121,875.00
Servicing Fees Accrued during this Period $142,022.34
Total Distribution Amount Remaining to Deposit to Spread Account $446,477.39
Spread Account
Beginning Spread Account Balance $12,502,160.02
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $446,477.39
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Preliminary Spread Account Balance Remaining $12,948,637.41
Specified Spread Account Balance $12,502,160.02
Release from Spread Account to Seller as "Excess Servicing Fee" $0.00
Release from Spread Account to Noteholders as Principal $446,477.39
Ending Spread Account Balance (after distributions) $12,502,160.02
Credit Enhancement 20.95%
Spread account % of Ending Pool Balance 7.62%
Overcollateralization % of Ending Pool Balance 13.33%
Current Month CPR 18.76%
Life-to-Date CPR 21.70%
Scheduled Amounts 30 - 59 days past due $1,184,763.28
as % of Ending Pool Balance 0.72%
Scheduled Amounts 60 days or more past due $651,166.98
as % of Ending Pool Balance 0.40%
Net Losses on Liquidated Receivables $20,684.97
as % of Ending Pool Balance 0.01%
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 4
<PAGE>
<TABLE>
<CAPTION>
PART III -- SERVICING CALCULATIONS 17-Aug-98
1. Sources and Uses of Collection Account Balance Pool 1
<S> <C>
Wtd. Avg. APR 8.745%
Contract Value (Beg. of Collection Period), by origination pool $101,104,838.27
Contract Value (End of Collection Period), by origination pool $97,206,070.38
Contract Value Decline $3,898,767.89
Initial Pool Balance $625,108,001.05
Pool Balance (End of Collection Period) $164,032,536.66
Total Collections and Investment Income for the period $7,684,977.74
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $7,684,977.74
Principal Distribution Amount (PDA) $6,394,266.69
Interest Distribution Amount (IDA) $1,290,711.05
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Note Beginning Principal Balance $126,582,471.14
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 100.00%
A-2 Noteholders' Principal Distributable Amount $6,394,266.69
Certificate Beginning Principal Balance $25,000,000.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period $580,169.66
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 $580,169.66
Interest Accrued on Class A-1 and A-2 Notes this period $580,169.66
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $580,169.66
Interest Accrued on Certificates this period $121,875.00
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $121,875.00
3. Allocation of Total Distribution Amount
Total Distribution Amount $7,684,977.74
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 $7,684,811.07
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
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 $580,169.66
<CAPTION>
PART III -- SERVICING CALCULATIONS 17-Aug-98
<S> <C> <C> <C>
1. Sources and Uses of Collection Account Balance Pool 2 Pool 3 Pool 4
Wtd. Avg. APR 8.719% 8.784% 8.644%
Contract Value (Beg. of Collection Period), by origination pool $26,472,750.03 $23,866,486.93 $18,982.728.13
Contract Value (End of Collection Period), by origination pool $25,434,440.12 $23,135,130.72 $18,256,895.45
Contract Value Decline $1,038,309.91 $731,356.21 $725,832.68
</TABLE>
Page 5
<PAGE>
<TABLE>
<S> <C>
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $580,169.66
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable $0.00
to A-2 Notes
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 and A-2 Notes this period $580,169.66
Noteholders' Interest Paid this Period from TDA $580,169.66
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $7,104,641.41
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 $7,104,641.41
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $6,394,266.69
A-2 Noteholders' Principal Distributable Amount Paid from TDA $6,394,266.69
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $710,374.73
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $121,875.00
Certificateholders' Interest Paid this Period from TDA $121,875.00
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $588,499.73
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current period $0.00
Certificateholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $588,499.73
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $142,022.34
Servicing Fees Paid this Period from TDA $142,022.34
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $446,477.39
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Seller)
Adjusted Ending Pre-Funding Account Balance
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance $0.00
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $433,178.05
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
</TABLE>
Page 6
<PAGE>
<TABLE>
<S> <C>
Beginning Spread Account Balance $12,502,160.02
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $446,477.39
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Adjustment to Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $12,948,637.41
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Adjustment to Prelim. Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $12,948,637.41
Cumulative Realized Losses since 31-January-95 (Cut-off Date) $1,181,781.94
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $248,219.64
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $651,166.98
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $120,188,204.45
Preliminary Certificate Principal Balance (End of Period) $25,000,000.00
Preliminary Total Principal Balance of Notes and Certificates (End of Period) $145,188,204.45
Specified Spread Account Balance $12,502,160.02
Greater of:
(a) 3.75% of Pool Balance at end of Collection Period; and $6,151,220.12
(b) (i) 2.50% of Initial Pool Balance (Until Outstanding Note and
Certificate Balance = Spread Account), or $15,627,700.03
(b) (ii) 2.25% of Initial Pool Balance (when principal amount of Notes
and Certificates LESS THAN = 97.50% of Pool Balance), or $14,064,930.02
(b) (iii) 2.00% of Initial Pool Balance (when principal amount of Notes
and Certificates LESS THAN = 96.25% of Pool Balance) $12,502,160.02
Preliminary Spread Account Balance Remaining $12,948,637.41
Preliminary Excess Amount in Spread Account $446,477.39
Release from Spread Account to Seller as "Excess Servicing Fee" $0.00
Release from Spread Account to Noteholders as Principal $446,477.39
Ending Spread Account Balance (after distributions) $12,502,160.02
Net Change in Spread Account Balance $0.00
7. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $119,741,727.06
Certificate Principal Balance (End of Period) $25,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $145,188,204.45
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Pool Factor (End of Period) 0.2334147
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.2323011
Specified Spread Account Balance (after all distributions and adjustments) $12,502,160.02
</TABLE>
Page 7
<PAGE>
CASE EQUIPMENT LOAN TRUST 1996-A
STATEMENT TO NOTEHOLDERS
<TABLE>
<S> <C>
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date 17-Aug-98
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $6,840,744.08
per $1,000 original principal amount: $13.33478378
(c) Total $6,840,744.08
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $580,169.66
per $1,000 original principal amount: $1.13093501
(c) Total $580,169.66
(3) Pool Balance at the end of the related Collection Period $164,032,536.66
(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: $119,741,727.06
(ii) A-2 Note Pool Factor: 0.2334147
(c) (i) Certificate Balance $25,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $142,022.34
per $1,000 Initial Pool Balance: 0.22719648
(6) Amount of Administration Fee: $166.67
per $1,000 Initial Pool Balance: 0.00026662
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $20,684.97
(9) Amount in Spread Account: $12,502,160.02
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the $0.00
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
<PAGE>
CASE EQUIPMENT LOAN TRUST 1996-A
STATEMENT TO CERTIFICATEHOLDERS
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 17-Aug-98
(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: $6,840,744.08
per $1,000 original principal amount: $13.33478378
(c) Certificates: $0.00
per $1,000 original principal amount: $0.00000000
(d) Total: $6,840,744.08
(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: $580,169.66
per $1,000 original principal amount: $1.13093501
(c) Certificates: $121,875.00
per $1,000 original principal amount: $4.87500000
(d) Total: $702,044.66
(3) Pool Balance at end of related Collection Period: $164,032,536.66
(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: $119,741,727.06
(ii) A-2 Note Pool Factor: 0.2334147
(c) (i) Certificate Balance $25,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $142,022.34
per $1,000 Initial Pool Balance: $0.22719648
(6) Amount of Administration Fee: $166.67
per $1,000 Initial Pool Balance: $0.00026662
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $20,684.97
(9) Amount in Spread Account: $12,502,160.02
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the $0.00
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
<PAGE>
CASE EQUIPMENT LOAN TRUST 1996-A
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 17-Aug-98
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $580,169.66
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $6,840,744.08
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $121,875.00
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $142,022.34
(7) Deposit to Spread Account from Excess Collections over Distributions: $446,477.39
Check for Spread Account Draw NO
Sum of Above Distributions $8,131,455.13
Total Distribution Amount plus Turbo $8,131,455.13
<PAGE>
CASE EQUIPMENT LOAN TRUST 1996-A
SERVICER'S CERTIFICATE
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 17-Aug-98
(1) Total Distribution Amount: $7,684,977.74
(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: $580,169.66
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount: $580,169.66
(8) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(9) % of Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(10) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(11) A-1 Noteholders' Principal Distributable Amount: $0.00
(12) A-2 Noteholders' Monthly Principal Distributable Amount: $6,394,266.69
(13) % of Principal Distribution Amount applicable to A-2 Noteholders 100.00%
(14) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(15) A-2 Noteholders' Principal Distributable Amount: $6,840,744.08
(16) Noteholders' Principal Distributable Amount: $6,840,744.08
(17) Noteholders' Distributable Amount: $7,420,913.74
(18) Certificateholders' Interest Distributable Amount: $121,875.00
(19) Certificateholders' Interest Carryover Shortfall: $0.00
(20) Certificateholders' Percentage: 0.00%
(21) Certificateholders' Principal Distributable Amount applicable to current period $0.00
(22) Certificateholders' Principal Carryover Shortfall: $0.00
(23) Certificateholders' Principal Distributable Amount: $0.00
(24) Certificateholders' Distributable Amount: $121,875.00
(25) Servicing Fee: $142,022.34
(26) Deposit to Spread Account (from excess collections): $446,477.39
(27) Specified Spread Account Balance (after all distributions and adjustments): $12,502,160.02
The greater of:
(a) 3.75% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs; and $6,151,220.12
(b) (i) 2.50% of Initial Pool Balance (Until Outstanding Note and Certificate
Balance = Spread Account), or $15,627,700.03
(b) (ii) 2.25% of the Initial Pool Balance when principal amount of Notes
and Certificates LESS OR EQUAL TO 97.50% of Pool Balance $14,064,930.02
(b) (iii) 2.00% of the Initial Pool Balance when principal amount of Notes
and Certificates LESS OR EQUAL TO 96.25% of Pool Balance $12,502,160.02
<PAGE>
(28) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Initial Cutoff Date through
the end of the related Collection Period: $1,181,781.94
(ii) 2.25% of the Initial Pool Balance: $14,064,930.02
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $248,219.64
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $2,812,042.26
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $651,166.98
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $3,690,732.07
(29) Spread Account Balance over the Specified Spread Account Balance: $446,477.39
(30) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $0.00
(b) Release of Excess Amount in Negative Carry Account 0
(31) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(32) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(33) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $164,032,536.66
(34) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $119,741,727.06
A-2 Note Pool Factor: 0.2334147
Outstanding Principal Balance of the Certificates: $25,000,000.00
Certificate Pool Factor: 1.0000000
(35) Aggregate Purchase Amounts for related Collection Period: $0.00
(36) Aggregate Amount of Realized Losses for the related Collection Period: $20,684.97
(37) Spread Account Balance after giving effect to all distributions: $12,502,160.02
(38) Originally Scheduled Pool Balance as of the opening of business on the
first day of the Collection Period in which the Payment Date occurs: $302,346,977.04
(39) Number of Collection Periods since Completion of Funding Period 30
(40) Current Month CPR 18.76%
(41) Life-to-Date CPR 21.70%
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
</TABLE>
<PAGE>
CASE EQUIPMENT LOAN TRUST 1996-B
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C> <C> <C> <C>
04-Sep-98
09:59 AM
Prepared by Lisa Sorenson, Phone 414-636-6184 File: service\us96b.xls
NPV Data Input Section IRR Calc (pool 1) 31-Aug-96 05-Aug-98 05-Aug-98 5-Aug-98 5-Aug-98 5-Aug-98
Scheduled cash flows 8.309% Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4 Pool 5
as of the end of the 0 (467,425,285.55) 1,472,181.16 4,860,121.39 31,323.92 703,746.93 661,845.81 698,484.25
collection period 1 15,757,657.24 14,285,476.08 7,638,383.87 0.00 6,564,735.21 3,097,395.73 1,834,430.91
Line 0 is scheduled 2 10,488,530.06 10,488,530.06 5,021,193.05 0.00 3,321,174.23 6,491,924.95 1,662,643.05
amount delinquent 3 11,648,174.21 11,648,174.21 5,455,106.81 43,781.50 1,334,654.41 4,284,487.37 7,367,997.19
4 13,676,813.20 13,676,813.20 6,918,432.18 23,338.90 1,425,921.68 1,591,757.92 3,917,357.27
5 9,531,315.06 9,531,315.06 7,270,627.13 29,623.12 1,576,299.76 1,558,750.28 1,482,317.57
6 8,372,935.20 8,372,935.20 5,501,681.29 0.00 1,050,375.55 1,289,926.12 965,481.40
7 11,722,851.90 11,722,851.90 4,877,194.05 8,447.17 1,231,728.76 1,122,572.49 848,307.64
8 17,207,560.18 17,207,560.18 6,742,934.59 0.00 956,981.11 1,159,638.01 967,923.26
9 14,691,800.81 14,691,800.81 10,766,141.23 0.00 777,942.99 1,103,311.68 1,105,191.62
10 17,197,279.08 17,197,279.08 9,279,960.25 0.00 766,711.47 932,096.76 898,140.54
11 15,504,490.86 15,504,490.86 10,629,512.98 0.00 761,972.72 1,041,466.78 1,046,140.60
12 11,904,998.66 11,904,998.66 9,033,386.09 0.00 1,171,853.35 1,202,851.80 974,550.06
13 7,211,819.84 7,211,819.84 6,111,951.47 0.00 6,361,557.83 2,796,305.73 1,536,763.35
14 8,633,057.26 8,633,057.26 3,360,476.20 0.00 3,033,012.70 6,221,352.82 1,525,477.50
15 10,443,070.12 10,443,070.12 3,906,788.56 0.00 1,080,041.33 3,898,509.32 7,060,835.10
16 11,720,349.94 11,720,349.94 5,239,609.54 0.00 1,129,693.49 1,312,658.11 3,680,060.92
17 8,564,089.35 8,564,089.35 5,460,001.27 0.00 1,249,948.12 1,277,458.14 1,202,493.71
18 7,479,246.64 7,479,246.64 3,985,769.39 0.00 792,905.62 970,382.26 763,110.98
19 10,611,284.66 10,611,284.66 3,576,291.27 0.00 945,162.50 848,850.34 665,802.90
20 16,496,614.28 16,496,614.28 5,217,885.92 0.00 644,277.54 792,784.90 701,527.55
21 14,115,082.64 14,115,082.64 8,294,208.39 0.00 537,992.18 783,674.62 828,058.73
22 16,562,222.16 16,562,222.16 5,819,284.89 0.00 523,064.53 636,449.98 652,637.71
23 14,840,653.37 14,840,653.37 5,812,171.72 0.00 525,074.17 747,923.21 808,156.01
24 11,271,867.97 11,271,867.97 5,818,368.89 0.00 783,544.56 864,009.39 726,756.88
25 6,644,313.99 6,644,313.99 3,357,694.12 0.00 4,970,330.85 2,281,971.14 1,172,279.96
26 7,693,316.20 7,693,316.20 1,025,786.18 0.00 2,274,088.64 4,821,802.07 1,219,725.03
27 9,795,133.28 9,795,133.28 1,208,227.84 0.00 639,521.84 2,968,859.90 5,808,831.86
28 10,958,156.04 10,958,156.04 1,887,532.83 0.00 599,282.03 774,428.28 2,817,607.68
29 8,033,198.42 8,033,198.42 2,112,327.53 0.00 640,663.12 579,795.43 544,668.98
30 7,001,521.70 7,001,521.70 1,138,583.02 0.00 258,163.13 442,471.06 272,780.35
31 10,001,306.67 10,001,306.67 1,006,134.61 0.00 302,678.07 322,516.49 185,842.68
32 15,686,375.93 15,686,375.93 1,951,476.36 0.00 232,129.52 263,424.24 243,401.62
33 13,305,308.18 13,305,308.18 3,188,957.30 0.00 156,424.08 266,504.40 225,424.87
34 15,253,592.56 15,253,592.56 2,119,784.27 0.00 82,959.63 180,535.54 124,691.37
35 13,439,340.18 13,439,340.18 2,237,724.59 0.00 109,551.55 195,207.40 250,472.31
36 9,627,709.80 9,627,709.80 1,820,700.81 0.00 301,305.59 337,731.11 180,466.11
37 4,845,435.52 4,845,435.52 817,432.87 0.00 2,400,127.42 1,096,674.89 352,543.72
38 5,846,192.76 5,846,192.76 251,435.25 0.00 1,023,512.31 1,978,126.10 457,196.90
39 7,626,986.55 7,626,986.55 175,407.29 0.00 275,457.56 1,474,074.89 2,353,472.34
40 8,420,026.39 8,420,026.39 206,829.81 0.00 101,200.52 307,541.70 1,564,790.32
41 6,063,594.56 6,063,594.56 152,234.00 0.00 195,892.08 124,573.99 211,209.24
42 5,223,953.51 5,223,953.51 106,646.08 0.00 59,024.71 139,845.29 16,492.77
43 7,797,581.78 7,797,581.78 23,819.43 0.00 21,305.40 7,967.18 42,541.21
44 12,241,335.77 12,241,335.77 254,065.33 0.00 0.00 22,259.18 72,378.22
45 8,547,844.85 8,547,844.85 188,910.80 0.00 0.00 1,178.75 6,349.83
46 9,171,743.38 9,171,743.38 56,768.76 0.00 0.00 1,178.75 2,611.64
47 8,838,821.22 8,838,821.22 155,729.03 0.00 0.00 1,178.75 17,465.92
48 5,892,614.25 5,892,614.25 14,995.42 0.00 21,298.59 1,178.75 1,474.69
49 1,524,196.03 1,524,196.03 0.00 0.00 36,958.78 68,602.41 36,180.17
50 2,155,353.95 2,155,353.95 0.00 0.00 0.00 86,137.88 103,668.52
51 2,948,921.29 2,948,921.29 0.00 0.00 0.00 0.00 152,173.84
52 3,471,809.78 3,471,809.78 0.00 0.00 0.00 0.00 0.00
53 1,939,596.57 1,939,596.57 0.00 0.00 0.00 0.00 0.00
54 1,711,213.57 1,711,213.57 0.00 0.00 0.00 0.00 0.00
55 3,365,677.46 3,365,677.46 0.00 0.00 0.00 0.00 0.00
56 5,657,510.12 5,657,510.12 0.00 0.00 0.00 0.00 0.00
57 3,605,516.92 3,605,516.92 0.00 0.00 0.00 0.00 0.00
58 3,745,028.73 3,745,028.73 0.00 0.00 0.00 0.00 0.00
59 3,458,411.68 3,458,411.68 0.00 0.00 0.00 0.00 0.00
60 1,765,194.32 1,765,194.32 0.00 0.00 0.00 0.00 0.00
61 308,041.89 308,041.89 0.00 0.00 0.00 0.00 0.00
62 231,422.23 231,422.23 0.00 0.00 0.00 0.00 0.00
63 276,666.19 276,666.19 0.00 0.00 0.00 0.00 0.00
64 336,307.15 336,307.15 0.00 0.00 0.00 0.00 0.00
65 135,733.57 135,733.57 0.00 0.00 0.00 0.00 0.00
66 82,298.61 82,298.61 0.00 0.00 0.00 0.00 0.00
67 356,451.64 356,451.64 0.00 0.00 0.00 0.00 0.00
68 354,314.13 354,314.13 0.00 0.00 0.00 0.00 0.00
69 125,457.56 125,457.56 0.00 0.00 0.00 0.00 0.00
70 223,408.04 223,408.04 0.00 0.00 0.00 0.00 0.00
71 26,132.80 26,132.80 0.00 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows
551,413,832.41 551,413,832.41 182,056,685.95 136,514.61 53,952,248.16 65,434,150.09 62,357,388.85
</TABLE>
Page 1
<PAGE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S> <C> <C>
CASE EQUIPMENT LOAN TRUST 1996-B
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Prepared by Lisa Sorenson, Phone 414-636-6184 09/04/98
09:59 AM
Payment Date 17-Aug-98
Collection Period Begin Date 04-Jul-98
Collection Period End Date 31-Aug-96 05-Aug-98
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $21,209,558.13
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 $21,209,558.13
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $1,989,212.22
Scheduled Amounts 60 days or more past due $1,261,597.94
Net Losses on Liquidated Receivables $14,485.46
Number of Loans at Beginning of Period 20,949
Number of Loans at End of Period 20,434
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $162,089.52
Pre-Funding Account Reinvestment Income $0.00
Additional Class B Notes (max $75,000,000) $0.00
</TABLE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
Page 2
<PAGE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<TABLE>
<S> <C>
CASE EQUIPMENT LOAN TRUST 1996-B
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
PAYMENT DATE 17-Aug-98
Collection Period Begin Date 04-Jul-98
Collection Period End Date 05-Aug-98
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $337,086,837.79
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $0.00
A-3 Note Beginning Principal Balance $283,498,072.69
B Note Beginning Principal Balance $21,542,406.74
Certificate Beginning Principal Balance $32,046,358.37
Total Principal Balance of Notes and Certificates (End of Period) $317,888,834.55
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) $266,350,643.72
A-3 Note Pool Factor (End of Period) 0.8095764
B Note Principal Balance (End of Period) $20,239,410.62
B Note Pool Factor (End of Period) 0.8095764
Certificate Principal Balance (End of Period) $31,298,780.20
Certificate Pool Factor (End of Period) 0.9205524
Contract Value Decline $18,689,454.12
Pool Balance (Beg. of Collection Period) 349,176,630.21
Pool Balance (End of Collection Period) $330,487,176.09
Total Distribution Amount (TDA) $21,371,647.65
Total Collections and Investment Income for the Period $21,371,647.65
Negative Carry Amount $0.00
Administration Fee Accrued during this Period $166.67
Principal Distribution Amount (PDA) $18,689,454.12
Release from Spread Account to A-1 Noteholders as Principal $0.00
Release from Spread Account to A-2 Noteholders as Principal $0.00
Release from Spread Account to A-3 Noteholders as Principal $472,634.64
Release from Spread Account to B Noteholders as Principal $35,914.49
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Noteholders' Principal Distributable Amount $16,674,794.32
B Noteholders' Principal Distributable Amount $1,267,081.64
Certificateholders' Principal Distributable Amount $747,578.16
Interest Distributable Amount $1,882,497.20
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,571,051.82
Noteholders' Interest Distributable Amount applicable to B Notes $125,843.56
Certificateholders' Interest Distributable Amount $185,601.83
Servicing Fees Accrued during this Period $290,980.53
Total Distribution Amount Remaining to Deposit to Spread Account $508,549.13
Spread Account
Beginning Spread Account Balance $19,707,517.31
Deposit to Spread Account from Pre-Funding Account/Additional Class B Notes $0.00
Deposit to Spread Account from Excess Collections over Distributions $508,549.13
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Preliminary Spread Account Balance Remaining $20,216,066.43
Specified Spread Account Balance $19,707,517.31
Release from Spread Account to Seller as "Excess Servicing Fee" $0.00
Ending Spread Account Balance (after distributions) $19,707,517.31
Credit Enhancement 9.93%
Spread account % of Ending Pool Balance 5.96%
Overcollateralization % of Ending Pool Balance 3.96%
Life-to-Date CPR 24.68%
Scheduled Amounts 30 - 59 days past due $1,989,212.22
as % of Ending Pool Balance 0.60%
Scheduled Amounts 60 days or more past due $1,261,597.94
as % of Ending Pool Balance 0.38%
Net Losses on Liquidated Receivables $14,485.46
as % of Ending Pool Balance 0.00%
</TABLE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
Page 3
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
PART III -- SERVICING CALCULATIONS 17-Aug-98
1. Sources and Uses of Collection Account Balance Pool 1 Cutoff Pool 1 Pool 2
Wtd. Avg. APR 8.310% 8.310% 6.782%
Contract Value (Beg. of Collection Period), by origination pool $178,923,486.57 $154,407.83
Contract Value (End of Collection Period), by origination pool $467 35.55 $165,211,746.77 $134,110.52
Contract Value Decline $13,711,739.80 $20,297.31
Initial Pool Balance $875,889,658.01 18,689,454.12
Pool Balance (End of Collection Period) $330,487,176.09
Total Collections and Investment Income for the period $21,371,647.65
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $21,371,647.65
Principal Distribution Amount (PDA) $18,689,454.12
Interest Distribution Amount (IDA) $2,682,193.53
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Note Beginning Principal Balance $0.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Note Beginning Principal Balance $283,498,072.69
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Share of the Principal Distribution Amount 89.22%
A-3 Noteholders' Principal Distributable Amount $16,674,794.32
B Note Beginning Principal Balance $21,542,406.74
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amount 6.78%
B Noteholders' Principal Distributable Amount $1,267,081.64
Certificate Beginning Principal Balance $32,046,358.37
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 4.00%
Certificateholders' Principal Distributable Amount $747,578.16
Interest Accrued on Class A-1 Notes this period 5.5625% $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 6.25% $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 6.65% $1,571,051.82
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,571,051.82
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,571,051.82
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $1,571,051.82
Interest Accrued on Class B Notes this period 7.01% $125,843.56
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to B Notes $125,843.56
Interest Accrued on Certificates this period 6.95% $185,601.83
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $185,601.83
3. Allocation of Total Distribution Amount
Total Distribution Amount $21,371,647.65
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500/qtr. $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $21,371,480.98
</TABLE>
<TABLE>
<S> <C> <C> <C>
Pool 3 Pool 4 Pool 5
Wtd. Avg. APR 9.186% 9.025% 9.089%
Contract Value (Beg. of Collection Period), by origination pool $49,901,700.10 $60,369,106.46 $56,576,862.41
Contract Value (End of Collection Period), by origination pool $48,289,147.81 $58,376,782.09 $55,304,565.62
Contract Value Decline $1,612,552.29 $1,992,324.37 $1,272,296.79
</TABLE>
Page 4
<PAGE>
<TABLE>
<S> <C> <C>
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest applicable to A-1 Notes Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $1,571,051.82
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $1,571,051.82
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,571,051.82
Offered Noteholders' Interest Paid this Period from TDA $1,571,051.82
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $19,800,429.16
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $0.00
A-1 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $19,800,429.16
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $19,800,429.16
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $16,674,794.32
A-3 Noteholders' Principal Distributable Amount Paid from TDA $16,674,794.32
Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $3,125,634.84
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 $125,843.56
Noteholders' Interest applicable to B Notes Paid this Period from TDA $125,843.56
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $2,999,791.28
B Noteholders' Principal Distributable Amount $0.00
B Noteholders' Monthly Principal Distributable Amount $1,267,081.64
B Noteholders' Principal Distributable Amount Paid from TDA $1,267,081.64
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $1,732,709.65
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $185,601.83
Certificateholders' Interest Paid this Period from TDA $185,601.83
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $1,547,107.82
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current period $747,578.16
Certificateholders' Principal Distributable Amount Paid from TDA $747,578.16
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $799,529.66
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $290,980.53
Servicing Fees Paid this Period from TDA $290,980.53
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $508,549.13
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account 3.75% $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
</TABLE>
Page 5
<PAGE>
<TABLE>
<S> <C>
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance $0.00
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $1,279,542.53
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
Beginning Spread Account Balance $19,707,517.31
Deposit to Spread Account from Pre-Funding Account/Additional Class B Notes $0.00
Deposit to Spread Account from Excess Collections over Distributions $508,549.13
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-1 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-2 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-3 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $0.00
Adjustment to Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $20,216,066.43
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Adjustment to Prelim. Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $20,216,066.43
Cumulative Realized Losses since 31-August-96 (Cut-off Date) $1,894,462.40
Are Cum. Realized Losses > 2.25% of Initial Pool Balance?
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $173,825.52
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance?
60 day or > Delinquent Scheduled Amounts $1,261,597.94
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $0.00
Preliminary A-3 Note Principal Balance (End of Period) $266,823,278.37
Preliminary B Note Principal Balance (End of Period) $20,275,325.10
Preliminary Certificate Principal Balance (End of Period) $31,298,780.20
Preliminary Total Principal Balance of Notes and Certificates (End of Period) $318,397,383.67
Specified Spread Account Balance $19,707,517.31
Greater of:
(a) 3.75% of Pool Balance at end of Collection Period; and 3.75% $12,393,269.10
(b)(i) 2.50% of Initial Pool Balance (Until Outstanding Note and
Certificate Balance = Spread Account), or 2.50% $21,897,241.45
(b)(ii) 2.25% of Initial Pool Balance (when principal amount of Notes
and Certificates < = 97.50% of Pool Balance), or 2.25% $19,707,517.31
(b)(iii) 2.00% of Initial Pool Balance (when principal amount of Notes
and Certificates < = 96.25% of Pool Balance) 2.00% $17,517,793.16
Preliminary Spread Account Balance Remaining $20,216,066.43
Preliminary Excess Amount in Spread Account $508,549.13
Release from Spread Account to Seller as "Excess Servicing Fee" Turbo Date $0.00
Release from Spread Account to A-1 Noteholders as Principal 15-Jul-97 $0.00
Release from Spread Account to A-2 Noteholders as Principal $0.00
Release from Spread Account to A-3 Noteholders as Principal $472,634.64
Release from Spread Account to B Noteholders as Principal $35,914.49
Ending Spread Account Balance (after distributions) $19,707,517.31
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) $266,350,643.72
B Note Principal Balance (End of Period) $20,239,410.62
Certificate Principal Balance (End of Period) $31,298,780.20
Total Principal Balance of Notes and Certificates (End of Period) $317,888,834.55
A-1 Note Pool Factor (End of Period) $125,000,000.00 0.0000000
A-2 Note Pool Factor (End of Period) $362,000,000.00 0.0000000
A-3 Note Pool Factor (End of Period) $329,000,000.00 0.8095764
B Note Pool Factor (End of Period) $25,000,000.00 0.8095764
Certificate Pool Factor (End of Period) $34,000,000.00 0.9205524
</TABLE>
Page 6
<PAGE>
<TABLE>
<S> <C>
Total Notes & Certificates Pool Factor (End of Period) 0.3633015
Specified Spread Account Balance (after all distributions and adjustments) $19,707,517.31
</TABLE>
Page 7
<PAGE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<TABLE>
<S> <C>
CASE EQUIPMENT LOAN TRUST 1996-B
STATEMENT TO NOTEHOLDERS
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 17-Aug-98
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $17,147,428.96
per $1,000 original principal amount: $52.11984487
(d) B Notes: $1,302,996.12
per $1,000 original principal amount: $52.11984487
(e) Total $18,450,425.08
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $1,571,051.82
per $1,000 original principal amount: $4.77523349
(d) B Notes: $125,843.56
per $1,000 original principal amount: $5.03374237
(e) Total $1,696,895.38
(3) Pool Balance at the end of the related Collection Period $330,487,176.09
(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: $266,350,643.72
(ii) A-3 Note Pool Factor: $0.8095764
(d) (i) outstanding principal amount of A-3 Notes: $20,239,410.62
(ii) A-3 Note Pool Factor: $0.8095764
(e) (i) Certificate Balance $31,298,780.20
(ii) Certificate Pool Factor: 0.9205524
(5) Amount of Servicing Fee: $290,980.53
per $1,000 Beginning of Collection Period: 0.33221140
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00019028
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $14,485.46
(9) Amount in Spread Account: $19,707,517.31
(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
</TABLE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
Page 8
<PAGE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<TABLE>
<S> <C>
CASE EQUIPMENT LOAN TRUST 1996-B
STATEMENT TO CERTIFICATEHOLDERS
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 17-Aug-98
(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: 17,147,428.96
per $1,000 original principal amount: 52.11984487
(d) B Notes: 1,302,996.12
per $1,000 original principal amount: 52.11984487
(e) Certificates: $747,578.16
per $1,000 original principal amount: $21.98759308
(f) Total: $19,198,003.25
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $1,571,051.82
per $1,000 original principal amount: $4.77523349
(d) B Notes: $125,843.56
per $1,000 original principal amount: $5.03374237
(e) Certificates: $185,601.83
per $1,000 original principal amount: $5.45887722
(f) Total: $1,882,497.20
(3) Pool Balance at end of related Collection Period: $330,487,176.09
(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: $266,350,643.72
(ii) A-3 Note Pool Factor: 0.8095764
(d) (i) outstanding principal amount of B Notes: $20,239,410.62
(ii) B Note Pool Factor: 0.8095764
(e) (i) Certificate Balance $31,298,780.20
(ii) Certificate Pool Factor: 0.9205524
(5) Amount of Servicing Fee: $290,980.53
per $1,000 Beginning of Collection Period: $0.33221140
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: $0.00019028
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $14,485.46
(9) Amount in Spread Account: $19,707,517.31
(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
</TABLE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
Page 9
<PAGE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<TABLE>
<S> <C>
CASE EQUIPMENT LOAN TRUST 1996-B
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 17-Aug-98
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount & Class B Noteholders'
Interest Distributable Amount deposited into Note Distribution Account: $1,696,895.38
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $18,450,425.08
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $185,601.83
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $747,578.16
(6) Payment of Servicing Fee to Servicer: $290,980.53
(7) Deposit to Spread Account from Excess Collections over Distributions: $508,549.13
Check for Error NO ERROR
Sum of Above Distributions $21,880,196.78
Total Distribution Amount plus Turbo $21,880,196.78
</TABLE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
Page 10
<PAGE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<TABLE>
<S> <C>
CASE EQUIPMENT LOAN TRUST 1996-B
SERVICER'S CERTIFICATE
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 17-Aug-98
(1) Total Distribution Amount: $21,371,647.65
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $1,571,051.82
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to B Notes: $125,843.56
(10) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(11) Offered Noteholders' Interest Distributable Amount & Class B Noteholders' $1,696,895.38
Interest Distributable Amount deposited into Note Distribution Account:
(12) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(13) % of Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(14) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(15) A-1 Noteholders' Principal Distributable Amount: $0.00
(16) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(17) % of Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(18) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(19) A-2 Noteholders' Principal Distributable Amount: $0.00
(20) A-3 Noteholders' Monthly Principal Distributable Amount: $16,674,794.32
(21) % of Principal Distribution Amount applicable to A-3 Noteholders 89.22%
(22) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(23) A-3 Noteholders' Principal Distributable Amount: $17,147,428.96
(24) B Noteholders' Monthly Principal Distributable Amount: $1,267,081.64
(25) % of Principal Distribution Amount applicable to B Noteholders 6.78%
(26) B Noteholders' Principal Carryover Shortfall: $0.00
(27) B Noteholders' Principal Distributable Amount: $1,302,996.12
(28) Noteholders' Principal Distribution Amount: $18,450,425.08
(29) Noteholders' Distributable Amount: $20,147,320.46
(30) Certificateholders' Interest Distributable Amount: $185,601.83
(31) Certificateholders' Interest Carryover Shortfall: $0.00
(32) Certificateholders' Percentage: 4.00%
(33) Certificateholders' Principal Distributable Amount applicable to current period $747,578.16
(34) Certificateholders' Principal Carryover Shortfall: $0.00
(35) Certificateholders' Principal Distributable Amount: $747,578.16
(36) Certificateholders' Distributable Amount: $933,179.99
(37) Servicing Fee: $290,980.53
(38) Deposit to Spread Account (from excess collections): $508,549.13
</TABLE>
Page 11
<PAGE>
<TABLE>
<S> <C> <C>
(39) Specified Spread Account Balance (after all distributions and adjustments): $19,707,517.31
The greater of:
(a) 3.75% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs; and $12,393,269.10
(b)(i) 2.50% of Initial Pool Balance (Until Outstanding Note and Certificate
Balance = Spread Account), or $21,897,241.45
(b)(ii) 2.25% of the Initial Pool Balance when principal amount of Notes
and Certificates < = 97.50% of Pool Balance $19,707,517.31
(b)(iii) 2.00% of the Initial Pool Balance when principal amount of Notes
and Certificates < = 96.25% of Pool Balance $17,517,793.16
(40) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Initial Cutoff Date through
the end of the related Collection Period: $1,894,462.40
(ii) 2.25% of the Initial Pool Balance: 2.25% $19,707,517.31
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $173,825.52
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: 1.65% $5,707,771.80
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $1,261,597.94
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: 2.25% $7,364,617.94
(41) Spread Account Balance over the Specified Spread Account Balance: $508,549.13
(42) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $0.00
(b) Release of Excess Amount in Negative Carry Account 0.00
(43) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(44) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(45) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $330,487,176.09
(46) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $0.00
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: $266,350,643.72
A-3 Note Pool Factor: 0.8095764
Outstanding Principal Balance of B Notes: $20,239,410.62
B Note Pool Factor: 0.8095764
Outstanding Principal Balance of the Certificates: $31,298,780.20
Certificate Pool Factor: 0.9205524
(47) Aggregate Purchase Amounts for related Collection Period: $0.00
(48) Aggregate Amount of Realized Losses for the related Collection Period: $14,485.46
(49) Spread Account Balance after giving effect to all distributions: $19,707,517.31
(50) Originally Scheduled Pool Balance as of the opening of business on the
first day of the Collection Period in which the Payment Date occurs: $5,595,810.88
(51) Number of Collection Periods since Completion of Funding Period 23
(53) Life-to-Date (From Jan-97 Collection Period) CPR 24.68%
</TABLE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
Page 12
<PAGE>
<TABLE>
<S> <C>
5-Aug-98
Pool 6
45,057.60
98,071.99
57,573.02
88,473.80
303,044.09
257,042.03
52,768.46
60,277.84
78,514.69
80,972.39
67,755.47
55,558.40
59,655.06
94,823.49
55,170.36
85,697.02
346,275.55
247,258.13
45,375.15
40,174.45
55,954.90
73,579.08
57,685.28
48,176.59
52,661.29
69,549.04
48,176.59
73,941.01
272,177.85
223,116.79
11,384.70
7,968.13
7,968.13
36,450.85
17,159.41
9,829.12
9,829.12
9,829.12
9,829.12
31,349.65
150,988.73
80,586.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12,875.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,590,605.52
</TABLE>
Page 13
<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
11:18 AM
Prepared by Lisa Sorenson,
Phone 414-636-6184 File: us97a.xls
<TABLE>
<CAPTION>
28-Feb-97 05-Aug-98 05-Aug-98 05-Aug-98 05-Aug-98
Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4
---------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
NPV Data Input Section 0 - 2,122,062.57 671,791.81 1,172,502.76 731,629.55
Scheduled cash flows as of the 1 6,224,948.06 3,848,797.18 1,115,607.73 2,152,276.12 1,271,511.58
end of the collection period 2 4,087,399.27 3,116,455.39 982,790.17 1,934,937.41 1,238,520.72
Line 0 is scheduled amount 3 4,191,051.44 3,984,082.14 865,132.76 1,567,611.92 1,459,385.97
delinquent 4 4,860,539.72 8,112,566.10 1,286,738.41 1,700,983.35 1,624,230.25
5 4,890,016.88 13,582,493.20 1,563,753.89 2,072,180.96 1,717,575.39
6 8,243,609.27 10,624,231.17 1,414,180.23 1,823,836.41 1,362,045.71
7 4,447,750.58 5,311,337.17 5,567,546.28 1,867,418.25 1,190,325.56
8 6,498,644.13 2,735,832.07 3,943,752.25 8,666,193.70 1,947,348.84
9 14,972,196.07 2,447,550.09 726,248.47 3,580,263.41 6,155,960.16
10 23,007,915.80 2,543,162.73 753,037.08 1,106,907.72 2,185,161.43
11 15,613,409.45 2,797,428.97 764,387.42 1,231,840.07 1,144,988.20
12 7,785,366.54 2,921,319.89 845,480.06 1,412,923.33 1,054,474.10
13 3,880,079.26 3,399,505.40 970,711.29 1,424,066.88 1,126,840.82
14 3,600,829.31 2,752,066.15 916,248.46 1,422,289.16 1,044,135.77
15 3,835,204.18 3,745,867.71 795,874.76 1,319,863.98 1,310,738.06
16 4,406,106.30 7,626,880.47 1,177,295.29 1,541,315.09 1,466,646.47
17 4,331,724.09 13,007,412.42 1,417,823.23 1,889,334.18 1,636,439.77
18 7,068,300.66 9,905,199.35 1,355,831.92 1,707,323.26 1,270,624.68
19 3,940,812.53 4,662,510.59 5,316,439.25 1,767,231.24 1,094,435.74
20 6,159,747.89 2,134,084.29 3,737,735.60 8,390,212.73 1,853,441.83
21 14,561,634.89 1,851,355.07 519,301.08 3,105,728.19 5,914,682.15
22 22,594,768.79 1,921,683.33 560,950.53 767,218.13 1,883,809.24
23 15,235,344.04 2,059,882.03 552,093.84 839,422.16 836,139.37
24 7,445,650.52 2,237,199.88 608,499.60 1,041,161.87 737,952.90
25 3,579,468.36 2,658,164.08 696,742.72 1,064,599.27 826,696.44
26 3,299,938.35 1,992,109.15 649,025.88 959,833.41 754,891.56
27 3,563,571.09 2,822,006.93 548,097.63 912,145.35 925,984.80
28 3,983,635.33 6,446,270.60 818,153.00 1,019,465.40 1,080,890.93
29 4,043,413.87 10,905,330.05 1,054,705.28 1,303,032.87 1,179,227.20
30 6,668,398.88 7,091,115.28 1,033,273.12 1,227,937.16 957,107.44
31 3,721,394.41 2,615,289.25 3,505,840.42 1,172,026.62 772,766.16
32 5,930,985.23 785,717.22 2,263,771.53 5,024,542.44 1,289,307.74
33 14,048,509.71 492,307.97 118,996.03 1,710,610.73 3,281,749.16
34 21,617,434.15 572,754.02 145,199.54 230,398.63 1,020,167.24
35 14,319,031.03 641,775.24 124,248.17 238,078.33 241,308.22
36 6,622,218.98 766,564.38 161,559.36 317,555.17 188,658.59
37 2,794,527.41 1,064,298.84 229,772.49 455,300.21 250,001.86
38 2,537,050.75 631,118.11 150,556.60 332,936.24 201,802.44
39 2,704,903.39 1,073,826.67 106,099.91 292,286.81 248,441.42
40 3,060,906.46 3,241,207.00 245,378.46 303,355.45 412,763.80
41 3,177,927.21 6,505,823.38 508,715.44 584,336.65 355,464.11
42 5,473,838.49 3,709,536.65 482,662.10 582,811.73 365,319.29
43 2,780,181.99 1,145,051.24 1,706,979.52 484,792.69 200,471.60
44 4,848,252.59 75,530.39 1,058,449.47 2,534,678.63 516,770.14
45 12,421,394.48 7,196.42 272.83 790,618.15 1,670,673.14
46 19,846,926.73 44,767.86 2,303.49 36,225.45 373,389.46
47 10,668,299.66 3,213.89 23,638.69 41,327.61 54,046.23
48 4,018,932.10 96,672.56 0.00 41,029.86 5,255.21
49 999,620.21 8,933.99 55,264.82 65,484.06 17,006.17
50 715,596.94 45,974.36 12,905.25 22,224.64 5,255.21
51 729,463.38 329,735.59 0.00 55,730.44 65,560.00
52 978,501.21 337,502.23 0.00 18,636.70 23,663.05
53 1,067,113.54 282,480.42 36,018.11 54,034.69 7,808.38
54 2,553,275.87 27,075.01 41,797.19 47,420.37 101,551.58
55 800,506.74 0.00 74,792.25 82,740.35 2,211.33
56 2,078,844.49 0.00 0.00 62,076.00 75,768.64
57 7,648,805.10 0.00 0.00 0.00 55,641.31
58 12,223,538.12 0.00 0.00 0.00 0.00
59 6,284,273.88 0.00 0.00 0.00 0.00
60 1,911,175.78 0.00 0.00 0.00 0.00
61 92,369.69 0.00 0.00 0.00 0.00
62 41,527.82 0.00 0.00 0.00 0.00
63 38,987.30 0.00 0.00 0.00 0.00
64 13,226.62 0.00 0.00 0.00 0.00
65 99,942.27 0.00 0.00 0.00 0.00
66 66,826.08 0.00 0.00 0.00 0.00
67 60,733.30 0.00 0.00 0.00 0.00
68 655,358.90 0.00 0.00 0.00 0.00
69 584,135.41 0.00 0.00 0.00 0.00
70 430,830.03 0.00 0.00 0.00 0.00
71 139,155.22 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows 175,870,314.14 54,284,470.71 77,573,314.39 60,786,664.11
</TABLE>
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
<TABLE>
<S> <C> <C>
Prepared by Lisa Sorenson, Phone 414-636-6184 09/04/98
10:18 AM
Payment Date 17-Aug-98
Collection P 04-Jul-98
Collection P 28-Feb-97 05-Aug-98
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $12,425,477.30
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 $12,425,477.30
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $1,157,825.11
Scheduled Amounts 60 days or more past due $1,184,592.74
Net Losses on Liquidated Receivables $5,559.01
Number of Loans at Beginning of Period 15,830
Number of Loans at End of Period 15,566
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) $109,077.40
Pre-Funding Account Reinvestment Income $0.00
</TABLE>
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
<TABLE>
<S> <C>
Payment Date 17-Aug-98
Collection Period Begin Date 04-Jul-98
Collection Period End Date 05-Aug-98
Part II -- Summary
Total Principal Balance of Notes and Certificates (Beginning of Period) $334,249,709.42
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $37,749,709.42
A-3 Note Beginning Principal Balance $259,125,000.00
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) $324,255,338.82
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) $27,755,338.82
A-2 Note Pool Factor (End of Period) 0.0984232
A-3 Note Principal Balance (End of Period) $259,125,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
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 $9,994,370.60
Pool Balance (Beg. of Collection Period) $334,254,928.51
Pool Balance (End of Collection Period) $324,260,557.91
Total Distribution Amount (TDA) $12,534,554.70
Total Collections and Investment Income for the Period $12,534,554.70
Negative Carry Amount $0.00
Administration Fee Accrued during this Period ($500 per Quarter) $166.67
Principal Distribution Amount (PDA) $9,994,370.60
Principal Allocation to Notes and Certificates
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $9,994,370.60
A-3 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $0.00
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $1,790,222.52
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $188,748.55
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,392,796.88
Noteholders' Interest Distributable Amount applicable to B Notes $145,166.67
Certificateholders' Interest Distributable Amount $63,510.42
Servicing Fees Accrued during this Period $278,545.77
Total Distribution Amount Remaining to Deposit to Spread Account $471,249.14
Spread Account
Beginning Spread Account Balance $13,000,000.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $471,249.14
Distribution from Spread Account for Interest / Principal Shortfall $0.00
0.00 $0.00
Specified Spread Account Balance $13,000,000.00
Release from Spread Account to Seller as "Excess Servicing Fee" $471,249.14
Ending Spread Account Balance (after distributions) $13,000,000.00
Credit Enhancement 4.01%
Spread account % of Ending Pool Balance 4.01%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $1,157,825.11
as % of Ending Pool Balance 0.36%
Scheduled Amounts 60 days or more past due $1,184,592.74
as % of Ending Pool Balance 0.37%
Net Losses on Liquidated Receivables $5,559.01
as % of Ending Pool Balance 0.00%
</TABLE>
Page 3
<PAGE>
<TABLE>
<CAPTION>
Part III -- Servicing Calculations 17-Aug-98
1. Sources and Uses of Collection Account Balance Pool 1 Cutoff Pool 1 Pool 2
<S> <C> <C> <C>
Wtd. Avg. APR 8.823% 8.823% 8.701%
Contract Value (Beg. of Collection Period), by origination $159,042,676.03 $48,890,457.88
Contract Value (End of Collection Period), by originat $335,052,501.00 $154,531,142.43 $47,710,269.95
Contract Value Decline --------------- --------------
$4,511,533.60 $1,180,187.93
2.84% 2.41%
Part III -- Servicing Calculations
1. Sources and Uses of Collection Account Balance Pool 3 Pool 4
<S> <C> <C>
Wtd. Avg. APR 8.302% 8.479%
Contract Value (Beg. of Collection Period), by origination $70,933,581.31 $55,388,213.29
Contract Value (End of Collection Period), by originat $68,576,572.34 $53,442,573.19
Contract Value Decline --------------- --------------
$2,357,008.97 $1,945,640.10
3.32% 3.51%
1. Sources and Uses of Collection Account Balance Pool 1 Cutoff Pool 1 Pool 2
<S> <C> <C>
Initial Pool Balance $334,254,928.51
Pool Balance (End of Collection Period) $324,260,557.91
Total Collections and Investment Income for the period $12,534,554.70
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $12,534,554.70
Principal Distribution Amount (PDA) $9,994,370.60 80%
Interest Distribution Amount (IDA) $2,540,184.10 20%
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 $9,994,370.60
A-2 Note Beginning Principal Balance $37,749,709.42
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 100.00%
A-2 Noteholders' Principal Distributable Amount $9,994,370.60
Principal Distribution Amount Remaining $0.00
A-3 Note Beginning Principal Balance $259,125,000.00
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 $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% $188,748.55
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 $188,748.55
Interest Accrued on Class A-3 Notes this period 6.450% $1,392,796.88
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,392,796.88
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,581,545.43
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $1,581,545.43
Interest Accrued on Class B Notes this period 6.700% $145,166.67
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to B Notes $145,166.67
Interest Accrued on Certificates this period 6.700% $63,510.42
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $63,510.42
3. Allocation of Total Distribution Amount
Total Distribution Amount $12,534,554.70
Page 4
<PAGE>
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period ($500 per $500.00 $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $12,534,388.03
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 $188,748.55
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $188,748.55
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $1,392,796.88
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $1,392,796.88
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,581,545.43
Offered Noteholders' Interest Paid this Period from TDA $1,581,545.43
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $10,952,842.60
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 $10,807,675.93
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $0.00
A-1 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $10,807,675.93
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $9,994,370.60
A-2 Noteholders' Principal Distributable Amount Paid from TDA $9,994,370.60
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $813,305.33
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 $813,305.33
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 $813,305.33
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $63,510.42
Certificateholders' Interest Paid this Period from TDA $63,510.42
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $749,794.91
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current period $0.00
Certificateholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $749,794.91
Page 5
<PAGE>
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $278,545.77
Total Servicing Fees Due $278,545.77
Servicing Fees Paid this Period from TDA $278,545.77
Servicing Fee Shortfall $0.00
Total Distribution Amount Available to Deposit to Spread Acct $471,249.14
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account 2.00% $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance 177 days $0.00
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $0.00
Maximum Negative Carry Amount 150 days $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
Beginning Spread Account Balance $13,000,000.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $471,249.14
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 $13,471,249.14
Cumulative Realized Losses since 28-February-97 (Cut-off Date) $668,128.79
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of
Collection Period) $66,708.12
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,184,592.74
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $27,755,338.82
Preliminary A-3 Note Principal Balance (End of Period) $259,125,000.00
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) $324,255,338.82
Specified Spread Account Balance $13,000,000.00
Lesser of:
(a) 2.00% of the Initial Pool Balance 2.00% 13,000,000.00
(b) the Note Balance 324,255,338.82
Preliminary Spread Account Balance Remaining $13,471,249.14
Preliminary Excess Amount in Spread Account $471,249.14
Page 6
<PAGE>
Release from Spread Account to Seller as "Excess Servicing Fee" $471,249.14
Ending Spread Account Balance (after distributions) $13,000,000.00
Net Change in Spread Account Balance $0.00
7. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to B Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $27,755,338.82
A-3 Note Principal Balance (End of Period) $259,125,000.00
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) $324,255,338.82
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 0.0984232
A-3 Note Pool Factor (End of Period) $259,125,000.00 1.0000000
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) 0.4988544
Specified Spread Account Balance (after all distributions and adjustments) $13,000,000.00
</TABLE>
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
<TABLE>
<CAPTION>
Payment Date: 17-Aug-98
<S> <C>
(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: $9,994,370.60
per $1,000 original principal amount: $35.44103050
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(d) B Notes: $0.00
per $1,000 original principal amount: $0.00000000
(e) Total $9,994,370.60
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $188,748.55
per $1,000 original principal amount: $0.66932110
(c) A-3 Notes: $1,392,796.88
per $1,000 original principal amount: $5.37500002
(d) B Notes: $145,166.67
per $1,000 original principal amount: $5.58333346
(e) Total $1,726,712.10
(3) Pool Balance at the end of the related Collection Period $324,260,557.91
(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: $27,755,338.82
(ii) A-2 Note Pool Factor: 0.0984232
(c) (i) outstanding principal amount of A-3 Notes: $259,125,000.00
(ii) $1.0000000
(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: $278,545.77
per $1,000 Beginning of Collection Period: 0.83333332
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00049863
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $5,559.01
(9) Amount in Spread Account: $13,000,000.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
</TABLE>
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
<TABLE>
<CAPTION>
Payment Date: 17-Aug-98
<S> <C>
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $9,994,370.60
per $1,000 original principal amount: $35.44103050
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(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: $9,994,370.60
(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: $188,748.55
per $1,000 original principal amount: $0.66932110
(c) A-3 Notes: $1,392,796.88
per $1,000 original principal amount: $5.37500002
(d) B Notes: $145,166.67
per $1,000 original principal amount: $5.58333346
(e) Certificates: $63,510.42
per $1,000 original principal amount: $5.58333363
(f) Total: $1,790,222.52
(3) Pool Balance at end of related Collection Period: $324,260,557.91
(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: $27,755,338.82
(ii) A-2 Note Pool Factor: 0.0984232
(c) (i) outstanding principal amount of A-3 Notes: $259,125,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(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: $278,545.77
per $1,000 Beginning of Collection Period: $0.83333332
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: $0.00049863
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $5,559.01
(9) Amount in Spread Account: $13,000,000.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
</TABLE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
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
<TABLE>
<CAPTION>
Payment Date: 17-Aug-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $1,726,712.10
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $9,994,370.60
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $63,510.42
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $278,545.77
(7) Release to Seller from Excess Collections over Distributions $471,249.14
Check for Error NO ERROR
Sum of Above Distributions $12,534,554.70
Total Distribution Amount plus Releases to Seller $12,534,554.70
- ------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------
</TABLE>
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
<TABLE>
<CAPTION>
Payment Date: 17-Aug-98
<S> <C>
(1) Total Distribution Amount: $12,534,554.70
(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: $188,748.55
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $1,392,796.88
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to B Notes: $145,166.67
(10) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(11) Offered Noteholders' Interest Distributable Amount' $1,726,712.10
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: $9,994,370.60
(17) % of Principal Distribution Amount applicable to A-2 Noteholders 100.00%
(18) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(19) A-2 Noteholders' Principal Distributable Amount: $9,994,370.60
(20) A-3 Noteholders' Monthly Principal Distributable Amount: $0.00
(21) % of Principal Distribution Amount applicable to A-3 Noteholders 0.00%
(22) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(23) A-3 Noteholders' Principal Distributable Amount: $0.00
(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: $9,994,370.60
(29) Noteholders' Distributable Amount: $11,721,082.70
(30) Certificateholders' Interest Distributable Amount: $63,510.42
(31) Certificateholders' Interest Carryover Shortfall: $0.00
(32) Certificateholders' Percentage: 0.00%
(33) Certificateholders' Principal Distributable Amount applicable to current period $0.00
(34) Certificateholders' Principal Carryover Shortfall: $0.00
(35) Certificateholders' Principal Distributable Amount: $0.00
(36) Certificateholders' Distributable Amount: $63,510.42
(37) Servicing Fee: $278,545.77
(38) Deposit to Spread Account (from excess collections): $471,249.14
(39) Specified Spread Account Balance (after all distributions and adjustments): $13,000,000.00
</TABLE>
Page 11
<PAGE>
<TABLE>
<S> <C>
The Lesser of:
(a) 2.00% of the Initial Pool Balance $13,000,000.00
(b) the Note Balance $324,255,338.82
(40) Spread Account Balance over the Specified Spread Account Balance: $471,249.14
(41) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $471,249.14
(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: $334,254,928.51
(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: $27,755,338.82
A-2 Note Pool Factor: 0.0984232
Outstanding Principal Balance of A-3 Notes: $259,125,000.00
A-3 Note Pool Factor: 1.0000000
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: $5,559.01
(48) Spread Account Balance after giving effect to all distributions: $13,000,000.00
</TABLE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
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
03-Sep-98
11:22 AM
Prepared by Lisa Sorenson (414)636-6184 File: us97b.xls
<TABLE>
<CAPTION>
NPV Data Input Section 31-Aug-97 05-Aug-98 05-Aug-98 05-Aug-98 05-Aug-98
Scheduled cash flows as of the Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4
<S> <C> <C> <C> <C> <C> <C>
0 1,177,249.91 5,016,196.45 946,472.70 663,083.95 1,256,409.45
1 6,659,719.81 8,102,093.56 7,858,897.12 2,196,566.52 4,528,708.88
2 6,534,773.62 5,189,213.57 4,621,498.91 7,247,307.84 3,464,283.80
3 6,984,610.38 5,483,534.15 1,847,954.18 3,241,823.53 17,357,607.32
4 10,446,903.15 6,825,385.10 2,064,390.53 1,961,313.49 8,784,018.78
5 8,329,023.40 7,338,898.54 2,352,004.67 1,949,885.96 3,309,269.09
6 6,232,683.33 5,366,621.78 1,541,139.44 1,159,274.10 2,229,391.61
7 6,320,726.36 4,691,138.55 1,471,228.02 1,033,898.79 2,214,638.74
8 8,485,392.69 5,416,021.81 1,594,412.12 1,332,009.09 2,205,050.09
9 12,048,887.10 7,030,368.10 1,237,233.39 1,057,707.24 2,208,441.12
10 14,644,000.73 11,520,146.56 1,189,714.25 1,050,300.24 1,943,130.66
11 14,137,496.87 10,773,791.47 1,851,393.79 1,281,268.93 2,126,836.74
12 11,667,759.49 10,675,470.34 1,642,708.36 1,133,591.96 2,414,808.04
13 6,930,958.47 7,596,382.34 7,747,037.24 2,105,048.13 4,020,344.54
14 6,299,823.14 4,694,124.04 4,462,872.79 7,151,491.82 3,321,471.40
15 6,824,045.37 4,944,669.84 1,742,276.99 3,125,918.16 17,267,521.92
16 10,425,799.25 6,366,385.05 1,946,882.15 1,888,786.94 9,323,580.84
17 7,966,016.16 6,649,958.06 2,186,552.10 1,828,127.23 3,506,367.86
18 5,872,271.46 5,071,112.29 1,427,601.03 1,103,478.17 2,049,427.51
19 5,987,805.41 4,423,823.11 1,345,422.93 957,970.28 2,019,624.26
20 8,167,460.88 5,055,946.15 1,504,612.09 1,222,935.68 1,980,755.41
21 11,705,614.28 6,710,779.00 1,122,762.80 964,499.83 1,930,925.10
22 14,220,372.77 10,942,333.80 1,079,824.35 963,434.55 1,742,955.62
23 13,761,263.49 9,834,953.66 1,733,677.99 1,131,336.30 1,894,914.75
24 11,210,927.99 9,584,676.84 1,528,444.79 1,037,955.93 2,154,486.94
25 6,624,361.87 6,360,309.70 7,390,511.05 1,991,117.49 3,600,487.69
26 5,740,355.70 3,585,183.61 4,184,048.06 6,827,339.68 3,056,776.23
27 6,424,415.91 3,688,900.50 1,488,779.09 2,845,282.56 16,494,528.48
28 9,775,715.64 4,852,777.12 1,635,144.19 1,633,134.00 8,017,322.94
29 7,482,998.61 4,932,448.49 1,872,294.99 1,578,355.02 2,615,132.78
30 5,557,953.05 3,658,400.72 1,151,637.87 906,065.81 1,607,214.54
31 5,609,822.66 3,119,426.76 1,004,275.10 794,385.70 1,557,095.45
32 7,669,989.82 3,491,121.97 1,118,667.38 975,281.01 1,471,316.46
33 11,162,718.67 4,272,047.78 828,081.70 737,991.06 1,389,456.28
34 13,235,556.56 6,304,519.99 809,348.75 751,828.82 1,245,875.47
35 12,542,910.53 6,228,330.34 1,384,630.41 868,631.29 1,403,132.00
36 9,928,723.89 5,899,743.11 1,237,801.58 781,985.93 1,585,420.35
37 5,129,980.46 3,493,813.02 6,041,093.69 1,608,175.94 2,901,477.44
38 4,354,845.95 1,181,565.00 3,021,271.48 5,363,210.69 2,203,815.97
39 4,889,943.50 1,217,527.27 931,322.08 2,094,828.73 13,590,941.18
40 7,657,111.36 1,969,753.84 960,744.18 1,027,798.54 6,230,623.75
41 5,443,438.38 2,217,702.90 1,091,770.01 957,282.07 1,616,640.58
42 4,072,147.80 1,359,750.51 531,913.66 323,019.24 759,652.82
43 4,042,827.78 937,541.26 350,652.08 302,002.32 738,709.90
44 5,247,728.10 1,050,339.50 545,133.45 425,069.07 594,411.22
45 7,108,867.81 1,378,576.50 289,982.69 274,652.47 447,983.02
46 8,298,173.11 2,639,358.15 244,634.96 263,201.06 391,692.98
47 7,976,566.27 2,589,504.62 608,526.15 350,587.93 582,749.69
48 5,851,367.78 3,161,852.78 591,760.10 277,892.44 705,371.27
49 2,223,150.62 1,693,170.75 3,074,526.35 659,341.92 1,605,372.88
50 1,416,948.02 242,568.69 1,905,093.96 3,179,831.94 1,253,753.26
51 1,718,257.67 221,758.80 383,513.21 1,276,177.73 10,156,761.93
52 3,905,247.51 254,631.10 308,151.76 468,117.18 4,533,723.84
53 2,481,818.67 149,179.77 369,747.74 499,902.78 951,465.98
54 1,355,344.38 31,047.82 194,879.96 63,326.35 232,973.00
55 1,259,850.35 97,273.43 10,745.87 76,894.91 151,423.85
56 1,818,367.28 66,475.61 20,472.81 73,620.44 36,479.84
57 2,613,174.13 89,569.91 6,909.31 5,165.46 27,282.71
58 3,895,634.50 109,007.11 2,920.75 40,132.30 12,301.43
59 4,162,542.10 97,179.12 2,920.75 5,165.46 42,261.30
60 3,316,944.40 34,739.37 39,514.11 5,165.46 32,801.53
61 839,878.60 0.00 95,076.12 43,764.44 50,578.12
62 207,734.88 0.00 0.00 133,273.66 160,370.44
63 306,822.64 0.00 0.00 0.00 112,290.41
64 524,009.56 0.00 0.00 0.00 0.00
65 131,373.18 0.00 0.00 0.00 0.00
66 35,339.32 0.00 0.00 0.00 0.00
67 109,901.23 0.00 0.00 0.00 0.00
68 167,092.62 0.00 0.00 0.00 0.00
69 102,874.99 0.00 0.00 0.00 0.00
70 189,709.96 0.00 0.00 0.00 0.00
71 129,985.21 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
Total Time Balance of
Scheduled Cash Flows 427,782,108.54 257,981,121.08 103,775,512.13 89,278,013.56 199,422,639.48
</TABLE>
<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 (414)636-6184 09/04/98
10:19 AM
<TABLE>
<CAPTION>
Payment Date 17-Aug-98
<S> <C> <C>
Collection Period Begin Date 04-Jul-98
Collection Period End Date 31-Aug-97 05-Aug-98
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 33
One-Month LIBOR 5.65625%
PART I -- MONTHLY DATA INPUT
FIXED RATE COLLATERAL
- ---------------------
Receipts During the Period $31,189,799.76
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 $31,189,799.76
FLOATING RATE COLLATERAL
- ------------------------
Receipts During the Period $2,799,309.82
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Floating Rate Collections For The Period $2,799,309.82
Pool Balance (Beg. of Collection Period) $61,337,352.94
Pool Balance (End of Collection Period) $58,918,474.69
Total Collection $33,989,109.58
Negative Carry Amount $0.00
Reinvestment Income (including Pre-Funding Account and Spread Account) $198,679.31
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $34,187,788.89
MISCELLANEOUS DATA
- ------------------
Fixed Rate Collateral
---------------------
Scheduled Amounts 30 - 59 days past due $2,341,340.91
Scheduled Amounts 60 days or more past due $749,954.42
Net Losses on Liquidated Receivables $4,571.72
Number of Loans at Beginning of Period 21,489
Number of Loans at End of Period 21,081
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Floating Rate Collateral
------------------------
Scheduled Amounts 30 - 59 days past due $0.00
Scheduled Amounts 60 days or more past due $0.00
Net Losses on Liquidated Receivables $0.00
Number of Loans at Beginning of Period 3,757
Number of Loans at End of Period 3,707
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Total Collateral
----------------
Scheduled Amounts 30 - 59 days past due $2,341,340.91
Scheduled Amounts 60 days or more past due $749,954.42
Net Losses on Liquidated Receivables $4,571.72
Number of Loans at Beginning of Period 25246
Number of Loans at End of Period 24788
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
</TABLE>
<PAGE>
- -----------------------------------------------------------------------------
Page 3 of 14
CASE EQUIPMENT LOAN TRUST 1997-B
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
<TABLE>
<S> <C>
Payment Date 17-Aug-98
Collection Period Begin Date 04-Jul-98
Collection Period End Date 05-Aug-98
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $648,236,991.61
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $120,183,580.93
A-3 Note Beginning Principal Balance $237,000,000.00
A-4 Note Beginning Principal Balance $188,591,000.00
B Note Beginning Principal Balance $61,337,352.11
C Note Beginning Principal Balance $25,935,058.57
Certificate Beginning Principal Balance $15,190,000.00
Total Principal Balance of Notes and Certificates (End of Period) $619,015,579.95
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) $94,549,923.85
A-2 Note Pool Factor (End of Period) 0.4623468
A-3 Note Principal Balance (End of Period) $237,000,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Principal Balance (End of Period) $188,591,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) 58,918,473.86
B Note Pool Factor (End of Period) 0.6014529
C Note Principal Balance (End of Period) $24,766,182.24
C Note Pool Factor (End of Period) 0.7133322
Certificate Principal Balance (End of Period) $15,190,000.00
Certificate Pool Factor (End of Period) 1.0000000
Fixed Rate Contract Value Decline $26,802,533.41
Pool Balance (Beg. of Collection Period) $587,028,093.12
Pool Balance (End of Collection Period) $560,225,559.71
Fixed Rate Distribution Amount (FxDA) $31,388,479.07
Total Collections and Investment Income for the Period $31,388,479.07
Negative Carry Amount $0.00
Fixed Rate Principal Distribution Amount (FxPDA) $26,802,533.41
Floating Rate Contract Value Decline $2,418,878.25
Pool Balance (Beg. of Collection Period) $61,337,352.94
Pool Balance (End of Collection Period) $58,918,474.69
Floating Rate Distribution Amount (FltDA) $2,799,309.82
Principal Allocation to Notes and Certificates
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $25,633,657.08
A-3 Noteholders' Principal Distributable Amount $0.00
A-4 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $2,418,878.25
C Noteholders' Principal Distributable Amount $1,168,876.33
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $2,103,611.58
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $651,535.22
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,232,400.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $1,007,390.26
Noteholders' Interest Distributable Amount applicable to B Notes $329,272.96
Noteholders' Interest Distributable Amount applicable to C Notes $138,536.44
Certificateholders' Interest Distributable Amount $81,139.92
Spread Account
Beginning Spread Account Balance $17,359,205.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,607,075.68
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Specified Spread Account Balance $17,359,205.00
Ending Spread Account Balance (after distributions) $17,359,205.00
Credit Enhancement 2.82%
Spread account % of Ending Pool Balance 2.80%
Overcollateralization % of Ending Pool Balance 0.02%
Scheduled Amounts 30 - 59 days past due $2,341,340.91
as % of Ending Pool Balance 0.38%
Scheduled Amounts 60 days or more past due $749,954.42
as % of Ending Pool Balance 0.12%
Net Losses on Liquidated Receivables $4,571.72
as % of Ending Pool Balance 0.00%
</TABLE>
<PAGE>
Page 4 of 14
<TABLE>
<CAPTION>
PART III -- SERVICING CALCULATIONS 17-Aug-98
<S> <C> <C> <C> <C>
1. Sources and Uses of Collection Account Balance Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4
FIXED RATE POOL
Wtd. Avg. APR 8.637% 8.637% 8.833% 8.872% 8.799%
Fixed Rate Contract Value (Beg. of Collection Period),
by origination pool $239,542,350.25 $94,165,209.59 $79,505,736.94 $173,814,796.34
Fixed Rate Contract Value (End of Collection Period),
by origination pool $358,115,964.52 $224,857,716.41 $89,282,125.08 $76,439,565.74 $169,646,152.48
--------------- --------------- -------------- -------------- ---------------
Fixed Rate Contract Value Decline $14,684,633.84 $4,883,084.51 $3,066,171.20 $4,168,643.86
6.13% 5.19% 3.86% 2.40%
Fixed Rate Initial Pool Balance $587,028,093.12
Fixed Rate Pool Balance (End of Collection Period) $560,225,559.71
Fixed Rate Collections and Investment Income for the period $31,388,479.07
Negative Carry Amount $0.00
Fixed Rate Distribution Amount (FxDA) $31,388,479.07
Fixed Rate Principal Distribution Amount (FxPDA) $26,802,533.41
Initial C Percentage 4.000%
Fixed Rate Unscheduled Principal (per pool) $0.00 $2,319,624.08 $1,409,936.74 $1,378,506.82
Total Fixed Rate Unscheduled Principal $5,108,067.64
FLOATING RATE POOL
Floating Rate Contract Value (Beg. of Collection Period) $61,337,352.94
Floating Rate Contract Value (End of Collection Period) $58,918,474.69
--------------
Floating Rate Contract Value Decline $2,418,878.25
Floating Rate Distribution Amount (FltDA) $2,799,309.82
Floating Rate Principal Distribution Amount (FltPDA) $2,418,878.25
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 $26,802,533.41
Floating Rate Principal Distribution Amount Remaining $2,418,878.25
A-2 Note Beginning Principal Balance 120,183,580.93
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Fixed Rate Principal
Distribution Amount 95.64%
A-2 Noteholders' Principal Distributable Amount $25,633,657.08
Fixed Rate Principal Distribution Amount Remaining $1,168,876.33
Floating Rate Principal Distribution Amount Remaining $2,418,878.25
A-3 Note Beginning Principal Balance $237,000,000.00
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 $1,168,876.33
Floating Rate Principal Distribution Amount Remaining $2,418,878.25
A-4 Note Beginning Principal Balance $188,591,000.00
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-4 Noteholders' Share of the Fixed Rate Principal
Distribution Amount 0.00%
A-4 Noteholders' Principal Distributable Amount $0.00
Fixed Rate Principal Distribution Amount Remaining $1,168,876.33
Floating Rate Principal Distribution Amount Remaining $2,418,878.25
B Note Beginning Principal Balance $61,337,352.11
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 $2,418,878.25
Fixed Rate Principal Distribution Amount Remaining $1,168,876.33
Floating Rate Principal Distribution Amount Remaining $0.00
C Note Beginning Principal Balance $25,935,058.57
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 $1,168,876.33
Fixed Rate Principal Distribution Amount Remaining $0.00
Floating Rate Principal Distribution Amount Remaining $0.00
Certificate Beginning Principal Balance $15,190,000.00
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Share of the Fixed Rate & Floating Rate
Principal Distribution Amounts 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period 5.6120% $0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period 5.9140% $651,535.22
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 $651,535.22
Interest Accrued on Class A-3 Notes this period 6.2400% $1,232,400.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-3 Notes $0.00
</TABLE>
<PAGE>
Page 5 of 14
<TABLE>
<S> <C>
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,232,400.00
Interest Accrued on Class A-4 Notes this period 6.4100% $1,007,390.26
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $1,007,390.26
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $2,891,325.48
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $2,891,325.48
Class B Notes Net Funds Cap 6.76613%
Class B Accrual Rate (Min(Net Funds Cap, 1 Month Libor +20bp)) 5.85625%
Net Funds Cap? NO
Interest Accrued on Class B Notes this period 1 Month Libor + $329,272.96
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 $329,272.96
Preliminary Class B Net Funds Cap Carryover Amount $0.00
Interest Accrued on Class C Notes this period 6.4100% $138,536.44
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 $138,536.44
Interest Accrued on Certificates this period 6.4100% $81,139.92
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $81,139.92
3. Allocation of Fixed Rate and Floating Rate Distribution Amounts
a. Fixed Rate Distribution Amount (FxDA) $31,388,479.07
Fixed Rate Percentage of Administration Fee Shortfall (Previous Period) $0.00
Fixed Rate Percentage of Administration Fee Accrued during this period $500.00 $150.90
Fixed Rate Percentage of Administration Fee Paid this Period from FxDA $150.90
Fixed Rate Percentage of Administration Fee Shortfall $0.00
Total Fixed Rate Distribution Amount Remaining $31,388,328.17
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 $651,535.22
Noteholders' Interest applicable to A-2 Notes Paid this Period from FxDA $651,535.22
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 $1,232,400.00
Noteholders' Interest applicable to A-3 Notes Paid this Period from FxDA $1,232,400.00
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 $1,007,390.26
Noteholders' Interest applicable to A-4 Notes Paid this Period from FxDA $1,007,390.26
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-4 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $2,891,325.48
Offered Noteholders' Interest Paid this Period from FxDA $2,891,325.48
Preliminary A Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Fixed Rate Distribution Amount Remaining $28,497,002.69
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 $138,536.44
Noteholders' Interest applicable to C Notes Paid this Period from FxDA $138,536.44
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to C Notes $0.00
Total Fixed Rate Distribution Amount Remaining $28,358,466.25
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 $28,358,466.25
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $25,633,657.08
A-2 Noteholders' Principal Distributable Amount Paid from FxDA $25,633,657.08
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Fixed Rate Distribution Amount Remaining $2,724,809.17
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $0.00
</TABLE>
<PAGE>
Page 6 of 14
<TABLE>
<S> <C>
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 $2,724,809.17
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 FxDA $0.00
Preliminary A-4 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Fixed Rate Excess Distribution Amount $2,724,809.17
b. Floating Rate Distribution Amount (FltDA) $2,799,309.82
Floating Rate Percentage of Administration Fee Shortfall (Previous Period) $0.00
Floating Rate Percentage of Administration Fee Accrued during this Period $15.77
Floating Rate Percentage of Administration Fee Paid this Period from FltDA $15.77
Floating Rate Percentage of Administration Fee Shortfall $0.00
Total Floating Rate Distribution Amount Remaining $2,799,294.05
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 $329,272.96
Noteholders' Interest applicable to B Notes Paid this Period from FltDA $329,272.96
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Total Floating Rate Distribution Amount Remaining $2,470,021.09
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount $2,418,878.25
B Noteholders' Principal Distributable Amount Paid from FltDA $2,418,878.25
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Floating Rate Excess Distribution Amount $51,142.84
c. Allocation of Fixed Rate Excess Distribution Amount $2,724,809.17
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 $2,724,809.17
d. Allocation of Floating Rate Excess Distribution Amount $51,142.84
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 $51,142.84
e. Allocation of Remaining Fixed and Floating Rate Excess Distribution Amounts $2,775,952.01
C Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
C Noteholders' Monthly Principal Distributable Amount $1,168,876.33
C Noteholders' Principal Distributable Amount Paid from Fx and Flt Excess DA $1,168,876.33
Preliminary C Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $1,607,075.68
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account 2.00% $0.00
-----
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance 142 days $0.00
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $4,724,734.08
Maximum Negative Carry Amount 89 days $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
</TABLE>
<PAGE>
Page 7 of 14
<TABLE>
<S> <C>
6. Distributions from Spread Account
Beginning Spread Account Balance $17,359,205.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,607,075.68
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 $18,966,280.68
Cumulative Realized Losses since 31-August-97 (Cut-off Date) $4,571.72
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $54,860.64
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $749,954.42
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $94,549,923.85
Preliminary A-3 Note Principal Balance (End of Period) $237,000,000.00
Preliminary A-4 Note Principal Balance (End of Period) $188,591,000.00
Preliminary B Note Principal Balance (End of Period) $58,918,473.86
Preliminary C Note Principal Balance (End of Period) $24,766,182.24
Preliminary Total Principal Balance of Notes (End of Period) $603,825,579.95
Specified Spread Account Balance 17,359,205.00
Lesser of:
(a) 2.00% of the Initial Pool Balance 2.00% 17,359,205.00
(b) the Note Balance 603,825,579.95
Preliminary Spread Account Balance Remaining $18,966,280.68
Preliminary Excess Amount in Spread Account $1,607,075.68
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Fixed and Floating Rate Excess Distribution $0.00
Spread Account Excess $1,607,075.68
Ending Spread Account Balance (after distributions) $17,359,205.00
Net Change in Spread Account Balance $0.00
7. Distribution to Class B Net Funds Cap, Certificate Distributions and Servicing Fees
Total Fixed and Floating Rate Excess Distribution Amount Remaining $1,607,075.68
Preliminary Class B Net Funds Cap Carryover Amount $0.00
Preliminary Class B Net Funds Cap Carryover Amount Paid from Fixed and Floating Rate Excess $0.00
Class B Net Funds Cap Carryover Amount $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $1,607,075.68
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $81,139.92
Certificateholders' Interest Paid from Fixed and Floating Rate Excess Distribution $81,139.92
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $1,525,935.76
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current period $0.00
Certificateholders' Principal Distributable Amount Paid from Fixed and Floating Rate Excess Distrbution $0.00
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $1,525,935.76
Servicing Fee Shortfall (Previous Period) 0.00
Servicing Fees Accrued during this Period 1.00% $540,304.54
Servicing Fees Paid this Period from Fixed and Floating Rate Excess $540,304.54
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fee Shortfall $0.00
Total Fixed and Floating Rate Excess Distribution Amount Remaining $985,631.22
8. Ending Balances
</TABLE>
<PAGE>
Page 8 of 14
<TABLE>
<S> <C>
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-4 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to C Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-4 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
C Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $94,549,923.85
A-3 Note Principal Balance (End of Period) $237,000,000.00
A-4 Note Principal Balance (End of Period) $188,591,000.00
B Note Principal Balance (End of Period) $58,918,473.86
C Note Principal Balance (End of Period) $24,766,182.24
Certificate Principal Balance (End of Period) $15,190,000.00
Total Principal Balance of Notes and Certificates (End of Period) $619,015,579.95
A-1 Note Pool Factor (End of Period) $90,000,000.00 0.0000000
A-2 Note Pool Factor (End of Period) $204,500,000.00 0.4623468
A-3 Note Pool Factor (End of Period) $237,000,000.00 1.0000000
A-4 Note Pool Factor (End of Period) $188,591,000.00 1.0000000
B Note Pool Factor (End of Period) $97,960,250.00 0.6014529
C Note Pool Factor (End of Period) $34,719,000.00 0.7133322
Certificate Pool Factor (End of Period) $15,190,000.00 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.7131843
Specified Spread Account Balance (after all distributions and adjustments) $17,359,205.00
</TABLE>
<PAGE>
- -----------------------------------------------------------------------------
Page 9 of 14
CASE EQUIPMENT LOAN TRUST 1997-B
STATEMENT TO NOTEHOLDERS
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
<TABLE>
<S> <C>
Payment Date: 17-Aug-98
(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: $25,633,657.08
per $1,000 original principal amount: $125.35
(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: $2,418,878.25
per $1,000 original principal amount: $24.69
(f) C Notes: $1,168,876.33
per $1,000 original principal amount: $33.67
(g) Total $29,221,411.66
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $651,535.22
per $1,000 original principal amount: $3.19
(c) A-3 Notes: $1,232,400.00
per $1,000 original principal amount: $5.20
(d) A-4 Notes: $1,007,390.26
per $1,000 original principal amount: $5.34
(e) B Notes: $329,272.96
per $1,000 original principal amount: $3.36
(f) C Notes: $138,536.44
per $1,000 original principal amount: $3.99
(g) Total $3,359,134.88
(3) Pool Balance at the end of the related Collection Period $619,144,034.40
(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: $94,549,923.85
(ii) A-2 Note Pool Factor: 0.4623468
(c) (i) outstanding principal amount of A-3 Notes: $237,000,000.00
(ii) A-3 Note Pool Fac 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $188,591,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $58,918,473.86
(ii) B Note Pool Factor: 0.6014529
(f) (i) outstanding principal amount of C Notes: $24,766,182.24
(ii) C Note Pool Factor: 0.7133322
(g) (i) Certificate Balance $15,190,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $540,304.54
per $1,000 Beginning of Collection Period: 1.79574937
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00055393
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $4,571.72
(9) Amount in Spread Account: $17,359,205.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
</TABLE>
<PAGE>
Page 10 of 14
<TABLE>
<S> <C>
(12) Amount in Negative Carry Account: $0.00
</TABLE>
- -----------------------------------------------------------------------------
<PAGE>
- -----------------------------------------------------------------------------
Page 11 of 14
CASE EQUIPMENT LOAN TRUST 1997-B
STATEMENT TO CERTIFICATEHOLDERS
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
<TABLE>
<S> <C>
Payment Date: 17-Aug-98
(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: $25,633,657.08
per $1,000 original principal amount: $125.35
(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: $2,418,878.25
per $1,000 original principal amount: $24.69
(f) C Notes: $1,168,876.33
per $1,000 original principal amount: $33.67
(g) Certificates: $0.00
per $1,000 original principal amount: $0.00
(h) Total: $29,221,411.66
(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: $651,535.22
per $1,000 original principal amount: $3.19
(c) A-3 Notes: $1,232,400.00
per $1,000 original principal amount: $5.20
(d) A-4 Notes: $1,007,390.26
per $1,000 original principal amount: $5.34
(e) B Notes: $329,272.96
per $1,000 original principal amount: $3.36
(f) C Notes: $138,536.44
per $1,000 original principal amount: $3.99
(g) Certificates: $81,139.92
per $1,000 original principal amount: $5.34
(h) Total: $3,111,001.84
(3) Pool Balance at end of related Collection Period: $619,144,034.40
(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: $94,549,923.85
(ii) A-2 Note Pool Factor: 0.4623468
(c) (i) outstanding principal amount of A-3 Notes: $237,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $188,591,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $58,918,473.86
(ii) B Note Pool Factor: 0.6014529
(f) (i) outstanding principal amount of C Notes: $24,766,182.24
(ii) C Note Pool Factor: 0.7133322
(g) (i) Certificate Balance $15,190,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $540,304.54
per $1,000 Beginning of Collection Period: 1.7957494
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0005539
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $4,571.72
</TABLE>
<PAGE>
- -----------------------------------------------------------------------------
Page 12 of 14
<TABLE>
<S> <C>
(9) Amount in Spread Account: $17,359,205.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
</TABLE>
- -----------------------------------------------------------------------------
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
<TABLE>
<S> <C>
Payment Date: 17-Aug-98
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $3,359,134.88
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $29,221,411.66
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $81,139.92
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $540,304.54
(7) Release to Seller from Excess Collections over Distributions $985,631.22
Check for Error NO ERROR
Sum of Above Distributions $34,187,788.89
Total Distribution Amount plus Releases to Seller $34,187,788.89
</TABLE>
- -----------------------------------------------------------------------------
<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
<TABLE>
<CAPTION>
<S> <C> <C>
Payment Date: 17-Aug-98
(1) Total Distribution Amount: $34,187,788.89
(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: $651,535.22
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $1,232,400.00
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $1,007,390.26
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount applicable to B Notes: $329,272.96
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Noteholders' Interest Distributable Amount applicable to C Notes: $138,536.44
(14) Noteholders' Interest Carryover Shortfall applicable to C Notes: $0.00
(15) Offered Noteholders' Interest Distributable Amount' $3,359,134.88
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: $25,633,657.08
(21) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 95.64%
(22) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(23) A-2 Noteholders' Principal Distributable Amount: $25,633,657.08
(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: $0.00
(29) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 0.00%
(30) A-4 Noteholders' Principal Carryover Shortfall: $0.00
(31) A-4 Noteholders' Principal Distributable Amount: $0.00
(32) B Noteholders' Monthly Principal Distributable Amount: $2,418,878.25
(33) % of Floating Rate Principal Distribution Amount applicable to B Noteholders 100.00%
(34) B Noteholders' Principal Carryover Shortfall: $0.00
(35) B Noteholders' Principal Distributable Amount: $2,418,878.25
(36) C Noteholders' Monthly Principal Distributable Amount: $1,168,876.33
(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: $1,168,876.33
(40) Noteholders' Principal Distribution Amount: $29,221,411.66
(41) Noteholders' Distributable Amount: $32,580,546.54
(42) Deposit to Spread Account (from excess collections): $1,607,075.68
<PAGE>
(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 $603,825,579.95
(44) Spread Account Balance over the Specified Spread Account Balance: $1,607,075.68
(45) Class B Net Funds Cap Carryover Amount paid from Excess $0.00
(46) Ending Class B Net Funds Cap Carryover Amount $0.00
(47) Certificateholders' Interest Distributable Amount: $81,139.92
(48) Certificateholders' Interest Carryover Shortfall: $0.00
(49) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Certificat holders 0.00%
(50) Certificateholders' Principal Distributable Amount applicable to current $0.00
(51) Certificateholders' Principal Carryover Shortfall: $0.00
(52) Certificateholders' Principal Distributable Amount: $0.00
(53) Certificateholders' Distributable Amount: $81,139.92
(54) Servicing Fee: $540,304.54
(55) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $985,631.22
(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: $648,365,446.06
(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: $94,549,923.85
A-2 Note Pool Factor: 0.4623468
Outstanding Principal Balance of A-3 Notes: $237,000,000.00
A-3 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-4 Notes: $188,591,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $58,918,473.86
B Note Pool Factor: 0.6014529
Outstanding Principal Balance of C Notes: $24,766,182.24
C Note Pool Factor: 0.7133322
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: $4,571.72
(61) Spread Account Balance after giving effect to all distributions: $17,359,205.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Servicing Fees
<S> <C> <C> <C> <C> <C>
Oct-97 Nov-97 Dec-97 Jan-98 Feb-98
Servicing Fees Accrued 479,287.92 549,499356 699,514.64 685,149.36 663,542.63
Servicing Fees Paid 380,063.51 369,186.82 357,750.80 346,770.38 331,849.77
Difference 99,224,.41 180,312.75 341,763.84 338,378.98 331,692.86
Page 1
<PAGE>
Servicing Fees
<S> <C> <C> <C>
Mar-98 Apr-98 TOTAL
Servicing Fees Accrued 637,861.16 618,855.28 4,333,710.57
Servicing Fees Paid 314,999.42 301.337.13 2,401,957.83
Difference 322,861.74 317,518.15 1,931,752.74
</TABLE>
Page 2
<PAGE>
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
<TABLE>
<CAPTION>
04-Sep-98
09:33 AM
Prepared by Shawn Ostrowski (414) 636-5284 File: us98a7.xls
--------------------------------------------------------------------------
NPV Data Input Section 31-Jan-98 05-Aug-98 05-Aug-98 05-Aug-98 05-Aug-98
--------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Scheduled cash flows as of the indicated cutoff date Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4
Row 0 is total delinquent amount valued without 0 815,587.26 1,778,658.77 648,480.79 573,169.43 401,176.18
discounting 1 4,904,442.92 8,225,112.08 2,386,111.61 2,702,781.04 1,336,014.35
2 3,906,018.00 4,268,173.25 1,564,639.04 1,866,794.70 1,256,667.52
3 3,877,741.53 5,408,390.99 1,751,215.60 1,785,010.31 1,149,804.34
4 3,927,499.76 19,688,217.90 2,299,762.36 2,810,652.16 1,310,893.61
5 4,489,141.08 22,851,184.64 3,961,410.04 3,054,384.38 1,594,168.32
6 4,701,496.18 7,642,080.66 8,215,079.16 2,423,921.11 1,158,562.01
7 8,608,827.19 3,881,540.61 4,577,477.91 8,190,193.51 1,429,009.53
8 4,561,811.29 3,444,671.96 1,500,592.83 5,347,448.91 4,351,030.92
9 5,865,268.62 3,329,530.95 1,512,747.28 1,622,864.43 2,583,809.15
10 20,726,727.40 3,286,268.20 1,363,267.29 1,544,185.49 1,036,448.59
11 24,544,023.77 3,682,379.05 1,478,652.84 1,630,262.31 1,043,811.64
12 8,064,830.34 4,043,060.34 1,686,786.11 1,865,654.70 1,082,704.48
13 4,158,520.71 6,911,129.19 2,062,120.43 2,359,795.17 1,263,365.03
14 3,890,264.88 4,008,868.00 1,447,211.96 1,741,552.16 1,241,909.27
15 3,782,816.20 5,122,083.53 1,711,462.16 1,680,082.30 1,102,039.30
16 3,690,091.18 19,564,419.66 2,274,344.62 2,717,686.99 1,257,308.15
17 4,197,628.53 22,431,046.46 3,916,698.75 2,984,654.07 1,414,913.33
18 4,469,435.87 7,659,290.48 8,104,208.27 2,380,444.01 1,122,070.48
19 7,285,555.72 3,517,535.55 4,438,380.70 8,051,466.72 1,385,817.30
20 4,356,548.05 3,120,735.52 1,527,113.75 5,185,796.10 4,255,735.54
21 5,597,282.58 2,983,759.57 1,374,881.47 1,472,080.33 2,537,987.87
22 20,571,819.38 2,992,126.91 1,222,791.52 1,401,065.39 997,339.50
23 23,941,222.86 3,307,838.82 1,348,605.28 1,462,329.99 1,005,905.69
24 8,115,920.90 3,722,682.16 1,567,582.15 1,692,261.62 1,034,598.28
25 3,796,254.95 6,356,311.53 1,859,715.44 2,150,538.66 1,203,483.14
26 3,520,590.84 3,652,789.22 1,282,118.06 1,575,899.23 1,166,269.90
27 3,368,827.89 4,750,106.16 1,559,863.85 1,517,479.64 1,043,469.38
28 3,377,685.71 18,850,867.49 2,106,954.20 2,511,520.96 1,175,906.20
29 3,818,250.80 21,232,072.76 3,745,966.17 2,665,674.99 1,340,289.38
30 4,125,981.11 6,603,609.17 7,741,725.12 2,204,918.80 1,079,526.30
31 6,713,278.92 2,795,213.65 4,089,842.85 7,801,162.40 1,317,303.72
32 3,988,716.36 2,389,229.47 1,070,435.76 4,721,974.20 4,068,774.77
33 5,217,950.91 2,208,254.74 1,038,718.73 1,159,358.95 2,367,148.67
34 19,826,622.88 2,209,082.00 895,254.13 1,034,660.37 803,215.34
35 22,666,521.85 2,387,536.37 1,018,978.35 1,068,681.64 814,211.69
36 7,002,127.42 2,880,534.63 1,202,308.23 1,271,651.85 857,530.80
37 3,029,669.36 5,322,729.71 1,391,851.43 1,550,887.71 1,006,426.04
38 2,680,058.07 2,789,141.04 930,738.09 1,139,865.81 931,914.54
39 2,516,935.39 3,674,222.43 1,192,019.07 1,092,947.74 842,450.87
40 2,496,244.13 16,264,435.82 1,526,633.76 1,890,488.81 934,369.38
41 2,737,191.06 16,775,937.47 3,171,379.15 1,943,996.64 1,082,330.82
42 3,153,886.68 4,791,052.18 5,639,720.37 1,675,467.59 902,987.66
43 5,582,477.12 1,507,924.68 2,782,013.86 5,370,875.97 1,150,295.41
44 3,015,189.84 1,136,937.38 504,417.61 3,076,506.72 3,403,458.73
45 4,018,584.24 951,269.20 383,409.78 697,773.94 1,590,492.63
46 17,054,595.16 939,833.79 336,978.70 375,763.36 300,679.79
47 17,892,686.71 1,087,586.99 373,188.49 416,528.92 284,434.21
48 5,006,379.02 1,311,295.25 533,669.80 687,734.04 343,456.64
49 1,575,797.74 3,433,203.49 678,934.71 684,034.53 436,207.83
50 1,274,914.81 1,507,302.32 371,685.88 429,227.52 345,528.50
51 1,052,722.95 2,260,290.00 529,044.44 439,607.59 298,865.35
52 1,025,672.10 12,864,330.02 726,052.23 835,683.62 335,848.60
53 1,269,487.16 13,351,797.39 2,338,107.57 1,162,972.27 515,555.61
54 1,401,868.59 3,074,008.37 3,884,194.66 1,137,339.15 333,734.74
55 3,543,191.20 426,352.54 1,424,196.85 3,926,281.96 598,110.90
56 1,602,040.53 224,255.37 166,443.46 1,738,181.36 2,032,793.92
57 2,451,098.98 87,409.58 56,826.85 117,032.49 763,175.18
58 13,381,249.09 21,078.16 9,512.32 103,601.66 81,373.68
59 14,147,441.09 33,148.80 21,048.80 70,785.02 19,658.38
60 3,183,367.95 150,184.51 69,589.01 22,211.70 20,528.19
61 425,818.48 183,163.09 32,779.48 31,394.35 66,119.09
62 225,353.33 137,214.94 7,144.08 17,979.75 22,437.62
63 88,204.01 241,870.35 31,367.97 0.00 21,393.97
64 21,872.59 471,198.63 63,823.62 56,987.58 1,952.55
65 61,007.90 290,667.90 462,449.77 23,920.99 13,952.54
66 150,978.94 0.00 211,259.78 38,491.14 1,952.55
67 183,957.52 0.00 0.00 139,928.13 94,000.63
68 138,009.37 0.00 0.00 0.00 146,039.51
69 263,256.47 0.00 0.00 0.00 0.00
70 476,922.25 0.00 0.00 0.00 0.00
71 290,667.90 0.00 0.00 0.00 0.00
72 - 0.00 0.00 0.00 0.00
73 - 0.00 0.00 0.00 0.00
-
Total Time Balance of Scheduled Cash Flows 397,076,542.31 348,496,233.84 121,403,986.40 129,124,557.08 74,512,745.73
<CAPTION>
04-Sep-98
09:33 AM
Prepared by Shawn Ostrowski (414) 636-5284 File: us98a7.xls
-------------------
NPV Data Input Section 05-Aug-98
-------------------
<S> <C>
Scheduled cash flows as of the indicated cutoff date Pool 5
Row 0 is total delinquent amount valued without 1,740.20
discounting 31,844.83
15,763.69
36,413.95
17,807.09
31,844.83
29,548.48
15,763.69
36,107.16
75,852.17
17,697.34
4,194.05
29,548.48
31,844.83
15,763.69
36,413.95
17,807.09
31,844.83
29,548.48
15,763.69
36,107.16
47,489.16
17,697.34
4,194.05
29,548.48
31,844.83
15,763.69
36,413.95
17,807.08
31,844.83
29,548.48
15,763.69
36,107.16
39,902.17
14,618.07
4,194.05
29,548.48
31,844.83
15,763.69
36,413.95
15,763.69
31,844.83
29,548.48
15,763.68
36,107.16
36,404.17
14,013.10
3,589.08
28,943.51
15,158.72
15,158.72
35,808.96
15,158.72
15,158.72
28,943.51
15,158.72
35,502.19
35,808.96
24,208.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,493,571.53
</TABLE>
<PAGE>
- --------------------------------------------------------------------------------
Page 2 of 12
CASE EQUIPMENT LOAN TRUST 1998-A
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
<TABLE>
<CAPTION>
<S> <C> <C>
Prepared by Shawn Ostrowski (414) 636-5284 09/04/98
Scheduled Payment Date 15-Aug-98
Actual Payment Date 17-Aug-98
Collection Period Begin Date 04-Jul-98
Collection Period End Date 31-Jan-98 05-Aug-98
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 33
PART I -- MONTHLY DATA INPUT
Receipts During the Period $17,065,857.89
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $17,065,857.89
Pool Balance (Beg. of Collection Period) $581,502,635.50
Pool Balance (End of Collection Period) $568,641,159.99
Total Collection $17,065,857.89
Negative Carry Withdrawls $0.00
Reinvestment Income (including Pre-Funding Account and Spread Account) $116,817.66
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $17,182,675.55
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $752,286.92
Scheduled Amounts 60 days or more past due $110,972.01
Net Losses on Liquidated Receivables $0.00
Number of Loans at Beginning of Period 15,990
Number of Loans at End of Period 15,806
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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
Page 3 of 12
<S> <C>
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 17-Aug-98
Collection Period Begin Date 04-Jul-98
Collection Period End Date 05-Aug-98
Part II -- Summary
Total Principal Balance of Notes and Certificates (Beginning of Period) $581,502,635.50
A-1 Note Beginning Principal Balance $30,355,530.08
A-2 Note Beginning Principal Balance $190,750,000.00
A-3 Note Beginning Principal Balance $145,750,000.00
A-4 Note Beginning Principal Balance $180,449,000.00
B Note Beginning Principal Balance $23,260,105.42
Certificate Beginning Principal Balance $10,938,000.00
Total Principal Balance of Notes and Certificates (End of Period) $568,641,159.99
A-1 Note Principal Balance (End of Period) $18,008,513.59
A-1 Note Pool Factor (End of Period) 0.2497263
A-2 Note Principal Balance (End of Period) $190,750,000.00
A-2 Note Pool Factor (End of Period) 1.0000000
A-3 Note Principal Balance (End of Period) $145,750,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Principal Balance (End of Period) $180,449,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) $22,745,646.40
B Note Pool Factor (End of Period) 0.9098259
Certificate Principal Balance (End of Period) $10,938,000.00
Certificate Pool Factor (End of Period) 1.0000000
COLLATERAL VALUE DECLINE $12,861,475.51
Pool Balance (Beg. of Collection Period) $581,502,635.50
Pool Balance (End of Collection Period) $568,641,159.99
Total Distribution Amount (TDA) $17,182,675.55
Total Collections and Investment Income for the Period $17,182,675.55
Negative Carry Withdrawls $0.00
Principal Distribution Amount (PDA) $12,861,475.51
Principal Allocation to Notes and Certificates $12,861,475.51
A-1 Noteholders' Principal Distributable Amount $12,347,016.49
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Noteholders' Principal Distributable Amount $0.00
A-4 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $514,459.02
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $2,875,211.97
Noteholders' Interest Distributable Amount applicable to A-1 Notes $154,294.63
Noteholders' Interest Distributable Amount applicable to A-2 Notes $977,784.50
Noteholders' Interest Distributable Amount applicable to A-3 Notes $697,170.83
Noteholders' Interest Distributable Amount applicable to A-4 Notes $876,681.39
Noteholders' Interest Distributable Amount applicable to B Notes $115,137.52
Certificateholders' Interest Distributable Amount $54,143.10
Spread Account
Beginning Spread Account Balance $12,499,977.37
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,499,964.50
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 2.20%
Spread account % of Ending Pool Balance 2.20%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $752,286.92
as % of Ending Pool Balance 0.13%
Scheduled Amounts 60 days or more past due $110,972.01
as % of Ending Pool Balance 0.02%
Net Losses on Liquidated Receivables $0.00
as % of Ending Pool Balance 0.00%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4 of 12
Part III -- Servicing Calculations 17-Aug-98
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 1 Cutoff Pool 1
<S> <C> <C>
Wtd. Avg. APR 8.758% 8.758%
Contract Value (Beg. of Collection Period), by origination pool $299,703,112.31
Contract Value (End of Collection Period), by origination pool $325,333,194.29 $293,674,184.15
--------------- ---------------
Contract Value Decline $6,028,928.16
2.01%
Initial Pool Balance $624,998,868.47
Pool Balance (End of Collection Period) $568,641,159.99
Collections and Investment Income for the period $17,182,675.55
Negative Carry Withdrawls $0.00
Total Distribution Amount (TDA) $17,182,675.55
Principal Distribution Amount (PDA) $12,861,475.51
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $1,790,947.65
Total Unscheduled Principal $3,591,378.26
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
A-1 Note Beginning Principal Balance $30,355,530.08
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 96.00%
Preliminary A-1 Noteholders' Principa; Distributable Amount $12,347,016.49
One-Time Excess Prefunding Account Payment $0.00
A-1 Noteholders' Principal Distributable Amount $12,347,016.49
Principal Distribution Amount Remaining $514,459.02
A-2 Note Beginning Principal Balance $190,750,000.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $514,459.02
A-3 Note Beginning Principal Balance $145,750,000.00
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Share of the Principal Distribution Amount 0.00%
A-3 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $514,459.02
A-4 Note Beginning Principal Balance $180,449,000.00
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-4 Noteholders' Share of the Principal Distribution Amount 0.00%
A-4 Noteholders' Principal Distributable Amount $0.00
Principal Distribution Amount Remaining $514,459.02
B Note Beginning Principal Balance $23,260,105.42
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amount 4.00%
B Noteholders' Principal Distributable Amount $514,459.02
Principal Distribution Amount Remaining $0.00
Certificate Beginning Principal Balance $10,938,000.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period 5.5450% $154,294.63
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
applicable to A-1 Notes
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $154,294.63
Interest Accrued on Class A-2 Notes this period 5.5920% $977,784.50
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 $977,784.50
Interest Accrued on Class A-3 Notes this period 5.7400% $697,170.83
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $697,170.83
Interest Accrued on Class A-4 Notes this period 5.8300% $876,681.39
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $876,681.39
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $2,705,931.35
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $2,705,931.35
<CAPTION>
Part III -- Servicing Calculations
1. Sources and Uses of Collection Account Balance Pool 2 Pool 3 Pool 4 Pool 5
<S> <C> <C> <C> <C>
Wtd. Avg. APR 8.597% 8.491% 9.174% 9.428%
Contract Value (Beg. of Collection Period), by origination pool $105,513,878.18 $111,505,964.33 $63,553,272.72 $1,226,407.98
Contract Value (End of Collection Period), by origination pool $102,616,280.93 $109,270,440.88 $61,873,775.03 $1,206,479.00
--------------- --------------- -------------- -------------
Contract Value Decline $2,897,597.25 $2,235,523.45 $1,679,497.69 $19,928.96
2.75% 2.00% 2.64% 1.62%
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) $793,501.51 $487,225.35 $519,703.75
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5 of 12
<S> <C> <C>
Interest Accrued on Class B Notes this period 5.9400% $115,137.52
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 $115,137.52
Interest Accrued on Certificates this period 5.9400% $54,143.10
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $54,143.10
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. Total Distribution Amount (TDA) $17,182,675.55
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500.00 $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $17,182,508.88
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 $154,294.63
Noteholders' Interest applicable to A-1 Notes Paid this Period from TDA $154,294.63
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 $977,784.50
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $977,784.50
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $697,170.83
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $697,170.83
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-4 Notes this period $876,681.39
Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA $876,681.39
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-4 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $2,705,931.35
Offered Noteholders' Interest Paid this Period from TDA $2,705,931.35
Preliminary A Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total A Noteholders' Principal Carryover Shortfall $0.00
Total Distribution Amount Remaining $14,476,577.53
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on B Notes this period $115,137.52
Noteholders' Interest applicable to B Notes Paid this Period from TDA $115,137.52
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to B Notes $0.00
Total Distribution Amount Remaining $14,361,440.01
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $12,347,016.49
A-1 Noteholders' Principal Distributable Amount Paid from TDA $12,347,016.49
Preliminary A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $2,014,423.52
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $2,014,423.52
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $0.00
A-3 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $2,014,423.52
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-4 Noteholders' Monthly Principal Distributable Amount $0.00
A-4 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-4 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $2,014,423.52
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 6 of 12
<S> <C> <C>
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Monthly Principal Distributable Amount $514,459.02
B Noteholders' Principal Distributable Amount Paid from TDA $514,459.02
Preliminary B Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Excess Distribution Amount Remaining $1,499,964.50
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 30 days
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $4,595,626.41
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $12,499,977.37
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,499,964.50
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 $13,999,941.87
Cumulative Realized Losses since 31-January-98 (Cut-off Date) $0.00
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at
end of Collection Period) $0.00
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $110,972.01
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25% of
Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-2 Note Principal Balance (End of Period) $190,750,000.00
Preliminary A-3 Note Principal Balance (End of Period) $145,750,000.00
Preliminary A-4 Note Principal Balance (End of Period) $180,449,000.00
Preliminary B Note Principal Balance (End of Period) $22,745,646.40
Preliminary Total Principal Balance of Notes (End of Period) $557,703,159.99
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 557,703,159.99
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 7 of 12
<S> <C> <C>
Preliminary Spread Account Balance Remaining $13,999,941.87
Preliminary Excess Amount in Spread Account $1,499,964.50
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Excess Distribution $0.00
Spread Account Excess $1,499,964.50
Ending Spread Account Balance (after distributions) $12,499,977.37
Net Change in Spread Account Balance $0.00
Total Excess Distribution Amount Remaining $1,499,964.50
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $54,143.10
Certificateholders' Interest Paid from Excess Distribution $54,143.10
Preliminary Certificateholders' Interest Carryover Shortfall
(Current Period) $0.00
Total Excess Distribution Amount Remaining $1,445,821.40
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to
current period $0.00
Certificateholders' Principal Distributable Amount Paid from Fixed and
Floating Rate Excess Distrbution $0.00
Preliminary Certificateholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Excess Distribution Amount Remaining $1,445,821.40
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $484,585.53
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fees Paid this Period from Excess Distribution $484,585.53
Servicing Fee Shortfall $0.00
Total Excess Distribution Amount Remaining $961,235.87
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) $18,008,513.59
A-2 Note Principal Balance (End of Period) $190,750,000.00
A-3 Note Principal Balance (End of Period) $145,750,000.00
A-4 Note Principal Balance (End of Period) $180,449,000.00
B Note Principal Balance (End of Period) $22,745,646.40
Certificate Principal Balance (End of Period) $10,938,000.00
Total Principal Balance of Notes and Certificates (End of Period) $568,641,159.99
A-1 Note Pool Factor (End of Period) $72,113,000.00 0.2497263
A-2 Note Pool Factor (End of Period) $190,750,000.00 1.0000000
A-3 Note Pool Factor (End of Period) $145,750,000.00 1.0000000
A-4 Note Pool Factor (End of Period) $180,449,000.00 1.0000000
B Note Pool Factor (End of Period) $25,000,000.00 0.9098259
Certificate Pool Factor (End of Period) $10,938,000.00 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.9098259
Specified Spread Account Balance (after all distributions and
adjustments) $12,499,977.37
</TABLE>
<PAGE>
<TABLE>
Page 8 of 12
- ---------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1998-A
STATEMENT TO NOTEHOLDERS
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
<CAPTION>
Payment Date: 17-Aug-98
<S> <C>
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $12,347,016.49
per $1,000 original principal amount: $171.22
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $514,459.02
per $1,000 original principal amount: $20.58
(f) Total $12,861,475.51
(2) Interest on the Notes
(a) A-1 Notes: $154,294.63
per $1,000 original principal amount: $2.14
(b) A-2 Notes: $977,784.50
per $1,000 original principal amount: $5.13
(c) A-3 Notes: $697,170.83
per $1,000 original principal amount: $4.78
(d) A-4 Notes: $876,681.39
per $1,000 original principal amount: $4.86
(e) B Notes: $115,137.52
per $1,000 original principal amount: $4.61
(f) Total $2,821,068.87
(3) Pool Balance at the end of the related Collection Period $568,641,159.99
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $18,008,513.59
(ii) A-1 Note Pool Factor: 0.2497263
(b) (i) outstanding principal amount of A-2 Notes: $190,750,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $145,750,000.00
(ii) A-3 Note Pool Fac 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $180,449,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $22,745,646.40
(ii) B Note Pool Factor: 0.9098259
(f) (i) Certificate Balance $10,938,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $484,585.53
per $1,000 Beginning of Collection Period: 1.61688521
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00055611
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $12,499,977.37
(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
</TABLE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
Page 9 of 12
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1998-A
STATEMENT TO CERTIFICATEHOLDERS
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
<TABLE>
<CAPTION>
Payment Date: 17-Aug-98
<S> <C>
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $12,347,016.49
per $1,000 original principal amount: $171.22
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $514,459.02
per $1,000 original principal amount: $20.58
(f) Certificates: $0.00
per $1,000 original principal amount: $0.00
(g) Total: $12,861,475.51
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $154,294.63
per $1,000 original principal amount: $2.14
(b) A-2 Notes: $977,784.50
per $1,000 original principal amount: $5.13
(c) A-3 Notes: $697,170.83
per $1,000 original principal amount: $4.78
(d) A-4 Notes: $876,681.39
per $1,000 original principal amount: $4.86
(e) B Notes: $115,137.52
per $1,000 original principal amount: $4.61
(f) Certificates: $54,143.10
per $1,000 original principal amount: $4.95
(g) Total: $2,875,211.97
(3) Pool Balance at end of related Collection Period: $568,641,159.99
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $18,008,513.59
(ii) A-1 Note Pool Factor: 0.2497263
(b) (i) outstanding principal amount of A-2 Notes: $190,750,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $145,750,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $180,449,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $22,745,646.40
(ii) C Note Pool Factor: 0.9098259
(f) (i) Certificate Balance $10,938,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $484,585.53
per $1,000 Beginning of Collection Period: 1.6168852
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0005561
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $12,499,977.37
(10) Amount in Pre-Funding Account: $0.00
<PAGE>
Page 10 of 12
(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
</TABLE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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
<TABLE>
<CAPTION>
Payment Date: 17-Aug-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $2,821,068.87
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $12,861,475.51
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $54,143.10
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $484,585.53
(7) Release to Seller from Excess Collections over Distributions $961,235.87
Check for Error NO ERROR
Sum of Above Distributions $17,182,675.55
Total Distribution Amount plus Releases to Seller $17,182,675.55
- ----------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 11 of 12
CASE EQUIPMENT LOAN TRUST 1998-A
SERVICER'S CERTIFICATE
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
<S> <C> <C>
Payment Date: 17-Aug-98
(1) Total Distribution Amount: $ 17,182,675.55
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $154,294.63
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $977,784.50
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $697,170.83
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $876,681.39
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount applicable to b Notes: $115,137.52
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable Amount $2,821,068.87
deposited into Note Distribution Account:
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $12,347,016.49
(15) % of Fixed Rate Principal Distribution Amount applicable to A-1 Noteholders 96.00%
(16) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(17) A-1 Noteholders' Principal Distributable Amount: $12,347,016.49
(18) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(19) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(20) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-2 Noteholders' Principal Distributable Amount: $0.00
(22) A-3 Noteholders' Monthly Principal Distributable Amount: $0.00
(23) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 0.00%
(24) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(25) A-3 Noteholders' Principal Distributable Amount: $0.00
(26) A-4 Noteholders' Monthly Principal Distributable Amount: $0.00
(27) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 0.00%
(28) A-4 Noteholders' Principal Carryover Shortfall: $0.00
(29) A-4 Noteholders' Principal Distributable Amount: $0.00
(30) B Noteholders' Monthly Principal Distributable Amount: $514,459.02
(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: $514,459.02
(34) Noteholders' Principal Distribution Amount: $12,861,475.51
(35) Noteholders' Distributable Amount: $15,682,544.38
(36) Deposit to Spread Account (from excess collections): $1,499,964.50
<PAGE>
(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 $557,703,159.99
(38) Spread Account Balance over the Specified Spread Account Balance: $1,499,964.50
(39) Certificateholders' Interest Distributable Amount: $54,143.10
(40) Certificateholders' Interest Carryover Shortfall: $0.00
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Certificateholders 0.00%
(42) Certificateholders' Principal Distributable Amount applicable to current period $0.00
(43) Certificateholders' Principal Carryover Shortfall: $0.00
(44) Certificateholders' Principal Distributable Amount: $0.00
(45) Certificateholders' Distributable Amount: $54,143.10
(46) Servicing Fee: $484,585.53
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $961,235.87
(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: $581,502,635.50
(50) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $18,008,513.59
A-1 Note Pool Factor: 0.2497263
Outstanding Principal Balance of A-2 Notes: $190,750,000.00
A-2 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-3 Notes: $145,750,000.00
A-3 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-4 Notes: $180,449,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $22,745,646.40
B Note Pool Factor: 0.9098259
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: $0.00
(53) Spread Account Balance after giving effect to all distributions: $12,499,977.37
</TABLE>
<PAGE>
Adjustments
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1998-A
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Prepared by Shawn Ostrowski (414) 636-5284
March April May
Distribution Distribution Distribution
------------ ------------ ------------
<S> <C> <C> <C>
Servicing Fees Accrued during this Period 271,111.00 266,770.70 453,472.46
Adjustment to Servicing Fee 0.00 0.00 94,209.01
Adjustment to Excess Distribution Amount Remaining 0.00 0.00 (94,209.01)
Servicing Fees Paid this Period from Excess Distribution 271,111.00 266,770.70 453,472.46
Total, one time Servicing Fee Adjustment: 94,209.01
Total, one time Excess Distribution Amount Adjustment: (94,209.01)
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 1
<PAGE>
<TABLE>
CASE EQUIPMENT LOAN TRUST 1994-C
$287,000,000 Class A-1 7.60% Asset Backed Notes due December 15, 1997 NPV Data Input Section
$145,192,000 Class A-2 8.10% Asset Backed Notes due June 15, 2001 Scheduled Cash Flows as of the End of the Fiscal Month
$18,008,346 8.45% Asset Backed Certificates due June 15, 2001 Line 0 is Scheduled Amount Delinquent
IRR Calc
<S> <C> <C> <C> <C> <C>
7.59% Cut-off Date 15-Sep-98
File: service\ 0 (450,200,346.00) 0.00 1,642,204.33
09/15/98 1 7,864,172.44 7,864,172.44 4,922,881.99
10:47 PM 2 7,788,218.51 7,788,218.51 6,245,339.42
3 6,098,290.26 6,098,290.26 5,286,171.95
4 6,680,204.90 6,680,204.90 2,217,558.00
5 6,453,480.54 6,453,480.54 1,538,241.05
6 5,890,780.29 5,890,780.29 773,784.40
7 8,879,283.62 8,879,283.62 1,127,631.32
8 12,300,209.95 12,300,209.95 654,890.11
9 12,101,814.11 12,101,814.11 519,621.77
10 21,896,428.66 21,896,428.66 1,288,710.37
11 17,333,296.90 17,333,296.90 2,287,687.99
12 16,303,183.47 16,303,183.47 2,046,007.85
13 10,751,321.82 10,751,321.82 3,482,642.80
14 8,602,513.63 8,602,513.63 3,920,123.09
15 5,952,117.92 5,952,117.92 3,206,363.89
16 7,151,619.51 7,151,619.51 565,758.66
17 6,356,878.05 6,356,878.05 212,059.71
18 5,746,535.83 5,746,535.83 53,074.09
19 8,624,670.79 8,624,670.79 115,736.58
20 11,983,748.73 11,983,748.73 15,578.22
21 11,694,225.54 11,694,225.54 25,033.76
22 21,323,538.16 21,323,538.16 16,704.87
23 16,809,132.62 16,809,132.62 53,329.90
24 15,804,358.75 15,804,358.75 42,054.20
25 10,153,425.06 10,153,425.06 29,361.95
26 8,042,899.34 8,042,899.34 115,714.15
27 5,480,852.44 5,480,852.44 145,116.78
28 6,634,342.91 6,634,342.91 10,338.93
29 5,829,123.44 5,829,123.44 0.00
30 5,137,586.61 5,137,586.61 0.00
31 7,966,103.25 7,966,103.25 0.00
32 11,050,175.62 11,050,175.62 0.00
33 10,898,584.83 10,898,584.83 0.00
34 19,898,063.41 19,898,063.41 0.00
35 15,669,692.18 15,669,692.18 0.00
36 14,289,890.41 14,289,890.41 0.00
37 8,792,567.08 8,792,567.08 0.00
38 6,759,549.67 6,759,549.67 0.00
39 4,415,403.75 4,415,403.75 0.00
40 5,385,377.69 5,385,377.69 0.00
41 4,547,363.09 4,547,363.09 0.00
42 3,838,693.71 3,838,693.71 0.00
43 6,142,384.57 6,142,384.57 0.00
44 8,816,242.37 8,816,242.37 0.00
45 8,616,041.29 8,616,041.29 0.00
46 15,937,404.00 15,937,404.00 0.00
47 11,942,510.96 11,942,510.96 0.00
48 10,654,077.41 10,654,077.41 0.00
49 5,424,959.80 5,424,959.80 0.00
<PAGE>
50 3,782,959.87 3,782,959.87 0.00
51 1,813,489.21 1,813,489.21 0.00
52 2,663,339.69 2,663,339.69 0.00
53 1,709,618.69 1,709,618.69 0.00
54 1,237,241.96 1,237,241.96 0.00
55 2,562,766.13 2,562,766.13 0.00
56 4,791,820.16 4,791,820.16 0.00
57 4,459,480.23 4,459,480.23 0.00
58 9,476,468.84 9,476,468.84 0.00
59 7,263,880.99 7,263,880.99 0.00
60 6,892,837.29 6,892,837.29 0.00
61 1,695,598.23 1,695,598.23 0.00
62 454,545.19 454,545.19 0.00
63 63,388.11 63,388.11 0.00
64 277,644.40 277,644.40 0.00
65 18,342.94 18,342.94 0.00
66 55,752.60 55,752.60 0.00
67 19,642.48 19,642.48 0.00
68 145,105.22 145,105.22 0.00
69 57,633.99 57,633.99 0.00
70 178,018.77 178,018.77 0.00
71 232,438.28 232,438.28 0.00
72 280,576.17 280,576.17 0.00
Total Time Balance of Scheduled Cash Flows 42,559,722.13
532,845,929.33 532,845,929.33
</TABLE>
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1994-C
$287,000,000 Class A-1 7.60% Asset Backed Notes due December 15, 1997
$145,192,000 Class A-2 8.10% Asset Backed Notes due June 15, 2001 File: service\
$18,008,346 8.45% Asset Backed Certificates due June 15, 2001
Prepared by Andrea Robers Phone 414-636-7024
Payment Date 15-Sep-98
Month Begin 01-Aug-98
Month End 15-Dec-94 31-Aug-98
Part I -- Monthly Data Input
Date Input Section
Description Source
<S> <C> <C>
Total Receipts During the Period:
Cash collections (Incl. deferred int.) $4,686,997.39
Total Receipts $4,686,997.39
Warranty Repurchases:
Contracts deferred beyond A-2 maturity date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
TOTAL COLLECTIONS FOR THE PERIOD $4,686,997.39
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $331,657.96
Aggregate Scheduled Amounts 60 days or more past due $414,481.26
Net Losses on Liquidated Receivables $22,767.74
Number of Loans at Beginning of Period 16,602 4,391
Number of Loans at End of Period 3,818
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00 $0.00
Reinvestment Income $109,269.73
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------
PART II -- SERVICING CALCULATIONS 15-Sep-98
<S> <C> <C> <C>
1. Sources and Uses of Collection Account Balance
Contract Value (WAPR = 7.589%) (Beg. of Month) $45,074,617.89
Contract Value (WAPR = 7.589%) (End of Month) 7.589% $450,200,346.00 $40,673,716.40
Contract Value Decline $4,400,901.49
Total Collections and Investment Income for the period (Total Dist Amt) $4,796,267.12
A-1 Notes' Earned Interest for the period (Clause (i) of NQIDA) 7.60% $0.00
A-2 Notes' Earned Interest for the period (Clause (ii) of NQIDA) 8.10% $163,668.59
Certificates' Earned Interest for the period (Clause (i) of CQIDA) 8.45% $91,908.39
Servicing Fee for the period (Section 4.07) 1.00% $37,562.18
Administration Fee for the period (Administration Agmt Section 3) $500/qtr $166.67
Principal Distribution Amount for the period $4,400,901.49
2. Calculation of Distributable Amounts
Class A-1 Note Beginning Principal Balance $0.00
Class A-1 Noteholders' Principal Carryover Shortfall (beginning of period) $0.00
A-1 Noteholders' share of the Principal Distribution Amount 100.00%
Class A-1 Noteholders' Monthly Principal Distributable Amount $0.00
Class A-2 Note Beginning Principal Balance $24,247,199.01
A-2 Noteholders' Percentage 96.00%
Class A-2 Noteholders' Principal Carryover Shortfall (beginning of period) $0.00
A-2 Noteholders' share of Principal Distribution Amount 96.00%
Class A-2 Noteholders' Monthly Principal Distributable Amount $4,224,865.43
Certificate Beginning Principal Balance $13,052,078.39
Certificateholders' Principal Carryover Shortfall (beginning of period) $0.00
Certificateholders' Monthly Principal Distributable Amount $176,036.06
Total Interest Distributable Amount (Notes + Certs) $255,576.98
Total Beginning Principal Balance of Notes and Certificates $37,299,277.40
3. Allocation of Total Distribution Amount (excluding YSA)
Interest Distribution Amount (IDA) $395,365.63
Principal Distribution Amount (PDA) $4,400,901.49
Total Distribution Amount (TDA) $4,796,267.12
Beginning Yield Supplement Account Balance $4,510,942.90
YSA supplement (0.041666% * beg. pd. Pool Balance) $18,780.79
YSA Interest Distributable Shortfall $0.00
Total Collection Period Yield Supplement Amount $18,780.79
Released to Seller upon recalculation $0.00
Ending Yield Supplement Account Balance $4,492,162.11
Adjusted Total Distribution Amount $4,815,047.91
Administration Fee Shortfall (Beginning of Period Shortfall) $0.00
Administration Fees Accrued during this Period $166.67
Administration Fees Paid this Period from TDA $166.67
<PAGE>
Administration Fee Shortfall (End of Period Shortfall) $0.00 $0.00
Total Distribution Amount Remaining $4,814,881.24
A-1 Noteholders' Interest Carryover Shortfall (Beginning) 1st Pd 30 $0.00
Interest Due (in Arrears) on Above Beginning Shortfall 7.600% $0.00
A-1 Noteholders' Monthly Interest Distributable Amount 7.600% $0.00
A-1 Noteholders' Interest Paid this Period from TDA $0.00
Prelim. A-1 Noteholders' Interest Carryover Shortfall (End) $0.00 $0.00
A-2 Noteholders' Interest Carryover Shortfall (Beginning) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
First period accrual difference 210.98
A-2 Noteholders' Monthly Interest Distributable Amount 8.10% $163,668.59
A-2 Noteholders' Interest Paid this Period from TDA $163,668.59
Prelim. A-2 Noteholders' Interest Carryover Shortfall (End) $0.00 $0.00
Noteholders' Interest Carryover Shortfall (Beginning) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
Noteholders' Monthly Interest Distributable Amount $163,668.59
Noteholders' Interest Paid this Period from TDA $163,668.59
Prelim. Noteholders' Interest Carryover Shortfall (End) $0.00
Total Distribution Amount Remaining $4,651,212.65
Class A-1 Noteholders' Principal Carryover Shortfall (Beginning) $0.00
A-1 Noteholders' Principal Distributable Amount this Period $0.00
A-1 Noteholders' Principal Paid this Period from TDA $0.00
Prelim. Class A-1 Noteholders' Principal Carryover Shortfall (End) $0.00 $0.00
Total Distribution Amount Remaining $4,651,212.65
Class A-2 Noteholders' Principal Carryover Shortfall (Beginning) $0.00
A-2 Noteholders' Principal Distributable Amount this Period $4,224,865.43
A-2 Noteholders' Principal Paid this Period from TDA $4,224,865.43
Prelim. Class A-2 Noteholders' Principal Carryover Shortfall (End) $0.00 $0.00
Total Distribution Amount Remaining $426,347.22
Certificateholders' Interest Carryover Shortfall (Beginning) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
first month accrual difference $14.04
Certificateholders' Earned Interest 8.45% $91,908.39
Certificateholders' Interest Paid this Period from TDA $91,908.39
Prelim. Certificateholders' Interest Carryover Shortfall (End) $0.00 $0.00
Total Distribution Amount Remaining $334,438.83
Certificateholders' Principal Carryover Shortfall (Beginning) Less 5.06(f) Shortfall $0.00
Certificateholders' Monthly Principal Distributable Amount $176,036.06
Certificateholders' Principal Paid this Period from TDA (excl. 5.06(f)) $176,036.06
Prelim. Certificateholders' Principal Carryover Shortfall (End) (Less 5.06(f) Shortfall) $0.00 $0.00
Total Distribution Amount Remaining $158,402.77
Cumulative Aggregate 5.06(f) Certificateholders' Principal Shortfall (Beginning) $0.00
<PAGE>
5.06(f) Shortfall Paid this Period from TDA $0.00
Prelim. Cumulative Aggregate 5.06(f) Certificateholders' Principal Shortfall (End) $0.00 $0.00
Servicing Fee Shortfall (Beginning of Period) $0.00
Servicing Fees Accrued during this Period 1.00% $37,562.18
Servicing Fees Paid this Period from TDA $37,562.18
Servicing Fee Shortfall (End of Period) $0.00 $0.00
Total Distribution Amount Remaining to Deposit to Reserve Acct $120,840.59
4. Distributions from Spread Account
Spread Account Balance at beginning of period $22,510,017.00 $15,757,012.00
Deposit to Spread Account from Excess Collections over Distributions $2,251,002.00 $120,840.59
Distribute from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to A-1 Interest Carryover Shortfall $0.00
Adjustment to A-2 Interest Carryover Shortfall $0.00
Adjustment to A-1 Principal Carryover Shortfall $0.00
Adjustment to A-2 Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,877,852.59
Distribute from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Certificateholders' Interest Carryover Shortfall $0.00
Adjustment to Certificateholders' Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,877,852.59
Cumulative Realized Losses since 31-January-94 (Cut-off Date) $896,516.01
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
4*(Realized Losses during Collection Period + Repos at end of Collection Period) $91,070.96
Is 4*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day Delinquent Scheduled Amounts $414,481.26
Are >60 day Delinquencies > 2.25% of Ending Pool Balance? NO NO
Are any of the three conditions "YES"? NO
Preliminary Class A-1 Note Principal Balance (End of Period) $0.00
Preliminary Class A-2 Note Principal Balance (End of Period) $20,022,333.58
Preliminary Certificate Principal Balance (End of Period) $12,876,042.33
Preliminary Total Principal Balance of Notes and Certificates $32,898,375.91
Specified Spread Acct Balance (Before Distribution of 5.06 (b) (ii)) $15,757,012.00
Greater of:
(a) 5.00% of Pool Balance at end of Collection Pd; and 5.00% $2,033,685.82
(b) Floor (Until Outstanding Note and Certificate Balance = Spread Account) $15,757,012.00
Prelim. Spread Account Balance Remaining $15,877,852.59
Addtional reserve added to spread account
Prelim. Excess Spread Account Balance $120,840.59
Release from Spread Account to Seller as "Excess Servicing Fee" Turbo Date $0.00
Release of additional reserve added to Spread Account to Seller
Total realeases from Spread Account to Seller 0.00
Release from Spread Account to A-1 Noteholders as Principal 15-Jul-95 $0.00
Release from Spread Account to A-2 Noteholders as Principal $120,840.59
Ending Spread Account Balance (after distributions) $15,757,012.00
<PAGE>
Net Change in Reserve Account Balance $0.00
Decrease in Certificate Balance (Section 5.06 (f)) $0.00
Increase in Certificate Balance (Section 5.06 (f)) $0.00
Cumulative Aggregate Reduction in Certificate Balance pursuant to 5.06 (f) $0.00
5. Ending Balances
Class A-1 Interest Carryover Shortfall (Ending Balance) $0.00
Class A-2 Interest Carryover Shortfall (Ending Balance) $0.00
Noteholders' Interest Carryover Shortfall (Ending Balance) $0.00
Class A-1 Principal Carryover Shortfall (Ending Balance) $0.00
Class A-2 Principal Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
Class A-1 Note Principal Balance (End of Period) $0.00
Class A-2 Note Principal Balance (End of Period) $19,901,492.99
Certificate Principal Balance (End of Period) $12,876,042.33
Total Principal Balance of Notes and Certificates $32,777,535.32
Class A-1 Note Pool Factor (End of Period) $287,000,000.00 0.0000000
Class A-2 Note Pool Factor (End of Period) $145,192,000.00 0.1370702
Certificate Pool Factor (End of Period) $18,008,346.00 0.7150042
Total Notes & Certificates Pool Factor (End of Period) 0.0728066
Specified Spread Account Balance (after all distributions and adjustments) $15,757,012.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1994-C
STATEMENT TO NOTEHOLDERS
$287,000,000 Class A-1 7.60% Asset Backed Notes due December 15, 1997
$145,192,000 Class A-2 8.10% Asset Backed Notes due June 15, 2001
Payment Date: 15-Sep-98
<S> <C>
(1) Amount of principal being paid on Notes:
(a) Class A-1 Notes: $0.00
per $1,000 original principal amount: 0.00000000
(b) Class A-2 Notes: $4,345,706.02
per $1,000 original principal amount: 29.93075392
(c) Total: $4,345,706.02
(2) Amount of interest being paid on Notes:
(a) Class A-1 Notes: $0.00
per $1,000 original principal amount: 0.00000000
(b) Class A-2 Notes: $163,668.59
per $1,000 original principal amount: 1.12725628
(c) Total: $163,668.59
(3) Pool Balance at end of related Collection Period: $40,673,716.40
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of
Class A-1 Notes: $0.00
(ii) Class A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of $19,901,492.99
Class A-2 Notes: 0.1370702
(ii) Class A-2 Note Pool Factor:
(c) (i) Certificate Balance $12,876,042.33
(ii) Certificate Pool Factor: 0.7150042
(5) Amount of Servicing Fee: $37,562.18
per $1,000 Original Pool Balance: 0.08343437
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00037021
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $22,767.74
(9) Amount in Spread Account: $15,757,012.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1994-C
STATEMENT TO CERTIFICATEHOLDERS
$18,008,346 8.45% Asset Backed Certificates due June 15, 2001
Payment Date: 15-Sep-98
<S> <C>
(1) Amount of principal being paid or distributed:
(a) Class A-1 Notes: $0.00
(b) Class A-2 Notes: $4,345,706.02
(c) Certificates: $176,036.06
per $1,000 original principal amount: 9.77524864
(d) Total: $4,521,742.08
(2) Amount of interest being paid or distributed:
(a) Class A-1 Notes: $0.00
(b) Class A-2 Notes: $163,668.59
(c) Certificates: $91,908.39
per $1,000 original principal amount: 5.10365501
(d) Total: $255,576.98
(3) Pool Balance at end of related Collection Period: $40,673,716.40
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of
Class A-1 Notes: $0.00
(ii) Class A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of
Class A-2 Notes: $19,901,492.99
(ii) Class A-2 Note Pool Factor: 0.1370702
(c) (i) Certificate Balance $12,876,042.33
(ii) Certificate Pool Factor: 0.7150042
(5) Amount of Servicing Fee: $37,562.18
per $1,000 Original Pool Balance: 0.08343437
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00037021
(7) Aggregate Purchase Amounts for related Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $22,767.74
(9) Amount in Spread Account: $15,757,012.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1994-C
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
Payment Date: 15-Sep-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $163,668.59
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $4,345,706.02
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $91,908.39
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $176,036.06
(6) Payment of Servicing Fee to Servicer: $37,562.18
(7) Deposit to Spread Account: $120,840.59
Check for Error NO ERROR
Sum of Above Distributions $4,935,888.50
Total Distribution Amount $4,935,888.50
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1994-C
SERVICER'S CERTIFICATE
$287,000,000 Class A-1 7.60% Asset Backed Notes due December 15, 1997
$145,192,000 Class A-2 8.10% Asset Backed Notes due June 15, 2001
$18,008,346 8.45% Asset Backed Certificates due June 15, 2001
Payment Date: 15-Sep-98
<S> <C>
(1) Total Distribution Amount: $4,796,267.12
(2) Administration Fee: $166.67
(3) Class A-1 Noteholders' Interest Distributable Amount: $0.00
(4) Class A-1 Noteholders' Interest Carryover Shortfall: $0.00
(5) Class A-2 Noteholders' Interest Distributable Amount: $163,668.59
(6) Class A-2 Noteholders' Interest Carryover Shortfall: $0.00
(7) Class A-1 Noteholders' Interest Distributable Amount: $0.00
(8) Class A-2 Noteholders' Interest Distributable Amount: $163,668.59
(9) Noteholders' Interest Distributable Amount: $163,668.59
(10) Class A-1 Noteholders' Principal Distributable Amount: $0.00
(11) Class A-1 Noteholders' Principal Carryover Shortfall: $0.00
(12) Class A-1 Noteholders' Principal Distributable Amount: $0.00
(13) Class A-2 Noteholders' Percentage: 96%
(14) Class A-2 Noteholders' Principal Distributable Amount: $4,224,865.43
Accelerated Principal Distribution Amount -- included in (14)
(15) Class A-2 Noteholders' Principal Carryover Shortfall: $0.00
(16) Class A-2 Noteholders' Principal Distributable Amount: $4,224,865.43
(17) Noteholders' Principal Distributable Amount: $4,224,865.43
(18) Noteholders' Distributable Amount: $4,388,534.03
(19) Certificateholders' Interest Distributable Amount: $91,908.39
(20) Certificateholders' Interest Carryover Shortfall: $0.00
(21) Certificateholders' Interest Distributable Amount: $91,908.39
(22) Certificateholders' Percentage: 4%
<PAGE>
(23) Certificateholders' Principal Distributable Amount: $176,036.06
(24) Certificateholders' Principal Carryover Shortfall: $0.00
(25) Certificateholders' Principal Distributable Amount: $176,036.06
(26) Certificateholders' Distributable Amount: $267,944.45
(27) Servicing Fee: $37,562.18
(28) Deposit to Spread Account (before any distributions of excess): $120,840.59
(29) Specified Spread Account Balance (after all distributions and adjustments) : $15,757,012.00
The greater of:
(a) 5.00% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs plus $2,033,685.82
(b) Floor (Until Notes + Certificates = Spread Account) $15,757,012.00
(30) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Cutoff Date through
the end of the related Collection Period: $896,516.01
(ii) 2.25% of the Original Pool Balance: $10,129,507.78
(b) (i) 4 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $91,070.96
(ii) 1.65% of the Pool Balance at the beginning of the related Collection Period: 877,630.30
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $414,481.26
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $915,158.62
(31) Spread Account Balance over the Specified Spread Account Balance: $120,840.59
(32) Excess Amount in Spread Account Distributed To:
(a) Seller: $0.00
(a1) Release of additional reserve added to Spread Account to Seller
(a2) Total release from Spread Account to Seller 0.00
(b) A-1 Noteholders: $0.00
(c) A-2 Noteholders: $120,840.59
(32a) Excess Amount in Yield Supplement Account Released to Seller: 0.00
(33) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account (other than as set forth in (32)(b) above): $0.00
(34) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(35) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $40,673,716.40
<PAGE>
(36) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of Class A-1 Notes: $0.00
Class A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of Class A-2 Notes: $19,901,492.99
Class A-2 Note Pool Factor: 0.1370702
Outstanding Principal Balance of the Certificates: $12,876,042.33
Certificate Pool Factor: 0.7150042
(37) Aggregate Purchase Amounts for related Collection Period: $0.00
(38) Aggregate Amount of Realized Losses for the related Collection Period: $22,767.74
(38a) Yield Supplement Account balance after giving effect to all distributions: 4,492,162.11
(39) Spread Account Balance after giving effect to all distributions: $15,757,012.00
</TABLE>
27-Sep-98
Mr. Bruce Fabrikant
Senior Analyst
Moody's Investors Service
99 Church Street, 4th Floor
New York, NY 10007
Subject: Case Equipment Loan Trust 1994-C
Dear Bruce:
<TABLE>
Per our agreement at closing, the following information regarding the Case Equipment
Loan Trust 1994-C is provided to Moody's for the following collection month.
<S> <C>
Pool Balance on 01-Aug-98
$45,074,617.89
Pool Balance on 31-Aug-98
$40,673,716.40
Realized Losses during collection month: $22,767.74
Aggregate Scheduled Payments delinquent by more
than 60 days at the end of collection month: $414,481.26
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 month: $0.00
Total Collections During the Month: $4,796,267.12
</TABLE>
Sincerely,
<PAGE>
<TABLE>
Peter Hong
Case Credit Corporation
<S> <C> <C> <C>
3.00
Month End Dec-94 Aug-98
Actual Contract Value 450,200,346.00 40,673,716.40
Scheduled Cash Flows 0.00 19,495,665.01
Scheduled Contract Value 811,697,766.94 57,765,361.88
Current Month CPR -786.5699%
Life time CPR 75.4198%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1995-A
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002 09/15/98
Prepared by Lisa Sorenson Phone 414-636-6184 10:58 PM
File: service\us95a
NPV Data Input Section IRR Calc 15-Sep-98
7.562% Cut-off Date pool 1 pool 2 pool 3
<S> <C> <C> <C> <C> <C> <C>
Scheduled Cash Flows 0 (352,717,651.45) 756,797.64 839,379.18 274,292.69 427,612.98
as of the End of 1 4,418,039.53 3,661,241.89 1,881,491.34 699,148.92 545,663.38
the Fiscal Month 2 4,012,602.90 4,012,602.90 1,450,171.57 453,513.70 697,403.10
Line 0 is Scheduled 3 3,907,325.73 3,907,325.73 2,266,789.01 568,057.97 525,641.54
Amount Delinquent 4 5,254,112.46 5,254,112.46 10,568,344.26 868,149.26 1,313,818.48
5 6,443,901.17 6,443,901.17 7,015,228.63 864,738.40 1,013,888.68
6 5,675,841.78 5,675,841.78 3,751,430.05 4,688,347.57 661,789.40
7 9,401,221.89 9,401,221.89 1,223,870.17 5,534,583.92 4,171,947.65
8 5,176,887.89 5,176,887.89 511,032.85 258,477.66 4,959,981.89
9 7,504,062.59 7,504,062.59 337,086.07 119,286.04 77,683.76
10 25,460,912.46 25,460,912.46 617,766.85 87,201.04 117,940.90
11 17,161,198.48 17,161,198.48 968,333.02 82,063.06 244,645.36
12 9,725,133.70 9,725,133.70 633,500.75 166,163.96 71,128.82
13 5,313,727.52 5,313,727.52 916,501.44 195,952.41 140,975.19
14 4,141,877.81 4,141,877.81 568,138.63 139,475.56 212,722.32
15 3,728,364.97 3,728,364.97 1,156,676.44 175,413.32 123,450.86
16 4,893,554.35 4,893,554.35 7,257,437.19 394,065.79 514,635.59
17 6,214,011.07 6,214,011.07 4,397,332.37 416,406.06 546,932.88
18 5,387,093.37 5,387,093.37 1,834,190.11 2,807,837.09 199,807.91
19 8,842,052.74 8,842,052.74 338,869.26 2,963,272.87 1,675,317.49
20 4,928,939.62 4,928,939.62 62,443.27 130,773.76 2,272,718.39
21 7,229,379.49 7,229,379.49 90,471.49 9,950.38 42,000.90
22 25,037,082.60 25,037,082.60 16,937.74 4,098.18 37,231.58
23 16,779,221.10 16,779,221.10 39,013.37 0.00 22,093.78
24 9,308,425.49 9,308,425.49 1,715.60 11,796.59 497.05
25 4,795,285.30 4,795,285.30 1,715.60 32,608.34 497.05
26 3,781,783.09 3,781,783.09 17,752.28 0.00 60,175.17
27 3,273,512.75 3,273,512.75 1,715.60 0.00 497.05
28 4,371,478.35 4,371,478.35 151,785.04 0.00 497.05
29 5,537,022.24 5,537,022.24 64,494.56 27,910.39 48,591.28
30 4,897,672.87 4,897,672.87 35,254.58 50,115.97 497.05
31 8,011,042.60 8,011,042.60 18,366.93 10,322.30 171,256.09
32 4,491,987.98 4,491,987.98 692.13 0.00 12,811.40
33 6,683,794.29 6,683,794.29 0.00 0.00 0.00
34 24,058,728.76 24,058,728.76 0.00 0.00 0.00
35 15,848,613.80 15,848,613.80 0.00 0.00 0.00
36 8,320,850.71 8,320,850.71 0.00 0.00 0.00
37 3,990,580.08 3,990,580.08 0.00 0.00 0.00
38 2,991,922.80 2,991,922.80 0.00 0.00 39,254.82
39 2,433,481.82 2,433,481.82 0.00 0.00 0.00
40 3,283,542.26 3,283,542.26 0.00 0.00 0.00
41 4,374,194.28 4,374,194.28 0.00 0.00 0.00
42 3,724,329.06 3,724,329.06 0.00 0.00 0.00
43 6,417,821.23 6,417,821.23 0.00 0.00 0.00
44 3,114,191.49 3,114,191.49 0.00 0.00 0.00
45 4,864,826.68 4,864,826.68 0.00 0.00 0.00
46 20,215,309.91 20,215,309.91 0.00 0.00 0.00
47 12,909,728.71 12,909,728.71 0.00 0.00 0.00
48 6,349,954.88 6,349,954.88 0.00 0.00 0.00
49 2,282,299.00 2,282,299.00 0.00 0.00 0.00
50 1,264,180.73 1,264,180.73 0.00 0.00 0.00
51 684,213.18 684,213.18 0.00 0.00 0.00
52 1,214,774.34 1,214,774.34 0.00 0.00 0.00
53 1,940,632.37 1,940,632.37 0.00 0.00 0.00
54 1,492,868.04 1,492,868.04 0.00 0.00 0.00
55 3,355,837.69 3,355,837.69 0.00 0.00 0.00
56 1,372,485.44 1,372,485.44 0.00 0.00 0.00
57 2,427,126.28 2,427,126.28 0.00 0.00 0.00
58 14,388,915.95 14,388,915.95 0.00 0.00 0.00
59 8,159,079.37 8,159,079.37 0.00 0.00 0.00
60 2,986,211.22 2,986,211.22 0.00 0.00 0.00
<PAGE>
61 715,159.00 715,159.00 0.00 0.00 0.00
62 236,175.21 236,175.21 0.00 0.00 0.00
63 27,528.60 27,528.60 0.00 0.00 0.00
64 42,207.34 42,207.34 0.00 0.00 0.00
65 47,609.45 47,609.45 0.00 0.00 0.00
66 8,162.69 8,162.69 0.00 0.00 0.00
67 121,075.68 121,075.68 0.00 0.00 0.00
68 15,557.18 15,557.18 0.00 0.00 0.00
69 101,621.40 101,621.40 0.00 0.00 0.00
70 437,852.74 437,852.74 0.00 0.00 0.00
71 196,938.60 196,938.60 0.00 0.00 0.00
72 61,221.73 61,221.73 0.00 0.00 0.00
73 17,674.81 17,674.81 0.00 0.00 0.00
Total Time Balance
of Scheduled Cash Flows
418,284,034.69 418,284,034.69 49,035,927.38 22,034,023.20 20,951,606.84
</TABLE>
<PAGE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S> <C> <C>
CASE EQUIPMENT LOAN TRUST 1995-A
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Prepared by Lisa Sorenson Phone 414-636-6184
Payment Date 15-Sep-98
Month Begin 01-Aug-98
Month End 28-Feb-95 31-Aug-98
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $3,870,253.27
Warranty Repurchases
Contracts deferred beyond final maturity date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $3,870,253.27
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $263,685.55
Aggregate Scheduled Amounts 60 days or more past due $588,121.01
Net Losses on Liquidated Receivables $50,018.21
Number of Loans at Beginning of Period 8,379
Number of Loans at End of Period 8,109
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income $110,080.62
Pre-Funding Account Reinvestment Income $0.00
</TABLE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
PART II -- SERVICING CALCULATIONS 15-Sep-98
<S> <C>
1. Sources and Uses of Collection Account Balance Cut-off Date pool 1 pool 2 pool 3
Initial Pool Balance $600,998,991.37
Wtd. Avg. APR 7.564% 7.564% 7.482% 7.806%
Contract Value (Beg. of Month) $48,619,010.55 $21,210,274.22 $20,322,876.97
Contract Value (End of Month) $352,717,651.45 $46,429,229.92 $20,729,802.10 $19,652,644.12
Contract Value Decline $2,189,780.63 $480,472.13 $670,232.85
Total Collections and Investment Income for the period $3,980,333.89
Yield Supplement Amount $11,954.63
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $3,992,288.52
Principal Distribution Amount (PDA) $3,340,485.60
Interest Distribution Amount (IDA) $651,802.91
2. Calculation of Distributable Amounts
Note Beginning Principal Balance $61,630,817.42
Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
Noteholders' Share of the Principal Distribution Amount 96.00%
Noteholders' Principal Distributable Amount $3,206,866.18
Certificate Beginning Principal Balance $8,488,039.63
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 4.00%
Certificateholders' Principal Distributable Amount $133,619.42
Interest Accrued on Notes this period 7.30% $374,920.81
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $374,920.81
Interest Accrued on Certificates this period 7.65% $54,111.25
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Beginning Shortfall $0.00
Certificateholders' Interest Distributable Amount $54,111.25
3. Allocation of Total Distribution Amount
Total Distribution Amount $3,992,288.52
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500/qtr. $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $3,992,121.85
Noteholders' Interest Distributable Amount $374,920.81
Noteholders' Interest Paid this Period from TDA $374,920.81
Prelim. Noteholders' Interest Carryover Shortfall $0.00
Total Distribution Amount Remaining $3,617,201.04
Noteholders' Principal Distributable Amount $3,206,866.18
Noteholders' Principal Paid this Period from TDA $3,206,866.18
Prelim. Noteholders' Principal Carryover Shortfall $0.00
<PAGE>
Total Distribution Amount Remaining $410,334.86
Certificateolders' Interest Distributable Amount $54,111.25
Certificateholders' Interest Paid this Period from TDA $54,111.25
Prelim. Certificateholders' Interest Carryover Shortfall $0.00
Total Distribution Amount Remaining $356,223.61
Certificateholders' Principal Distributable Amount $133,619.42
Certificateholders' Principal Paid this Period from TDA $133,619.42
Prelim. Certificateholders' Principal Carryover Shortfall $0.00
Total Distribution Amount Remaining $222,604.19
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $75,126.80
Servicing Fees Paid this Period from TDA $75,126.80
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $147,477.38
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance ($0.00)
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Deposit to YSA $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance ($0.00)
5. Reconciliation of Yield Supplement Account
Beginning Yield Supplement Account Balance $5,799,026.47
Receivables Percentage 100.000%
Yield Supplement Amount $11,954.63
Cumulative Yield Supplement Amount $14,954,364.15
Deposit to YSA for purchased collateral $0.00
Original YSA Balance $21,522,322.00
Maximum YSA Amount $15,806,006.42
Required YSA Balance $6,567,957.85
Interim Ending YSA Balance $5,787,071.85
YSA Released to Seller $0.00
Ending Yield Supplement Account Balance $5,787,071.85
6. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance ($0.00)
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $756,233.52
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance ($0.00)
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance ($0.00)
<PAGE>
7. Distributions from Spread Account
Beginning Spread Account Balance $15,024,974.78
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $147,477.38
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Noteholder Interest Carryover Shortfall $0.00
Adjustment to Noteholder Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,172,452.17
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Certificateholders' Interest Carryover Shortfall $0.00
Adjustment to Certificateholders' Principal Carryover Shortfall $0.00
Prelim. Spread Account Balance Remaining $15,172,452.17
Cumulative Realized Losses since 28-February-95 (Cut-off Date) $1,500,909.87
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection
Period) $600,218.52
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $588,121.01
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary Note Principal Balance (End of Period) $58,423,951.24
Preliminary Certificate Principal Balance (End of Period) $8,354,420.21
Preliminary Total Principal Balance of Notes and Certificates $66,778,371.45
Specified Spread Acct Balance (Before Distribution of 5.06 (b) (ii)) $15,024,974.78
Greater of:
(a) 4.00% of Pool Balance at end of Collection Pd; and 4.00% $3,472,467.05
(b) 2.5% of Initial Balance (Until Outstanding Note and Certificate
Balance = Spread Account) 2.50% $15,024,974.78
Prelim. Spread Account Balance Remaining $15,172,452.17
Prelim. Excess Spread Account Balance $147,477.38
Release from Spread Account to Seller as "Excess Servicing Fee" Turbo Date $0.00
Release from Spread Account to Noteholders as Principal 15-Oct-95 $147,477.38
Ending Spread Account Balance (after distributions) $15,024,974.78
Net Change in Spread Account Balance $0.00
8. Ending Balances
Note Interest Carryover Shortfall (Ending Balance) $0.00
Note Principal Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
Note Principal Balance (End of Period) $58,276,473.86
Certificate Principal Balance (End of Period) $8,354,420.21
Total Principal Balance of Notes and Certificates $66,630,894.07
Note Pool Factor (End of Period) $576,000,000.00 0.1011744
Certificate Pool Factor (End of Period) $24,000,000.00 0.3481008
Total Notes & Certificates Pool Factor (End of Period) 0.1110515
Specified Spread Account Balance (after all distributions and adjustments) $15,024,974.78
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-A
STATEMENT TO NOTEHOLDERS
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Payment Date: 15-Sep-98
<S> <C>
(1) Amount of principal being paid on Notes: $3,354,343.56
per $1,000 original principal amount: 5.82351313
(2) Amount of interest being paid on Notes: $374,920.81
per $1,000 original principal amount: 0.65090418
(3) Pool Balance at end of related Collection Period: $86,811,676.14
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of notes: $58,276,473.86
(ii) Note Pool Factor: 0.1011744
(b) (i) Certificate Balance $8,354,420.21
(ii) Certificate Pool Factor: 0.3481008
(5) Amount of Servicing Fee: $75,126.80
per $1,000 Original Pool Balance: 0.12500321
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00027732
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $50,018.21
(9) Amount in Spread Account: $15,024,974.78
(10) Amount in Pre-Funding Account: ($0.00)
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $5,787,071.85
(13) Amount in Negative Carry Account: ($0.00)
---------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-A
STATEMENT TO CERTIFICATEHOLDERS
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Payment Date: 15-Sep-98
<S> <C>
(1) Amount of principal being paid or distributed:
(a) Notes: $3,354,343.56
per $1,000 original principal amount: 5.82351313
(b) Certificates: $133,619.42
per $1,000 original principal amount: 5.56747601
(c) Total: $3,487,962.99
(2) Amount of interest being paid or distributed:
(a) Notes: $374,920.81
per $1,000 original principal amount: 0.65090418
(b) Certificates: $54,111.25
per $1,000 original principal amount: 2.25463553
(c) Total: $429,032.06
(3) Pool Balance at end of related Collection Period: $86,811,676.14
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of notes: $58,276,473.86
(ii) Note Pool Factor: 0.1011744
(c) (i) Certificate Balance $8,354,420.21
(ii) Certificate Pool Factor: 0.3481008
(5) Amount of Servicing Fee: $75,126.80
per $1,000 Original Pool Balance: 0.12500321
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00027732
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $50,018.21
(9) Amount in Spread Account: $15,024,974.78
(10) Amount in Pre-Funding Account: ($0.00)
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $5,787,071.85
(13) Amount in Negative Carry Account: ($0.00)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-A
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
Payment Date: 15-Sep-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $374,920.81
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $3,354,343.56
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $54,111.25
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $133,619.42
(6) Payment of Servicing Fee to Servicer: $75,126.80
(7) Deposit to Spread Account: $147,477.38
Check for Error NO ERROR
Sum of Above Distributions $4,139,765.90
Total Distribution Amount plus Turbo $4,139,765.90
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-A
SERVICER'S CERTIFICATE
$576,000,000 7.30% Asset Backed Notes due March 15, 2002
$24,000,000 7.65% Asset Backed Certificates due March 15, 2002
Payment Date: 15-Sep-98
<S> <C>
(1) Total Distribution Amount: $3,992,288.52
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount: $374,920.81
(4) Noteholders' Interest Carryover Shortfall: $0.00
(5) Noteholders' Percentage: 96%
(6) Noteholders' Principal Distributable Amount: $3,354,343.56
(7) Noteholders' Principal Carryover Shortfall: $0.00
(8) Noteholders' Distributable Amount: $3,729,264.37
(9) Certificateholders' Interest Distributable Amount: $54,111.25
(10) Certificateholders' Interest Carryover Shortfall: $0.00
(11) Certificateholders' Percentage: 4%
(12) Certificateholders' Principal Distributable Amount: $133,619.42
(13) Certificateholders' Principal Carryover Shortfall: $0.00
(14) Certificateholders' Distributable Amount: $187,730.68
(15) Servicing Fee: $75,126.80
(16) Deposit to Spread Account (before any distributions of excess): $147,477.38
(17) Specified Spread Account Balance (after all distributions and adjustments): $15,024,974.78
The greater of:
(a) 4.00% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs plus $3,472,467.05
(b) 2.5% of Initial Balance (Until Outstanding Note and Certificate
Balance = Spread Account) $15,024,974.78
<PAGE>
STATEMENT TO CERTIFICATEHOLDERS
SERVICER'S CERTIFICATE (CONTINUED)
(18) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Cutoff Date through
the end of the related Collection Period: $1,500,909.87
(ii) 2.25% of the Original Pool Balance: $13,522,477.31
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $600,218.52
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $1,487,510.67
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $588,121.01
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $1,953,262.71
(19) Spread Account Balance over the Specified Spread Account Balance: $147,477.38
(20) Excess Amount in Spread Account Distributed To:
(a) Seller: $0.00
(b) Seller: Release of Excess Amount in Yield Supplement Account $0.00
(c) Noteholders: $147,477.38
(21) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account (other than as set forth in (32)(b) above): $0.00
(22) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(23) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $86,811,676.14
(24) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of Notes: $58,276,473.86
Note Pool Factor: 0.1011744
Outstanding Principal Balance of the Certificates: $8,354,420.21
Certificate Pool Factor: 0.3481008
(25) Aggregate Purchase Amounts for related Collection Period: $0.00
(26) Aggregate Amount of Realized Losses for the related Collection Period: $50,018.21
(27) Spread Account Balance after giving effect to all distributions: $15,024,974.78
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1995-B
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15, 1996
$230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
Prepared by Lisa Sorenson Phone 414-636-6184
NPV Data Input Section IRR Calc 15-Sep-98
<S> <C> <C> <C> <C> <C>
Scheduled Cash Flows as of the 8.319% pool 1 pool 2 pool 3
End of the Fiscal 0 (375,056,914.00) 2,391,657.10 1,001,036.13 459,058.76
Month 1 7,065,483.08 1,899,042.66 4,159,794.47 2,469,937.98
Line 0 is Scheduled 2 5,497,424.34 1,967,122.02 695,920.85 4,982,289.29
Amount Delinquent 3 6,911,943.75 2,916,762.88 815,693.87 1,764,848.36
4 13,755,624.68 5,898,976.24 1,381,530.45 1,712,109.29
5 10,320,462.30 3,875,398.52 931,525.82 842,422.47
6 6,063,795.64 1,910,408.14 578,039.92 802,065.28
7 6,187,590.06 1,972,412.16 751,432.37 848,990.89
8 10,444,882.53 3,899,063.27 606,980.10 710,250.53
9 11,257,480.67 4,316,908.34 424,116.07 525,848.40
10 12,103,680.98 4,437,698.52 428,145.73 506,086.70
11 13,868,539.05 4,529,404.11 940,507.68 601,269.82
12 11,237,527.54 3,521,872.00 1,987,136.18 732,142.11
13 7,211,321.42 801,332.48 4,447,519.05 2,386,257.97
14 5,108,428.29 569,400.46 328,838.29 4,013,161.54
15 6,956,327.97 1,097,148.77 502,634.05 1,172,062.35
16 13,951,027.49 3,206,206.57 917,400.77 1,111,041.24
17 10,189,666.03 1,980,999.64 466,125.68 428,589.20
18 5,786,133.77 618,018.15 228,663.99 363,620.39
19 6,008,036.09 462,077.18 361,220.12 339,265.36
20 10,019,601.65 1,107,201.83 265,701.55 208,515.83
21 10,876,927.96 1,390,018.05 90,619.26 119,347.97
22 11,717,351.64 1,412,261.60 82,342.19 82,019.61
23 13,292,442.97 1,941,129.33 503,973.37 104,762.20
24 10,769,940.61 1,883,186.47 1,030,568.71 235,359.68
25 6,807,002.99 256,302.94 2,891,661.94 1,112,726.19
26 4,622,643.12 112,768.96 188,761.23 2,143,773.49
27 6,520,941.54 214,904.38 247,166.79 404,160.77
28 13,253,785.46 154,193.33 197,188.05 331,570.72
29 9,545,425.28 78,059.41 67,627.48 23,023.21
30 5,316,722.42 29,284.76 27,428.60 64,547.67
31 5,492,559.12 531.88 19,070.58 22,892.66
32 9,259,151.29 15,466.48 8,337.26 8,480.59
33 10,091,918.30 6,837.09 2,347.11 0.00
34 10,667,452.02 22,529.51 2,347.11 0.00
35 11,924,557.05 72,892.59 24,179.76 0.00
36 9,592,980.21 9,746.16 2,347.11 0.00
37 5,571,999.63 0.00 2,347.11 74,582.13
38 3,525,826.06 0.00 0.00 0.00
39 5,110,243.54 3,000.00 0.00 0.00
40 11,200,013.98 0.00 0.00 0.00
41 7,862,891.62 0.00 0.00 0.00
42 4,170,368.98 0.00 0.00 0.00
43 4,180,220.31 0.00 0.00 0.00
44 7,194,052.79 0.00 0.00 0.00
45 7,888,376.20 0.00 0.00 0.00
46 8,111,468.65 0.00 0.00 0.00
47 8,851,625.45 0.00 0.00 0.00
48 6,473,689.43 0.00 0.00 0.00
49 2,558,905.47 0.00 0.00 0.00
50 987,593.55 0.00 0.00 0.00
51 1,988,949.69 0.00 0.00 0.00
52 6,389,191.39 0.00 0.00 0.00
53 4,265,291.38 0.00 0.00 0.00
54 1,579,374.37 0.00 0.00 0.00
55 1,180,951.76 0.00 0.00 0.00
56 2,293,132.32 0.00 0.00 0.00
57 2,688,019.89 0.00 0.00 0.00
58 2,713,276.68 0.00 0.00 0.00
<PAGE>
59 3,895,027.62 0.00 0.00 0.00
60 3,049,513.88 0.00 0.00 0.00
61 888,385.50 0.00 0.00 0.00
62 151,117.06 0.00 0.00 0.00
63 381,464.41 0.00 0.00 0.00
64 339,379.02 0.00 0.00 0.00
65 180,746.13 0.00 0.00 0.00
66 87,347.49 0.00 0.00 0.00
67 17,948.98 0.00 0.00 0.00
68 89,040.34 0.00 0.00 0.00
69 217,072.75 0.00 0.00 0.00
70 66,233.26 0.00 0.00 0.00
71 502,016.97 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows
446,347,535.86 60,982,223.98 27,608,276.80 31,707,080.65
</TABLE>
- -------------------------------------------------------------------
- -------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1995-B
$100,000,000 CLASS A-1 5.825% MONEY MARKET ASSET BACKED NOTES DUE SEPTEMBER 15, 1996
$230,000,000 CLASS A-2 5.95% ASSET BACKED NOTES DUE SEPTEMBER 15, 2000
$294,000,000 CLASS A-3 6.15% ASSET BACKED NOTES DUE SEPTEMBER 15, 2002
$26,000,000 6.45% ASSET BACKED CERTIFICATES DUE SEPTEMBER 15, 2002
Prepared by Sandra Tomlinson Phone 414-636-7833
<S> <C>
Payment Date 15-Sep-98
Month Begin 01-Aug-98
Month End 31-Aug-98
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $11,177,040.44
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 $11,177,040.44
Miscellaneous Data
Aggregate Scheduled Amounts 30 - 59 days past due $715,150.67
Aggregate Scheduled Amounts 60 days or more past due $1,071,122.44
Net Losses on Liquidated Receivables $4,604.18
Number of Loans at Beginning of Period 10,394
Number of Loans at End of Period 9,752
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $123,469.58
Pre-Funding Account Reinvestment Income $0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
PART II -- SERVICING CALCULATIONS 15-Sep-98
1. Sources and Uses of Collection Account Balance pool 1 pool 2 pool 3
<S> <C> <C> <C>
Initial Pool Balance $650,228,245.97
Wtd. Avg. APR 8.320% 8.820% 8.787%
Contract Value (Beg. of Month) $62,430,355.52 $28,599,456.18 $30,907,471.64
Contract Value (End of Month) $56,854,578.47 $25,428,623.70 $29,375,500.15
Contract Value Decline $5,575,777.05 $3,170,832.48 $1,531,971.48
Total Collections and Investment Income for the period $11,300,510.02
Yield Supplement Amount $0.00
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $11,300,510.02
Principal Distribution Amount (PDA) $10,278,581.01
Interest Distribution Amount (IDA) $1,021,929.01
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Note Beginning Principal Balance $0.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Note Beginning Principal Balance $95,937,283.07
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 $10,278,581.01
Certificate Beginning Principal Balance $26,000,000.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $0.00
Interest Accrued on Class A-3 Notes this period $491,678.58
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 $491,678.58
Interest Accrued on Class A-1, A-2, and A-3 Notes this period $491,678.58
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $491,678.58
Interest Accrued on Certificates this period $139,750.00
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $139,750.00
<PAGE>
3. Allocation of Total Distribution Amount
Total Distribution Amount $11,300,510.02
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $11,300,343.35
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest applicable to A-1 Notes Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable
to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $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 $491,678.58
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $491,678.58
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, and A-3 Notes this period $491,678.58
Noteholders' Interest Paid this Period from TDA $491,678.58
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $10,808,664.78
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $0.00
A-1 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current
Period) $0.00
Total Distribution Amount Remaining $10,808,664.78
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 $10,808,664.78
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $10,278,581.01
A-3 Noteholders' Principal Distributable Amount Paid from TDA $10,278,581.01
Prelim. A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $530,083.77
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $139,750.00
Certificateholders' Interest Paid this Period from TDA $139,750.00
Preliminary Certificateholders' Interest Carryover Shortfall (Current
Period) $0.00
Total Distribution Amount Remaining $390,333.77
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current
period $0.00
Certificateholders' Principal Distributable Amount Paid from TDA $0.00
Prelim. Certificateholders' Principal Carryover Shortfall (Current
Period) $0.00
Total Distribution Amount Remaining $390,333.77
<PAGE>
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $101,614.40
Servicing Fees Paid this Period from TDA $101,614.40
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $288,719.36
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Deposit to YSA $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Yield Supplement Account
Beginning Yield Supplement Account Balance $2,062,718.18
Receivables Percentage 100.000%
Yield Supplement Amount $0.00
Cumulative Yield Supplement Amount $60,721.83
Deposit to YSA for purchased collateral $0.00
Original YSA Balance $2,284,539.32
Maximum YSA Amount $2,123,440.01
Required YSA Balance $2,123,440.01
Interim Ending YSA Balance $2,062,718.18
YSA Released to Seller $0.00
Ending Yield Supplement Account Balance $2,062,718.18
6. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance $0.00
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $265,109.61
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
7. Distributions from Spread Account
Beginning Spread Account Balance $16,255,706.15
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $288,719.36
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-1 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-2 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-3 Notes $0.00
Adjustment to Preliminary A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Adjustment to Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Adjustment to Preliminary A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Prelim. Spread Account Balance Remaining $16,544,425.51
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Preliminary Certificateholders' Interest Carryover
Shortfall (Current Period) $0.00
Adjustment to Prelim. Certificateholders' Principal Carryover Shortfall
(Current Period) $0.00
Prelim. Spread Account Balance Remaining $16,544,425.51
<PAGE>
Cumulative Realized Losses since 31-August-95 (Cut-off Date) $2,357,559.30
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of
Collection Period) $55,250.16
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,071,122.44
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $0.00
A-3 Note Principal Balance (End of Period) $85,658,702.06
Certificate Principal Balance (End of Period) $26,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $111,658,702.06
Specified Spread Acct Balance $16,255,706.15
Greater of:
(a) 3.75% of Pool Balance at end of Collection Pd; and $4,187,201.34
(b) 2.5% of Initial Pool Balance (Until Outstanding Note and Certificate
Balance = Spread Account) $16,255,706.15
Prelim. Spread Account Balance Remaining $16,544,425.51
Prelim. Excess Spread Account Balance $288,719.36
Release from Spread Account to Seller as "Excess Servicing Fee" $288,719.36
Ending Spread Account Balance (after distributions) $16,255,706.15
Net Change in Spread Account Balance $0.00
8. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period) applicable to
A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to
A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period) applicable to
A-3 Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $0.00
A-3 Note Principal Balance (End of Period) $85,658,702.06
Certificate Principal Balance (End of Period) $26,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $111,658,702.06
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) 0.2913561
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.1717826
Specified Spread Account Balance (after all distributions and
adjustments) $16,255,706.15
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-B
STATEMENT TO NOTEHOLDERS
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15,
1996 $230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
Payment Date: 15-Sep-98
<S> <C>
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $10,278,581.01
per $1,000 original principal amount: $34.96115990
(d) Total $10,278,581.01
(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: $491,678.58
per $1,000 original principal amount: $1.67237611
(d) Total $491,678.58
(3) Pool Balance at the end of the related Collection Period $111,658,702.33
(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: $85,658,702.06
(ii) A-3 Note Pool Factor: 0.2913561
(d) (i) Certificate Balance $26,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $101,614.40
per $1,000 Original Pool Balance: 0.15627497
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: 0.00025632
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $4,604.18
(9) Amount in Spread Account: $16,255,706.15
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $2,062,718.18
(13) Amount in Negative Carry Account: $0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-B
STATEMENT TO CERTIFICATEHOLDERS
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15,
1996 $230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
Payment Date: 15-Sep-98
<S> <C>
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $10,278,581.01
per $1,000 original principal amount: $34.96115990
(d) Certificates: $0.00
per $1,000 original principal amount: $0.00000000
(e) Total: $10,278,581.01
(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: $491,678.58
per $1,000 original principal amount: $1.67237611
(d) Certificates: $139,750.00
per $1,000 original principal amount: $5.37500000
(e) Total: $139,750.00
(3) Pool Balance at end of related Collection Period: $111,658,702.33
(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: $85,658,702.06
(ii) A-3 Note Pool Factor: 0.2913561
(d) (i) Certificate Balance $26,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $101,614.40
per $1,000 Original Pool Balance: $0.15627497
(6) Amount of Administration Fee: $166.67
per $1,000 Original Pool Balance: $0.00025632
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $4,604.18
(9) Amount in Spread Account: $16,255,706.15
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Yield Supplement Account: $2,062,718.18
(13) Amount in Negative Carry Account: $0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-B
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15,
1996 $230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
Payment Date: 15-Sep-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $491,678.58
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $10,278,581.01
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $139,750.00
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $101,614.40
(7) Deposit to Spread Account: $288,719.36
Check for Error NO ERROR
Sum of Above Distributions $11,300,510.02
Total Distribution Amount $11,300,510.02
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1995-B
SERVICER'S CERTIFICATE
$100,000,000 Class A-1 5.825% Money Market Asset Backed Notes due September 15, 1996
$230,000,000 Class A-2 5.95% Asset Backed Notes due September 15, 2000
$294,000,000 Class A-3 6.15% Asset Backed Notes due September 15, 2002
$26,000,000 6.45% Asset Backed Certificates due September 15, 2002
Payment Date: 15-Sep-98
<S> <C>
(1) Total Distribution Amount: $11,300,510.02
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $491,678.58
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount: $491,678.58
(10) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(11) % of Principal Distribution Amount applicable to A-1 Noteholders 0%
(12) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(13) A-1 Noteholders' Principal Distributable Amount: $0.00
(14) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(15) % of Principal Distribution Amount applicable to A-2 Noteholders 0%
(16) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(17) A-2 Noteholders' Principal Distributable Amount: $0.00
(18) A-3 Noteholders' Monthly Principal Distributable Amount: $10,278,581.01
(19) % of Principal Distribution Amount applicable to A-3 Noteholders 100.00%
(20) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-3 Noteholders' Principal Distributable Amount: $10,278,581.01
(22) Noteholders' Principal Distributable Amount: $10,278,581.01
(23) Noteholders' Distributable Amount: $10,770,259.59
(24) Certificateholders' Interest Distributable Amount: $139,750.00
(25) Certificateholders' Interest Carryover Shortfall: $0.00
(26) Certificateholders' Percentage: 0%
(27) Certificateholders' Principal Distributable Amount applicable to current period $0.00
(28) Certificateholders' Principal Carryover Shortfall: $0.00
(29) Certificateholders' Principal Distributable Amount: $0.00
(30) Certificateholders' Distributable Amount: $139,750.00
<PAGE>
(31) Servicing Fee: $101,614.40
<PAGE>
(32) Deposit to Spread Account (before any distributions of excess): $288,719.36
(33) Specified Spread Account Balance (after all distributions and adjustments): $16,255,706.15
The greater of
(a) 3.75% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs plus $4,187,201.34
(b) 2.5% of Initial Pool Balance (Until Outstanding Note and Certificate $16,255,706.15
Balance = Spread Account)
(34) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Initial Cutoff Date through
the end of the related Collection Period: $2,357,559.30
(ii) 2.25% of the Initial Pool Balance: $14,630,135.53
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $55,250.16
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $2,011,965.18
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $1,071,122.44
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $2,512,320.80
(35) Spread Account Balance over the Specified Spread Account Balance: $288,719.36
(36) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $288,719.36
(b) Release of Excess Amount in Yield Supplement Account 0.00
(c) Release of Excess Amount in Negative Carry Account 0.00
(37) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(38) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(39) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $111,658,702.33
(40) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: 0.0000000
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: 85,658,702.06
A-3 Note Pool Factor: 0.2913561
Outstanding Principal Balance of the Certificates: $26,000,000.00
Certificate Pool Factor: 1.0000000
(41) Aggregate Purchase Amounts for related Collection Period: $0.00
(42) Aggregate Amount of Realized Losses for the related Collection Period: $4,604.18
(43) Spread Account Balance after giving effect to all distributions: $16,255,706.15
</TABLE>
22-Sep-98
Mr. Bruce Fabrikant
Senior Analyst
Moody's Investors Service
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-A
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Prepared by Lisa Sorenson, Phone 414-636-6184
NPV Data Input Section IRR Calc (pool 1) 15-Sep-98
Scheduled cash flows as of the 8.744% Pool 1 Pool 2 Pool 3 Pool 4
<S> <C> <C> <C> <C> <C> <C>
- --------------------------------------------------------------------------------------------------------------------------
end of the collection period 0 (391,313,488.41) 2,980,107.39 493,985.55 499,527.51 312,916.14
Line 0 is scheduled amount 1 7,801,356.48 3,024,389.02 656,399.72 644,124.31 567,111.27
delinquent 2 5,531,018.13 7,051,563.57 1,327,655.14 547,991.47 655,737.15
3 6,292,888.88 9,262,234.18 1,358,426.31 840,360.17 623,151.39
4 6,178,687.37 10,983,737.49 1,884,474.90 1,013,857.08 646,662.55
5 6,549,877.43 3,906,245.52 3,196,144.27 959,734.63 591,891.36
6 5,599,124.19 2,450,552.32 2,027,752.62 3,069,648.65 594,220.68
7 11,728,887.23 2,499,996.64 523,533.76 2,921,079.28 2,874,830.35
8 6,044,039.29 2,495,267.99 436,761.96 422,159.33 1,636,529.34
9 14,469,336.82 2,468,022.82 421,482.34 408,107.40 351,574.88
10 19,551,134.56 2,496,948.43 468,044.06 400,688.02 316,204.30
11 23,450,395.65 1,845,300.24 496,910.55 473,037.71 331,300.68
12 8,097,611.75 2,837,140.15 579,542.56 536,775.41 386,304.58
13 5,524,121.98 2,193,829.43 475,590.62 511,136.49 384,401.34
14 5,571,124.03 5,629,851.81 1,000,554.18 433,452.90 509,096.47
15 5,781,966.02 7,417,753.69 1,060,711.05 627,438.82 468,080.05
16 5,757,754.54 8,759,512.45 1,531,143.09 824,350.45 520,176.03
17 6,057,843.66 2,345,628.24 2,651,710.50 739,216.23 456,564.10
18 5,144,760.40 1,155,473.87 1,518,893.81 2,555,260.10 454,837.71
19 10,457,010.15 1,103,283.20 194,457.30 2,292,501.36 2,432,706.68
20 5,678,703.73 770,205.77 102,800.26 107,215.38 1,249,707.49
21 14,170,346.24 765,014.78 91,286.59 74,011.36 101,587.63
22 19,198,808.36 782,536.27 99,708.44 74,321.35 72,619.17
23 23,041,630.90 542,855.95 138,038.05 126,119.85 76,054.22
24 7,767,922.51 1,030,524.37 247,511.49 86,910.24 98,763.40
25 5,180,140.04 755,604.80 59,556.28 158,061.85 91,981.29
26 5,169,577.15 3,031,559.19 425,332.39 77,332.56 190,625.54
27 5,402,025.15 4,003,622.36 414,496.05 183,207.91 158,066.68
28 5,315,366.24 5,063,767.59 749,805.16 272,535.56 164,222.44
29 5,562,394.55 914,604.98 1,456,582.69 337,594.69 94,619.79
30 4,707,758.31 207,753.35 494,142.22 1,231,519.39 174,391.52
31 9,584,364.45 78,022.72 39,467.19 1,089,332.48 1,154,305.10
32 5,180,927.58 57,742.52 1,838.94 46,703.29 603,949.97
33 13,345,422.82 46,461.51 10,943.97 11,334.78 30,627.90
34 18,045,607.49 34,212.45 1,838.94 11,054.43 13,732.69
35 21,782,339.07 3,976.12 7,838.94 9,265.88 684.40
36 6,814,608.24 36,162.00 25,800.04 0.00 684.40
37 4,373,791.80 31,269.95 1,838.94 0.00 684.40
38 4,306,308.12 114,074.77 1,838.94 20,280.67 12,398.07
39 4,336,181.80 283,057.01 1,838.94 0.00 684.40
40 4,235,875.01 43,735.53 123,401.93 21,953.09 684.40
41 4,212,914.29 0.00 39,838.02 49,496.64 684.40
42 3,373,098.70 7,703.97 0.00 27,115.57 33,308.15
43 7,536,129.12 0.00 0.00 0.00 24,462.78
44 3,795,320.22 0.00 0.00 0.00 0.00
45 11,010,093.10 0.00 0.00 0.00 0.00
46 15,251,123.35 0.00 0.00 0.00 0.00
47 18,472,571.70 0.00 0.00 0.00 0.00
48 4,367,542.68 0.00 0.00 0.00 0.00
49 2,235,205.10 0.00 0.00 0.00 0.00
50 1,873,477.21 0.00 0.00 0.00 0.00
51 1,551,335.06 0.00 0.00 0.00 0.00
52 1,338,174.06 0.00 0.00 0.00 0.00
53 1,457,024.39 0.00 0.00 0.00 0.00
54 1,160,456.33 0.00 0.00 0.00 0.00
55 3,786,139.76 0.00 0.00 0.00 0.00
56 1,442,510.91 0.00 0.00 0.00 0.00
57 6,632,389.86 0.00 0.00 0.00 0.00
58 9,958,376.91 0.00 0.00 0.00 0.00
59 12,009,644.97 0.00 0.00 0.00 0.00
60 2,153,318.14 0.00 0.00 0.00 0.00
61 423,639.45 0.00 0.00 0.00 0.00
62 248,739.37 0.00 0.00 0.00 0.00
63 185,713.82 0.00 0.00 0.00 0.00
64 79,018.37 0.00 0.00 0.00 0.00
65 109,450.51 0.00 0.00 0.00 0.00
66 6,995.43 0.00 0.00 0.00 0.00
<PAGE>
67 54,018.43 0.00 0.00 0.00 0.00
68 205,992.34 0.00 0.00 0.00 0.00
69 307,029.80 0.00 0.00 0.00 0.00
70 510,946.62 0.00 0.00 0.00 0.00
71 44,076.50 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows
474,581,504.62 101,511,306.41 26,839,918.70 24,735,814.29 19,463,827.28
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1996-A
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Prepared by Lisa Sorenson, Phone 414-636-6184
<S> <C> <C>
Payment Date 15-Sep-98
Collection Period Begin Date 06-Aug-98
Collection Period End Date 04-Sep-98
Days in accrual period (30/360) 30
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $7,083,380.51
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $7,083,380.51
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $933,230.56
Scheduled Amounts 60 days or more past due $871,513.18
Net Losses on Liquidated Receivables $37,664.75
Number of Loans at Beginning of Period 11,271
Number of Loans at End of Period 11,028
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $81,240.55
Pre-Funding Account Reinvestment Income $0.00
- ---------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------
<PAGE>
CASE EQUIPMENT LOAN TRUST 1996-A
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date 15-Sep-98
Collection Period Begin Date 06-Aug-98
Collection Period End Date 04-Sep-98
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $144,741,727.06
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $119,741,727.06
Certificate Beginning Principal Balance $25,000,000.00
Total Principal Balance of Notes and Certificates (End of Period) $138,384,657.69
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) $113,384,657.69
A-2 Note Pool Factor (End of Period) 0.2210227
Certificate Principal Balance (End of Period) $25,000,000.00
Certificate Pool Factor (End of Period) 1.0000000
Contract Value Decline $5,906,477.74
Pool Balance (Beg. of Collection Period) $164,032,536.66
Pool Balance (End of Collection Period) $158,126,058.92
Total Distribution Amount (TDA) $7,164,621.06
Total Collections and Investment Income for the Period $7,164,621.06
Negative Carry Amount $0.00
Administration Fee Accrued during this Period $166.67
Principal Distribution Amount (PDA) $5,906,477.74
Release from Spread Account to Noteholders as Principal $450,591.63
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $5,906,477.74
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $1,258,143.32
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $548,816.25
Certificateholders' Interest Distributable Amount $121,875.00
Servicing Fees Accrued during this Period $136,693.78
Total Distribution Amount Remaining to Deposit to Spread Account $450,591.63
Spread Account
Beginning Spread Account Balance $12,502,160.02
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $450,591.63
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Preliminary Spread Account Balance Remaining $12,952,751.65
Specified Spread Account Balance $12,502,160.02
Release from Spread Account to Seller as "Excess Servicing Fee" $0.00
Release from Spread Account to Noteholders as Principal $450,591.63
Ending Spread Account Balance (after distributions) $12,502,160.02
Credit Enhancement 22.17%
Spread account % of Ending Pool Balance 7.91%
Overcollateralization % of Ending Pool Balance 14.27%
Current Month CPR 1.99%
Life-to-Date CPR 21.13%
Scheduled Amounts 30 - 59 days past due $933,230.56
as % of Ending Pool Balance 0.59%
Scheduled Amounts 60 days or more past due $871,513.18
as % of Ending Pool Balance 0.55%
Net Losses on Liquidated Receivables $37,664.75
as % of Ending Pool Balance 0.02%
</TABLE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
PART III -- SERVICING CALCULATIONS 15-Sep-98
1. Sources and Uses of Collection Account Balance Pool 1 Pool 2 Pool 3 Pool 4
<S> <C> <C> <C> <C>
Wtd. Avg. APR 8.745% 8.719% 8.784% 8.644%
Contract Value (Beg. of Collection Period), by origination pool $97,206,070.38 $25,434,440.12 $23,135,130.72 $18,256,895.45
Contract Value (End of Collection Period), by origination pool $93,377,919.79 $24,574,236.56 $22,497,658.88 $17,676,243.69
Contract Value Decline $3,828,150.59 $860,203.56 $637,471.84 $580,651.76
Initial Pool Balance $625,108,001.05
Pool Balance (End of Collection Period) $158,126,058.92
Total Collections and Investment Income for the period $7,164,621.06
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $7,164,621.06
Principal Distribution Amount (PDA) $5,906,477.74
Interest Distribution Amount (IDA) $1,258,143.32
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Note Beginning Principal Balance $119,741,727.06
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 100.00%
A-2 Noteholders' Principal Distributable Amount $5,906,477.74
Certificate Beginning Principal Balance $25,000,000.00
Certificateholders' Principal Carryover Shortfall (Previous
Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-1
Notes $0.00
Interest Accrued on Class A-2 Notes this period $548,816.25
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 $548,816.25
Interest Accrued on Class A-1 and A-2 Notes this period $548,816.25
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount $548,816.25
Interest Accrued on Certificates this period $121,875.00
Certificateholders' Interest Carryover Shortfall (Previous
Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $121,875.00
3. Allocation of Total Distribution Amount
Total Distribution Amount $7,164,621.06
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $7,164,454.39
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 $548,816.25
<PAGE>
Noteholders' Interest applicable to A-2 Notes Paid this Period
from TDA $548,816.25
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 and A-2 Notes this period $548,816.25
Noteholders' Interest Paid this Period from TDA $548,816.25
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $6,615,638.14
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 $6,615,638.14
A-2 Noteholders' Principal Carryover Shortfall (Previous
Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $5,906,477.74
A-2 Noteholders' Principal Distributable Amount Paid from TDA $5,906,477.74
Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $709,160.41
Certificateholders' Interest Carryover Shortfall (Previous
Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $121,875.00
Certificateholders' Interest Paid this Period from TDA $121,875.00
Preliminary Certificateholders' Interest Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $587,285.41
Certificateholders' Principal Carryover Shortfall (Previous
Period) $0.00
Certificateholders' Principal Distributable Amount applicable to
current period $0.00
Certificateholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary Certificateholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Distribution Amount Remaining $587,285.41
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period $136,693.78
Servicing Fees Paid this Period from TDA $136,693.78
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $450,591.63
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Seller)
Adjusted Ending Pre-Funding Account Balance
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance $0.00
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $433,178.05
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
<PAGE>
Beginning Spread Account Balance $12,502,160.02
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over
Distributions $450,591.63
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-1 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-2 Notes $0.00
Adjustment to Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Adjustment to Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $12,952,751.65
Distribution from Spread Account to Certificateholders' Distr.
Account $0.00
Adjustment to Preliminary Certificateholders' Interest
Carryover Shortfall (Current Period) $0.00
Adjustment to Prelim. Certificateholders' Principal Carryover
Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $12,952,751.65
Cumulative Realized Losses since 31-January-95 (Cut-off Date) $1,219,446.69
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of
Collection Period) $451,977.00
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool
Balance? NO
60 day or > Delinquent Scheduled Amounts $871,513.18
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $113,835,249.32
Preliminary Certificate Principal Balance (End of Period) $25,000,000.00
Preliminary Total Principal Balance of Notes and Certificates
(End of Period) $138,835,249.32
Specified Spread Account Balance $12,502,160.02
Greater of:
(a) 3.75% of Pool Balance at end of Collection Period; and $5,929,727.21
(b)(i) 2.50% of Initial Pool Balance (Until Outstanding Note
and Certificate Balance = Spread Account), or $15,627,700.03
(b)(ii) 2.25% of Initial Pool Balance (when principal amount
of Notes and Certificates < = 97.50% of Pool Balance),
or $14,064,930.02
(b)(iii) 2.00% of Initial Pool Balance (when principal amount
of Notes and Certificates < = 96.25% of Pool Balance) $12,502,160.02
Preliminary Spread Account Balance Remaining $12,952,751.65
Preliminary Excess Amount in Spread Account $450,591.63
Release from Spread Account to Seller as "Excess Servicing Fee" $0.00
Release from Spread Account to Noteholders as Principal $450,591.63
Ending Spread Account Balance (after distributions) $12,502,160.02
Net Change in Spread Account Balance $0.00
7. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending
Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending
Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $113,384,657.69
Certificate Principal Balance (End of Period) $25,000,000.00
Total Principal Balance of Notes and Certificates (End of
Period) $138,835,249.32
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Pool Factor (End of Period) 0.2210227
Certificate Pool Factor (End of Period) 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.2221364
Specified Spread Account Balance (after all distributions and
adjustments) $12,502,160.02
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-A
STATEMENT TO NOTEHOLDERS
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 15-Sep-98
<S> <C>
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $6,357,069.36
per $1,000 original principal amount: $12.39194808
(c) Total $6,357,069.36
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $548,816.25
per $1,000 original principal amount: $1.06981725
(c) Total $548,816.25
(3) Pool Balance at the end of the related Collection Period $158,126,058.92
(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: $113,384,657.69
(ii) A-2 Note Pool Factor: 0.2210227
(c) (i) Certificate Balance $25,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $136,693.78
per $1,000 Initial Pool Balance: 0.21867226
(6) Amount of Administration Fee: $166.67
per $1,000 Initial Pool Balance: 0.00026662
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $37,664.75
(9) Amount in Spread Account: $12,502,160.02
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the $0.00
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-A
STATEMENT TO CERTIFICATEHOLDERS
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 15-Sep-98
<S> <C>
(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: $6,357,069.36
per $1,000 original principal amount: $12.39194808
(c) Certificates: $0.00
per $1,000 original principal amount: $0.00000000
(d) Total: $6,357,069.36
(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: $548,816.25
per $1,000 original principal amount: $1.06981725
(c) Certificates: $121,875.00
per $1,000 original principal amount: $4.87500000
(d) Total: $670,691.25
(3) Pool Balance at end of related Collection Period: $158,126,058.92
(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: $113,384,657.69
(ii) A-2 Note Pool Factor: 0.2210227
(c) (i) Certificate Balance $25,000,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $136,693.78
per $1,000 Initial Pool Balance: $0.21867226
(6) Amount of Administration Fee: $166.67
per $1,000 Initial Pool Balance: $0.00026662
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $37,664.75
(9) Amount in Spread Account: $12,502,160.02
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the $0.00
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
<PAGE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-A
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 15-Sep-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Noteholders' Interest Distributable Amount to be
deposited into Noteholders' Distribution Account: $548,816.25
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $6,357,069.36
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $121,875.00
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $136,693.78
(7) Deposit to Spread Account from Excess Collections over Distributions: $450,591.63
Check for Spread Account Draw NO
Sum of Above Distributions $7,615,212.69
Total Distribution Amount plus Turbo $7,615,212.69
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------
CASE EQUIPMENT LOAN TRUST 1996-A
SERVICER'S CERTIFICATE
$87,000,000 Class A-1 5.00% Money Market Asset Backed Notes due February 15, 1997
$513,000,000 Class A-2 5.50% Asset Backed Notes due February 15, 2003
$25,000,000 5.85% Asset Backed Certificates due February 15, 2003
Payment Date: 15-Sep-98
<S> <C>
(1) Total Distribution Amount: $7,164,621.06
(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: $548,816.25
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount: $548,816.25
(8) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(9) % of Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(10) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(11) A-1 Noteholders' Principal Distributable Amount: $0.00
(12) A-2 Noteholders' Monthly Principal Distributable Amount: $5,906,477.74
(13) % of Principal Distribution Amount applicable to A-2 Noteholders 100.00%
(14) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(15) A-2 Noteholders' Principal Distributable Amount: $6,357,069.36
(16) Noteholders' Principal Distributable Amount: $6,357,069.36
(17) Noteholders' Distributable Amount: $6,905,885.61
(18) Certificateholders' Interest Distributable Amount: $121,875.00
(19) Certificateholders' Interest Carryover Shortfall: $0.00
(20) Certificateholders' Percentage: 0.00%
(21) Certificateholders' Principal Distributable Amount applicable to current period $0.00
(22) Certificateholders' Principal Carryover Shortfall: $0.00
(23) Certificateholders' Principal Distributable Amount: $0.00
(24) Certificateholders' Distributable Amount: $121,875.00
(25) Servicing Fee: $136,693.78
(26) Deposit to Spread Account (from excess collections): $450,591.63
(27) Specified Spread Account Balance (after all distributions and adjustments) : $12,502,160.02
The greater of:
(a) 3.75% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs; and $5,929,727.21
(b)(i) 2.50% of Initial Pool Balance (Until Outstanding Note and Certificate
Balance = Spread Account), or $15,627,700.03
(b)(ii) 2.25% of the Initial Pool Balance when principal amount of Notes
and Certificates < = 97.50% of Pool Balance $14,064,930.02
(b)(iii) 2.00% of the Initial Pool Balance when principal amount of Notes
and Certificates < = 96.25% of Pool Balance $12,502,160.02
<PAGE>
(28) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Initial Cutoff Date through
the end of the related Collection Period: $1,219,446.69
(ii) 2.25% of the Initial Pool Balance: $14,064,930.02
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $451,977.00
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: $2,706,536.85
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $871,513.18
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: $3,557,836.33
(29) Spread Account Balance over the Specified Spread Account Balance: $450,591.63
(30) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $0.00
(b) Release of Excess Amount in Negative Carry Account 0
(31) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(32) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(33) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $158,126,058.92
(34) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $113,384,657.69
A-2 Note Pool Factor: 0.2210227
Outstanding Principal Balance of the Certificates: $25,000,000.00
Certificate Pool Factor: 1.0000000
(35) Aggregate Purchase Amounts for related Collection Period: $0.00
(36) Aggregate Amount of Realized Losses for the related Collection Period: $37,664.75
(37) Spread Account Balance after giving effect to all distributions: $12,502,160.02
(38) Originally Scheduled Pool Balance as of the opening of business on the
first day of the Collection Period in which the Payment Date occurs: $291,948,294.21
(39) Number of Collection Periods since Completion of Funding Period 31
(40) Current Month CPR 1.99%
(41) Life-to-Date CPR 21.13%
</TABLE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-B
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
16-Sep-98
12:11 AM
Prepared by Lisa Sorenson, Phone 414-636-6184 File: service\us96b.xls
NPV Data Input Section IRR Calc (pool 1) 31-Aug-96 05-Sep-98 05-Sep-98 5-Sep-98 5-Sep-98 5-Sep-98
8.309% Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4 Pool 5
<S> <C><C> <C> <C> <C> <C> <C> <C>
Scheduled cash flows as
of the end of the
collection period 0 (467,425,285.55) 1,472,181.16 4,347,233.24 28,139.24 3,060,407.12 1,608,181.18 1,059,438.60
Line 0 is scheduled 1 15,757,657.24 14,285,476.08 4,971,795.43 0.00 3,282,243.57 6,444,529.28 1,648,438.53
amount delinquent 2 10,488,530.06 10,488,530.06 5,443,487.64 43,781.50 1,301,268.13 4,314,822.22 7,251,577.95
3 11,648,174.21 11,648,174.21 6,904,868.95 23,338.90 1,465,012.73 1,577,996.62 3,881,015.04
4 13,676,813.20 13,676,813.20 7,206,231.76 29,623.12 1,543,557.60 1,550,882.21 1,478,081.41
5 9,531,315.06 9,531,315.06 5,386,244.36 0.00 1,031,239.62 1,265,901.24 958,887.54
6 8,372,935.20 8,372,935.20 4,750,701.25 8,447.17 1,116,887.75 1,112,336.55 837,598.24
7 11,722,851.90 11,722,851.90 6,659,606.65 0.00 946,181.82 1,151,889.66 956,938.23
8 17,207,560.18 17,207,560.18 10,580,759.18 0.00 767,297.34 1,095,236.53 1,089,034.10
9 14,691,800.81 14,691,800.81 9,112,707.92 0.00 733,733.47 924,563.43 886,127.39
10 17,197,279.08 17,197,279.08 10,428,564.87 0.00 732,376.74 1,031,976.56 1,003,307.30
11 15,504,490.86 15,504,490.86 8,683,633.52 0.00 1,153,183.42 1,194,660.67 960,711.59
12 11,904,998.66 11,904,998.66 6,024,281.69 0.00 6,061,344.98 2,859,737.49 1,533,152.60
13 7,211,819.84 7,211,819.84 3,259,613.82 0.00 2,947,492.90 6,151,684.68 1,508,133.22
14 8,633,057.26 8,633,057.26 3,872,080.44 0.00 1,042,729.56 3,866,038.63 6,949,903.39
15 10,443,070.12 10,443,070.12 5,199,159.78 0.00 1,152,723.39 1,301,097.80 3,642,243.06
16 11,720,349.94 11,720,349.94 5,359,169.53 0.00 1,212,719.57 1,271,937.93 1,196,746.65
17 8,564,089.35 8,564,089.35 3,858,394.37 0.00 777,992.34 936,299.04 760,447.24
18 7,479,246.64 7,479,246.64 3,498,321.17 0.00 849,463.61 841,361.43 656,299.48
19 10,611,284.66 10,611,284.66 5,143,629.62 0.00 637,591.82 787,243.98 693,398.23
20 16,496,614.28 16,496,614.28 8,130,243.28 0.00 531,074.36 780,155.85 824,883.58
21 14,115,082.64 14,115,082.64 5,700,435.95 0.00 495,656.34 631,992.62 643,067.98
22 16,562,222.16 16,562,222.16 5,653,396.11 0.00 489,216.68 742,243.17 784,589.52
23 14,840,653.37 14,840,653.37 5,377,164.18 0.00 776,750.49 858,788.46 715,845.47
24 11,271,867.97 11,271,867.97 3,474,769.28 0.00 4,993,631.55 2,309,534.86 1,167,738.76
25 6,644,313.99 6,644,313.99 983,606.54 0.00 2,198,589.54 4,756,215.03 1,204,213.37
26 7,693,316.20 7,693,316.20 1,199,791.83 0.00 605,094.67 2,950,488.52 5,712,613.61
27 9,795,133.28 9,795,133.28 1,902,628.58 0.00 632,332.08 766,743.78 2,803,250.42
28 10,958,156.04 10,958,156.04 2,110,096.70 0.00 612,938.57 579,191.64 543,406.08
29 8,033,198.42 8,033,198.42 1,097,786.01 0.00 258,163.13 411,985.51 271,442.76
30 7,001,521.70 7,001,521.70 996,442.54 0.00 292,603.75 321,870.44 184,579.78
31 10,001,306.67 10,001,306.67 1,916,795.89 0.00 232,129.52 278,464.12 242,154.75
32 15,686,375.93 15,686,375.93 3,139,636.68 0.00 156,432.83 265,858.35 224,161.97
33 13,305,308.18 13,305,308.18 2,031,472.71 0.00 94,153.54 179,889.49 123,428.47
34 15,253,592.56 15,253,592.56 2,204,097.34 0.00 109,551.55 194,073.79 249,213.57
35 13,439,340.18 13,439,340.18 1,667,969.40 0.00 301,305.59 312,078.25 180,593.97
36 9,627,709.80 9,627,709.80 935,428.36 0.00 2,390,727.23 1,111,515.70 363,122.95
37 4,845,435.52 4,845,435.52 231,322.56 0.00 953,539.72 1,971,740.13 451,692.83
38 5,846,192.76 5,846,192.76 175,420.22 0.00 248,123.27 1,465,755.00 2,289,978.65
39 7,626,986.55 7,626,986.55 206,829.81 0.00 101,846.36 307,608.31 1,563,858.63
40 8,420,026.39 8,420,026.39 152,234.00 0.00 196,517.55 124,582.54 211,174.24
41 6,063,594.56 6,063,594.56 106,671.37 0.00 59,589.48 110,005.79 16,492.77
42 5,223,953.51 5,223,953.51 23,819.43 0.00 21,305.40 7,967.18 42,541.21
43 7,797,581.78 7,797,581.78 253,170.43 0.00 0.00 22,259.18 72,378.22
44 12,241,335.77 12,241,335.77 188,963.97 0.00 0.00 1,178.75 6,349.83
45 8,547,844.85 8,547,844.85 56,768.76 0.00 0.00 1,178.75 2,611.63
46 9,171,743.38 9,171,743.38 155,628.30 0.00 0.00 1,178.75 17,465.92
47 8,838,821.22 8,838,821.22 14,995.42 0.00 21,298.59 1,178.75 1,474.69
48 5,892,614.25 5,892,614.25 0.00 0.00 37,008.82 69,237.41 38,177.92
49 1,524,196.03 1,524,196.03 0.00 0.00 0.00 100,531.27 103,680.51
50 2,155,353.95 2,155,353.95 0.00 0.00 0.00 0.00 152,202.72
51 2,948,921.29 2,948,921.29 0.00 0.00 0.00 0.00 0.00
52 3,471,809.78 3,471,809.78 0.00 0.00 0.00 0.00 0.00
53 1,939,596.57 1,939,596.57 0.00 0.00 0.00 0.00 0.00
54 1,711,213.57 1,711,213.57 0.00 0.00 0.00 0.00 0.00
55 3,365,677.46 3,365,677.46 0.00 0.00 0.00 0.00 0.00
56 5,657,510.12 5,657,510.12 0.00 0.00 0.00 0.00 0.00
57 3,605,516.92 3,605,516.92 0.00 0.00 0.00 0.00 0.00
58 3,745,028.73 3,745,028.73 0.00 0.00 0.00 0.00 0.00
59 3,458,411.68 3,458,411.68 0.00 0.00 0.00 0.00 0.00
60 1,765,194.32 1,765,194.32 0.00 0.00 0.00 0.00 0.00
61 308,041.89 308,041.89 0.00 0.00 0.00 0.00 0.00
62 231,422.23 231,422.23 0.00 0.00 0.00 0.00 0.00
63 276,666.19 276,666.19 0.00 0.00 0.00 0.00 0.00
64 336,307.15 336,307.15 0.00 0.00 0.00 0.00 0.00
65 135,733.57 135,733.57 0.00 0.00 0.00 0.00 0.00
66 82,298.61 82,298.61 0.00 0.00 0.00 0.00 0.00
67 356,451.64 356,451.64 0.00 0.00 0.00 0.00 0.00
68 354,314.13 354,314.13 0.00 0.00 0.00 0.00 0.00
69 125,457.56 125,457.56 0.00 0.00 0.00 0.00 0.00
70 223,408.04 223,408.04 0.00 0.00 0.00 0.00 0.00
71 26,132.80 26,132.80 0.00 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled Cash Flows
551,413,832.41 551,413,832.41 170,778,070.84 133,329.93 48,625,028.09 62,923,868.52 60,159,866.57
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-B
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Prepared by Lisa Sorenson, Phone 414-636-6184 09/16/98
12:11 AM
Payment Date 15-Sep-98
Collection Period Begin Date 06-Aug-98
Collection Period End Date 31-Aug-96 04-Sep-98
Days in accrual period (30/360) 30
<S> <C> <C>
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $20,733,720.51
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $20,733,720.51
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $1,882,687.40
Scheduled Amounts 60 days or more past due $1,359,439.86
Net Losses on Liquidated Receivables $97,268.81
Number of Loans at Beginning of Period 20,434
Number of Loans at End of Period 19,944
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
Reinvestment Income (including Pre-Funding Account) $157,080.61
Pre-Funding Account Reinvestment Income $0.00
Additional Class B Notes (max $75,000,000) $0.00
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-B
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date 15-Sep-98
Collection Period Begin Date 06-Aug-98
Collection Period End Date 04-Sep-98
PART II -- SUMMARY
<S> <C>
Total Principal Balance of Notes and Certificates (Beginning of Period) $317,888,834.55
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $0.00
A-3 Note Beginning Principal Balance $266,350,643.72
B Note Beginning Principal Balance $20,239,410.62
Certificate Beginning Principal Balance $31,298,780.20
Total Principal Balance of Notes and Certificates (End of Period) $296,859,412.40
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) $247,494,399.18
A-3 Note Pool Factor (End of Period) 0.7522626
B Note Principal Balance (End of Period) $18,806,565.29
B Note Pool Factor (End of Period) 0.7522626
Certificate Principal Balance (End of Period) $30,558,447.94
Certificate Pool Factor (End of Period) 0.8987779
Contract Value Decline $18,508,306.66
Pool Balance (Beg. of Collection Period) 330,487,176.09
Pool Balance (End of Collection Period) $311,978,869.43
Total Distribution Amount (TDA) $20,890,801.12
Total Collections and Investment Income for the Period $20,890,801.12
Negative Carry Amount $0.00
Administration Fee Accrued during this Period $166.67
Principal Distribution Amount (PDA) $18,508,306.66
Release from Spread Account to A-1 Noteholders as Principal $0.00
Release from Spread Account to A-2 Noteholders as Principal $0.00
Release from Spread Account to A-3 Noteholders as Principal $2,343,070.60
Release from Spread Account to B Noteholders as Principal $178,044.88
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Noteholders' Principal Distributable Amount $16,513,173.94
B Noteholders' Principal Distributable Amount $1,254,800.45
Certificateholders' Principal Distributable Amount $740,332.27
Interest Distributable Amount $1,775,530.48
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 $1,476,026.48
Noteholders' Interest Distributable Amount applicable to B Notes $118,231.89
Certificateholders' Interest Distributable Amount $181,272.10
Servicing Fees Accrued during this Period $275,405.98
Total Distribution Amount Remaining to Deposit to Spread Account $331,391.34
Spread Account
Beginning Spread Account Balance $19,707,517.31
Deposit to Spread Account from Pre-Funding Account/Additional Class B Notes $0.00
Deposit to Spread Account from Excess Collections over Distributions $331,391.34
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Preliminary Spread Account Balance Remaining $20,038,908.64
Specified Spread Account Balance $17,517,793.16
Release from Spread Account to Seller as "Excess Servicing Fee" ($0.00)
Ending Spread Account Balance (after distributions) $17,517,793.16
Credit Enhancement 10.71%
Spread account % of Ending Pool Balance 5.62%
Overcollateralization % of Ending Pool Balance 5.09%
Life-to-Date CPR 24.81%
Scheduled Amounts 30 - 59 days past due $1,882,687.40
as % of Ending Pool Balance 0.60%
Scheduled Amounts 60 days or more past due $1,359,439.86
as % of Ending Pool Balance 0.44%
Net Losses on Liquidated Receivables $97,268.81
as % of Ending Pool Balance 0.03%
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
PART III -- SERVICING CALCULATIONS 15-Sep-98
1. Sources and Uses of Collection Account Balance Pool 1 Cutoff Pool 1
<S> <C> <C>
Wtd. Avg. APR 8.310% 8.310%
Contract Value (Beg. of Collection Period), by origination pool $165,211,746.77
Contract Value (End of Collection Period), by origination pool $467,425,285.55 $155,358,326.43
Contract Value Decline $9,853,420.34
Initial Pool Balance $875,889,658.01
Pool Balance (End of Collection Period) $311,978,869.43
Total Collections and Investment Income for the period $20,890,801.12
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $20,890,801.12
Principal Distribution Amount (PDA) $18,508,306.66
Interest Distribution Amount (IDA) $2,382,494.46
2. Calculation of Distributable Amounts
A-1 Note Beginning Principal Balance $0.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Share of the Principal Distribution Amount 0.00%
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Note Beginning Principal Balance $0.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount $0.00
A-3 Note Beginning Principal Balance $266,350,643.72
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Share of the Principal Distribution Amount 89.22%
A-3 Noteholders' Principal Distributable Amount $16,513,173.94
B Note Beginning Principal Balance $20,239,410.62
B Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
B Noteholders' Share of the Principal Distribution Amount 6.78%
B Noteholders' Principal Distributable Amount $1,254,800.45
Certificate Beginning Principal Balance $31,298,780.20
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Share of the Principal Distribution Amount 4.00%
Certificateholders' Principal Distributable Amount $740,332.27
Interest Accrued on Class A-1 Notes this period 5.5625% $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 6.25% $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 6.65% $1,476,026.48
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,476,026.48
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,476,026.48
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $1,476,026.48
Interest Accrued on Class B Notes this period 7.01% $118,231.89
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to B Notes $118,231.89
Interest Accrued on Certificates this period 6.95% $181,272.10
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $181,272.10
3. Allocation of Total Distribution Amount
Total Distribution Amount $20,890,801.12
Administration Fee Shortfall (Previous Period) $0.00
Administration Fee Accrued during this Period $500/qtr. $166.67
Administration Fee Paid this Period from TDA $166.67
Administration Fee Shortfall $0.00
Total Distribution Amount Remaining $20,890,634.45
<CAPTION>
PART III -- SERVICING CALCULATIONS
1. Sources and Uses of Collection Account Balance Pool 2 Pool 3 Pool 4 Pool 5
<S> <C> <C> <C> <C>
Wtd. Avg. APR 6.782% 9.186% 9.025% 9.089%
Contract Value (Beg. of Collection Period), by origination pool $134,110.52 $48,289,147.81 $58,376,782.09 $55,304,565.62
Contract Value (End of Collection Period), by origination pool $131,506.75 $43,446,531.27 $56,343,928.15 $53,597,529.87
Contract Value Decline $2,603.77 $4,842,616.54 $2,032,853.94 $1,707,035.75
Initial Pool Balance 18,508,306.66
<PAGE>
<S> <C> <C>
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-1 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1 Notes this period $0.00
Noteholders' Interest applicable to A-1 Notes Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-2 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-2 Notes this period $0.00
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $0.00
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $1,476,026.48
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $1,476,026.48
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,476,026.48
Offered Noteholders' Interest Paid this Period from TDA $1,476,026.48
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $19,414,607.97
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-1 Noteholders' Monthly Principal Distributable Amount $0.00
A-1 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $19,414,607.97
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $19,414,607.97
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-3 Noteholders' Monthly Principal Distributable Amount $16,513,173.94
A-3 Noteholders' Principal Distributable Amount Paid from TDA $16,513,173.94
Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $2,901,434.03
Noteholders' Interest Carryover Shortfall (Previous Period) applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class B Notes this period $118,231.89
Noteholders' Interest applicable to B Notes Paid this Period from TDA $118,231.89
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Total Distribution Amount Remaining $2,783,202.14
B Noteholders' Principal Distributable Amount $0.00
B Noteholders' Monthly Principal Distributable Amount $1,254,800.45
B Noteholders' Principal Distributable Amount Paid from TDA $1,254,800.45
Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $1,528,401.69
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $181,272.10
Certificateholders' Interest Paid this Period from TDA $181,272.10
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $1,347,129.58
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to current period $740,332.27
Certificateholders' Principal Distributable Amount Paid from TDA $740,332.27
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $606,797.32
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $275,405.98
Servicing Fees Paid this Period from TDA $275,405.98
Servicing Fee Shortfall $0.00
Total Distribution Amount Remaining to Deposit to Spread Acct $331,391.34
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account 3.75% $0.00
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
<PAGE>
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance $0.00
Pre-Funded Percentage 0.000%
Negative Carry Amount $0.00
Cumulative Negative Carry Amount $1,279,542.53
Maximum Negative Carry Amount $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
Beginning Spread Account Balance $19,707,517.31
Deposit to Spread Account from Pre-Funding Account/Additional Class B Notes $0.00
Deposit to Spread Account from Excess Collections over Distributions $331,391.34
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-1 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-2 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to A-3 Notes $0.00
Adjustment to Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable to B Notes $0.00
Adjustment to Preliminary A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Adjustment to Preliminary B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $20,038,908.64
Distribution from Spread Account to Certificateholders' Distr. Account $0.00
Adjustment to Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Adjustment to Prelim. Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Preliminary Spread Account Balance Remaining $20,038,908.64
Cumulative Realized Losses since 31-August-96 (Cut-off Date) $1,991,731.21
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of Collection Period) $1,167,225.72
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,359,439.86
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $0.00
Preliminary A-3 Note Principal Balance (End of Period) $249,837,469.78
Preliminary B Note Principal Balance (End of Period) $18,984,610.17
Preliminary Certificate Principal Balance (End of Period) $30,558,447.94
Preliminary Total Principal Balance of Notes and Certificates (End of Period) $299,380,527.89
Specified Spread Account Balance $17,517,793.16
Greater of:
(a) 3.75% of Pool Balance at end of Collection Period; and 3.75% $11,699,207.60
(b)(i) 2.50% of Initial Pool Balance (Until Outstanding Note and
Certificate Balance = Spread Account), or 2.50% $21,897,241.45
(b)(ii) 2.25% of Initial Pool Balance (when principal amount of Notes
and Certificates less than or equal to 97.50% of Pool Balance), or 2.25% $19,707,517.31
(b)(iii) 2.00% of Initial Pool Balance (when principal amount of Notes
and Certificates less than or equal to 96.25% of Pool Balance) 2.00% $17,517,793.16
Preliminary Spread Account Balance Remaining $20,038,908.64
Preliminary Excess Amount in Spread Account $2,521,115.48
Release from Spread Account to Seller as "Excess Servicing Fee" Turbo Date ($0.00)
Release from Spread Account to A-1 Noteholders as Principal 15-Jul-97 $0.00
Release from Spread Account to A-2 Noteholders as Principal $0.00
Release from Spread Account to A-3 Noteholders as Principal $2,343,070.60
Release from Spread Account to B Noteholders as Principal $178,044.88
Ending Spread Account Balance (after distributions) $17,517,793.16
Net Change in Spread Account Balance ($2,189,724.15)
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) $247,494,399.18
B Note Principal Balance (End of Period) $18,806,565.29
Certificate Principal Balance (End of Period) $30,558,447.94
Total Principal Balance of Notes and Certificates (End of Period) $296,859,412.40
A-1 Note Pool Factor (End of Period) $125,000,000.00 0.0000000
A-2 Note Pool Factor (End of Period) $362,000,000.00 0.0000000
A-3 Note Pool Factor (End of Period) $329,000,000.00 0.7522626
B Note Pool Factor (End of Period) $25,000,000.00 0.7522626
Certificate Pool Factor (End of Period) $34,000,000.00 0.8987779
<PAGE>
Total Notes & Certificates Pool Factor (End of Period) 0.3392679
Specified Spread Account Balance (after all distributions and adjustments) $17,517,793.16
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-B
STATEMENT TO NOTEHOLDERS
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 15-Sep-98
<S> <C>
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $18,856,244.55
per $1,000 original principal amount: $57.31381321
(d) B Notes: $1,432,845.33
per $1,000 original principal amount: $57.31381321
(e) Total $20,289,089.88
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $1,476,026.48
per $1,000 original principal amount: $4.48640269
(d) B Notes: $118,231.89
per $1,000 original principal amount: $4.72927561
(e) Total $1,594,258.37
(3) Pool Balance at the end of the related Collection Period $311,978,869.43
(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: $247,494,399.18
(ii) A-3 Note Pool Factor: $0.7522626
(d) (i) outstanding principal amount of A-3 Notes: $18,806,565.29
(ii) A-3 Note Pool Factor: $0.7522626
(e) (i) Certificate Balance $30,558,447.94
(ii) Certificate Pool Factor: 0.8987779
(5) Amount of Servicing Fee: $275,405.98
per $1,000 Beginning of Collection Period: 0.31442999
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00019028
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $97,268.81
(9) Amount in Spread Account: $17,517,793.16
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
</TABLE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-B
STATEMENT TO CERTIFICATEHOLDERS
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 15-Sep-98
<S> <C>
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: 18,856,244.55
per $1,000 original principal amount: 57.31381321
(d) B Notes: 1,432,845.33
per $1,000 original principal amount: 57.31381321
(e) Certificates: $740,332.27
per $1,000 original principal amount: $21.77447842
(f) Total: $21,029,422.14
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(c) A-3 Notes: $1,476,026.48
per $1,000 original principal amount: $4.48640269
(d) B Notes: $118,231.89
per $1,000 original principal amount: $4.72927561
(e) Certificates: $181,272.10
per $1,000 original principal amount: $5.33153241
(f) Total: $1,775,530.48
(3) Pool Balance at end of related Collection Period: $311,978,869.43
(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: $247,494,399.18
(ii) A-3 Note Pool Factor: 0.7522626
(d) (i) outstanding principal amount of B Notes: $18,806,565.29
(ii) B Note Pool Factor: 0.7522626
(e) (i) Certificate Balance $30,558,447.94
(ii) Certificate Pool Factor: 0.8987779
(5) Amount of Servicing Fee: $275,405.98
per $1,000 Beginning of Collection Period: $0.31442999
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: $0.00019028
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $97,268.81
(9) Amount in Spread Account: $17,517,793.16
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
</TABLE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-B
PAYMENT AND DEPOSIT INSTRUCTIONS TO INDENTURE TRUSTEE
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 15-Sep-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount & Class B Noteholders'
Interest Distributable Amount deposited into Note Distribution Account: $1,594,258.37
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $20,289,089.88
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $181,272.10
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $740,332.27
(6) Payment of Servicing Fee to Servicer: $275,405.98
(7) Deposit to Spread Account from Excess Collections over Distributions: $331,391.34
Check for Error NO ERROR
Sum of Above Distributions $23,411,916.60
Total Distribution Amount plus Turbo $23,411,916.60
</TABLE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1996-B
SERVICER'S CERTIFICATE
$125,000,000 Class A-1 5.5625% Asset Backed Notes due September 15, 1997
$362,000,000 Class A-2 6.25% Asset Backed Notes due September 15, 2003
$329,000,000 Class A-3 6.65% Asset Backed Notes due September 15, 2003
$25,000,000 Class B Asset Backed Notes due September 15, 2003
$34,000,000 6.95% Asset Backed Certificates due September 15, 2003
Payment Date: 15-Sep-98
<S> <C>
(1) Total Distribution Amount: $20,890,801.12
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $0.00
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $0.00
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $1,476,026.48
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to B Notes: $118,231.89
(10) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(11) Offered Noteholders' Interest Distributable Amount & Class B Noteholders' $1,594,258.37
Interest Distributable Amount deposited into Note Distribution Account:
(12) A-1 Noteholders' Monthly Principal Distributable Amount: $0.00
(13) % of Principal Distribution Amount applicable to A-1 Noteholders 0.00%
(14) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(15) A-1 Noteholders' Principal Distributable Amount: $0.00
(16) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(17) % of Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(18) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(19) A-2 Noteholders' Principal Distributable Amount: $0.00
(20) A-3 Noteholders' Monthly Principal Distributable Amount: $16,513,173.94
(21) % of Principal Distribution Amount applicable to A-3 Noteholders 89.22%
(22) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(23) A-3 Noteholders' Principal Distributable Amount: $18,856,244.55
(24) B Noteholders' Monthly Principal Distributable Amount: $1,254,800.45
(25) % of Principal Distribution Amount applicable to B Noteholders 6.78%
(26) B Noteholders' Principal Carryover Shortfall: $0.00
(27) B Noteholders' Principal Distributable Amount: $1,432,845.33
(28) Noteholders' Principal Distribution Amount: $20,289,089.88
(29) Noteholders' Distributable Amount: $21,883,348.25
(30) Certificateholders' Interest Distributable Amount: $181,272.10
(31) Certificateholders' Interest Carryover Shortfall: $0.00
(32) Certificateholders' Percentage: 4.00%
(33) Certificateholders' Principal Distributable Amount applicable to current period $740,332.27
(34) Certificateholders' Principal Carryover Shortfall: $0.00
(35) Certificateholders' Principal Distributable Amount: $740,332.27
(36) Certificateholders' Distributable Amount: $921,604.37
(37) Servicing Fee: $275,405.98
(38) Deposit to Spread Account (from excess collections): $331,391.34
<PAGE>
(39) Specified Spread Account Balance (after all distributions and adjustments): $17,517,793.16
The greater of:
(a) 3.75% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs; and $11,699,207.60
(b)(i) 2.50% of Initial Pool Balance (Until Outstanding Note and Certificate
Balance = Spread Account), or $21,897,241.45
(b)(ii) 2.25% of the Initial Pool Balance when principal amount of Notes
and Certificates < = 97.50% of Pool Balance $19,707,517.31
(b)(iii) 2.00% of the Initial Pool Balance when principal amount of Notes
and Certificates < = 96.25% of Pool Balance $17,517,793.16
(40) Spread Account Trigger Tests:
(a) (i) Aggregate Realized Losses from the Initial Cutoff Date through
the end of the related Collection Period: $1,991,731.21
(ii) 2.25% of the Initial Pool Balance: 2.25% $19,707,517.31
(b) (i) 12 times the sum of (x) the aggregate Realized Losses during the
related Collection Period and (y) the aggregate Contract Value
of all Receivables as to which the related Finance Equipment
has been repossessed but in which the receivable has not been liquidated: $1,167,225.72
(ii) 1.65% of the Pool Balance at the beginning of the Collection Period: 1.65% $5,400,719.82
(c) (i) Aggregate Scheduled Payments delinquent by more than 60 days
as of the end of the related Collection Period: $1,359,439.86
(ii) 2.25% of the Pool Balance at the beginning of the Collection Period
in which the Payment Date occurs: 2.25% $6,949,751.01
(41) Spread Account Balance over the Specified Spread Account Balance: $2,521,115.48
(42) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account ($0.00)
(b) Release of Excess Amount in Negative Carry Account 0.00
(43) Amount to be withdrawn from the Spread Account and deposited
into the Note Distribution Account $0.00
(44) Amount to be withdrawn from the Spread Account and deposited
into the Certificate Distribution Account: $0.00
(45) Pool Balance as of the opening of business on the first day of
the Collection Period in which the Payment Date occurs: $311,978,869.43
(46) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $0.00
A-2 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-3 Notes: $247,494,399.18
A-3 Note Pool Factor: 0.7522626
Outstanding Principal Balance of B Notes: $18,806,565.29
B Note Pool Factor: 0.7522626
Outstanding Principal Balance of the Certificates: $30,558,447.94
Certificate Pool Factor: 0.8987779
(47) Aggregate Purchase Amounts for related Collection Period: $0.00
(48) Aggregate Amount of Realized Losses for the related Collection Period: $97,268.81
(49) Spread Account Balance after giving effect to all distributions: $17,517,793.16
(50) Originally Scheduled Pool Balance as of the opening of business on the
first day of the Collection Period in which the Payment Date occurs: $5,548,904.09
(51) Number of Collection Periods since Completion of Funding Period 24
(53) Life-to-Date (From Jan-97 Collection Period) CPR 24.81%
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
CASE EQUIPMENT LOAN TRUST 1996-B
SCHEDULED CASH FLOWS
------------------------------------------------------------------
2
Pool 1
End of Period
Payment Date Scheduled CV
<S> <C> <C> <C> <C>
0 467,425,285.55
10/15/96 1 454,894,353.56
11/15/96 2 447,555,966.89
12/15/96 3 439,007,117.75
01/15/97 4 428,370,428.84
02/15/97 5 421,805,579.00
03/15/97 6 416,353,647.44
04/15/97 7 407,514,044.55
05/15/97 8 393,128,519.13
06/15/97 9 381,159,133.31
07/15/97 10 366,601,381.23
08/15/97 11 353,635,604.93
09/15/97 12 344,179,532.84
10/15/97 13 339,351,156.26
11/15/97 14 333,068,105.76
12/15/97 15 324,931,532.27
01/15/98 16 315,461,333.19
02/15/98 17 309,081,813.58
03/15/98 18 303,742,958.50
04/15/98 19 295,235,093.82
05/15/98 20 280,782,982.57
06/15/98 21 268,612,322.08
07/15/98 22 253,910,240.25
08/15/98 23 240,827,915.30
09/15/98 24 231,223,780.64
10/15/98 25 226,180,691.33
11/15/98 26 220,053,676.42
12/15/98 27 211,782,414.85
01/15/99 28 202,290,852.03
02/15/99 29 195,658,517.76
03/15/99 30 190,011,931.30
04/15/99 31 181,326,457.25
05/15/99 32 166,895,767.04
06/15/99 33 154,746,212.04
07/15/99 34 140,564,237.00
08/15/99 35 128,098,304.16
09/15/99 36 119,357,675.12
10/15/99 37 115,338,791.50
11/15/99 38 110,291,319.87
12/15/99 39 103,428,100.71
01/15/00 40 95,724,313.92
02/15/00 41 90,323,610.23
03/15/00 42 85,725,147.72
04/15/00 43 78,521,212.59
05/15/00 44 66,823,636.22
06/15/00 45 58,738,545.05
07/15/00 46 49,973,566.09
08/15/00 47 41,480,811.82
09/15/00 48 35,875,452.19
10/15/00 49 34,599,693.67
<PAGE>
11/15/00 50 32,683,942.60
12/15/00 51 29,961,357.61
01/15/00 52 26,697,030.23
02/15/00 53 24,942,310.59
03/15/00 54 23,403,822.52
04/15/00 55 20,200,216.54
05/15/00 56 14,682,592.91
06/15/00 57 11,178,752.95
07/15/00 58 7,511,137.08
08/15/00 59 4,104,740.03
09/15/00 60 2,367,971.03
10/15/00 61 2,076,327.34
11/15/00 62 1,859,283.68
12/15/00 63 1,595,493.03
01/15/01 64 1,270,234.67
02/15/01 65 1,143,297.47
03/15/01 66 1,068,916.20
04/15/01 67 719,866.80
05/15/01 68 370,537.75
06/15/01 69 247,646.17
07/15/01 70 25,953.07
08/15/01 71 0.00
09/15/01 72 0.00
10/15/01 73 0.00
74 0.00
- ---------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
5-Sep-98
Pool 6
43,714.91
57,573.02
88,473.80
302,271.42
257,042.03
52,768.46
60,277.84
78,514.69
80,972.39
67,755.47
55,569.90
60,043.10
94,823.49
55,170.36
85,699.05
355,988.46
247,442.43
45,375.15
40,174.45
55,954.90
73,579.08
57,329.91
48,176.59
52,661.29
69,549.04
48,176.59
73,941.01
270,892.48
223,130.10
11,384.70
7,968.13
7,968.13
36,450.85
17,159.41
9,829.12
9,829.12
9,829.12
9,829.12
31,348.65
150,217.72
80,586.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12,875.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,498,317.51
<PAGE>
<TABLE>
<CAPTION>
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
12:11 AM
Prepared by Lisa Sorenson, Phone 414-636-6184 File: us97a.xls
-------------------------------------------------------------------------------------------
NPV Data Input Section 28-Feb-97 04-Sep-98 04-Sep-98 04-Sep-98 04-Sep-98
-------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Scheduled cash flows as of the Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4
end of the collection period 0 - 2,507,113.90 724,174.16 1,277,109.37 739,376.30
Line 0 is scheduled amount 1 6,224,948.06 3,050,658.71 967,623.10 1,914,238.74 1,218,571.44
delinquent 2 4,087,399.27 3,924,092.21 873,818.54 1,560,406.31 1,451,524.14
3 4,191,051.44 8,054,533.71 1,258,210.56 1,739,872.30 1,612,854.22
4 4,860,539.72 13,509,537.52 1,529,046.87 2,051,943.31 1,706,930.44
5 4,890,016.88 10,561,064.24 1,403,135.05 1,827,233.95 1,343,483.51
6 8,243,609.27 5,269,724.83 5,539,055.62 1,859,764.54 1,171,482.86
7 4,447,750.58 2,701,024.28 3,916,511.06 8,611,761.85 1,924,215.59
8 6,498,644.13 2,403,207.23 716,157.92 3,560,719.57 6,094,062.53
9 14,972,196.07 2,505,157.86 742,411.31 1,100,575.35 2,154,625.43
10 23,007,915.80 2,760,444.63 754,225.64 1,224,671.90 1,123,055.69
11 15,613,409.45 2,845,149.65 830,151.62 1,374,516.52 1,001,282.48
12 7,785,366.54 3,350,088.56 933,093.58 1,426,377.47 1,110,370.76
13 3,880,079.26 2,674,169.66 901,061.95 1,416,392.83 1,022,233.70
14 3,600,829.31 3,677,448.57 777,298.90 1,311,437.20 1,290,379.70
15 3,835,204.18 7,528,015.70 1,148,617.20 1,531,855.95 1,429,575.44
16 4,406,106.30 12,919,212.97 1,403,802.00 1,869,388.58 1,615,825.39
17 4,331,724.09 9,837,421.17 1,346,205.79 1,699,715.04 1,251,724.98
18 7,068,300.66 4,622,954.89 5,299,823.18 1,760,501.52 1,075,200.48
19 3,940,812.53 2,107,747.28 3,712,896.74 8,338,826.91 1,831,327.39
20 6,159,747.89 1,816,269.86 512,965.72 3,087,094.36 5,861,520.15
21 14,561,634.89 1,891,520.29 553,776.40 761,680.19 1,876,103.25
22 22,594,768.79 2,029,700.84 544,447.93 834,107.11 827,141.19
23 15,235,344.04 2,193,423.82 596,932.83 1,019,709.02 729,043.26
24 7,445,650.52 2,658,149.54 678,604.66 1,045,584.57 831,965.71
25 3,579,468.36 1,940,955.39 637,843.68 952,760.78 745,250.77
26 3,299,938.35 2,764,723.47 533,793.21 906,942.27 916,464.69
27 3,563,571.09 6,362,164.98 806,301.62 1,015,492.79 1,056,036.67
28 3,983,635.33 10,846,201.53 1,036,208.95 1,286,400.12 1,169,054.90
29 4,043,413.87 7,051,534.55 1,024,432.13 1,225,882.20 947,615.82
30 6,668,398.88 2,616,305.20 3,492,633.95 1,167,652.59 763,896.62
31 3,721,394.41 783,484.12 2,244,480.98 4,996,697.07 1,273,593.27
32 5,930,985.23 491,367.07 118,556.66 1,711,343.39 3,254,325.86
33 14,048,509.71 570,553.07 144,750.86 230,467.77 1,012,942.41
34 21,617,434.15 641,775.24 123,799.49 238,150.22 239,906.00
35 14,319,031.03 757,980.02 160,038.90 301,139.78 187,682.72
36 6,622,218.98 1,080,749.25 222,347.60 440,959.45 249,028.15
37 2,794,527.41 595,153.92 150,107.92 328,600.08 198,499.22
38 2,537,050.75 1,045,020.89 105,679.72 290,785.51 247,465.55
39 2,704,903.39 3,199,839.94 244,948.82 300,970.97 401,532.91
40 3,060,906.46 6,476,313.61 508,248.26 582,918.42 357,280.21
41 3,177,927.21 3,677,617.41 481,883.37 581,351.79 363,959.34
42 5,473,838.49 1,149,254.58 1,691,757.80 483,703.13 199,512.20
43 2,780,181.99 75,531.41 1,038,832.59 2,534,791.33 528,263.89
44 4,848,252.59 7,196.42 272.83 798,648.19 1,662,662.20
45 12,421,394.48 35,973.92 2,303.49 36,775.45 402,293.28
46 19,846,926.73 3,213.89 23,655.04 41,877.61 54,069.83
47 10,668,299.66 96,672.56 0.00 41,579.86 5,255.21
48 4,018,932.10 8,933.99 55,264.82 51,626.76 17,006.17
49 999,620.21 45,988.95 12,905.25 22,224.64 5,255.21
50 715,596.94 301,112.35 0.00 55,730.44 65,518.87
51 729,463.38 336,144.50 0.00 18,636.70 23,663.05
52 978,501.21 282,561.93 35,958.31 54,034.69 7,808.38
53 1,067,113.54 27,075.01 41,797.19 47,420.37 101,694.31
54 2,553,275.87 0.00 74,792.25 82,740.35 2,211.33
55 800,506.74 0.00 0.00 62,076.00 75,768.64
56 2,078,844.49 0.00 0.00 0.00 55,782.41
57 7,648,805.10 0.00 0.00 0.00 0.00
58 12,223,538.12 0.00 0.00 0.00 0.00
59 6,284,273.88 0.00 0.00 0.00 0.00
60 1,911,175.78 0.00 0.00 0.00 0.00
61 92,369.69 0.00 0.00 0.00 0.00
62 41,527.82 0.00 0.00 0.00 0.00
63 38,987.30 0.00 0.00 0.00 0.00
64 13,226.62 0.00 0.00 0.00 0.00
65 99,942.27 0.00 0.00 0.00 0.00
66 66,826.08 0.00 0.00 0.00 0.00
67 60,733.30 0.00 0.00 0.00 0.00
68 655,358.90 0.00 0.00 0.00 0.00
69 584,135.41 0.00 0.00 0.00 0.00
70 430,830.03 0.00 0.00 0.00 0.00
71 139,155.22 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
Total Time Balance of Scheduled
Cash Flows 170,669,231.09 52,677,644.02 75,095,865.18 58,885,176.12
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1997-A
$71,500,000 Class A-1 5.597% Asset Backed Notes due March 15, 1998
$282,000,000 Class A-2 6.000% Asset Backed Notes due March 15, 2004
$259,125,000 Class A-3 6.450% Asset Backed Notes due March 15, 2004
$26,000,000 Class B 6.700% Asset Backed Notes due March 15, 2004
$11,375,000 6.700% Asset Backed Certificates due March 15, 2004
Prepared by Lisa Sorenson, Phone 414-636-6184 09/16/98
12:11 AM
Payment Date 15-Sep-98
Collection Period Begin Date 06-Aug-98
Colletction Period End Date 28-Feb-97 04-Sep-98
Days in accrual period (30/360) 30
<S> <C> <C>
PART I -- MONTHLY DATA INPUT
Total Receipts During the Period $10,761,902.79
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Collections For The Period $10,761,902.79
Miscellaneous Data
Scheduled Amounts 30 - 59 days past due $1,095,583.03
Scheduled Amounts 60 days or more past due $1,152,142.75
Net Losses on Liquidated Receivables $60,889.79
Number of Loans at Beginning of Period 15,566
Number of Loans at End of Period 15,341
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) $98,817.10
Pre-Funding Account Reinvestment Income $0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
Collection Period Begin Date 06-Aug-98
Collection Period End Date 04-Sep-98
<S> <C>
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $324,255,338.82
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $27,755,338.82
A-3 Note Beginning Principal Balance $259,125,000.00
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) $315,746,186.20
A-1 Note Principal Balance (End of Period) $0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $19,246,186.20
A-2 Note Pool Factor (End of Period) 0.0682489
A-3 Note Principal Balance (End of Period) $259,125,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
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 $8,509,152.62
Pool Balance (Beg. of Collection Period) $324,260,557.91
Pool Balance (End of Collection Period) $315,751,405.29
Total Distribution Amount (TDA) $10,860,719.89
Total Collections and Investment Income for the Period $10,860,719.89
Negative Carry Amount $0.00
Administration Fee Accrued during this Period ($500 per Quarter) $166.67
Principal Distribution Amount (PDA) $8,509,152.62
Principal Allocation to Notes and Certificates
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $8,509,152.62
A-3 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $0.00
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $1,740,250.66
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $138,776.69
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,392,796.88
Noteholders' Interest Distributable Amount applicable to B Notes $145,166.67
Certificateholders' Interest Distributable Amount $63,510.42
Servicing Fees Accrued during this Period $270,217.13
Total Distribution Amount Remaining to Deposit to Spread Account $340,932.81
Spread Account
Beginning Spread Account Balance $13,000,000.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $340,932.81
Distribution from Spread Account for Interest / Principal Shortfall $0.00
0.00 $0.00
Specified Spread Account Balance $13,000,000.00
Release from Spread Account to Seller as "Excess Servicing Fee" $340,932.81
Ending Spread Account Balance (after distributions) $13,000,000.00
Credit Enhancement 4.12%
Spread account % of Ending Pool Balance 4.12%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $1,095,583.03
as % of Ending Pool Balance 0.35%
Scheduled Amounts 60 days or more past due $1,152,142.75
as % of Ending Pool Balance 0.36%
Net Losses on Liquidated Receivables $60,889.79
as % of Ending Pool Balance 0.02%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
PART III -- SERVICING CALCULATIONS 15-Sep-98
1. Sources and Uses of Collection Account Balance Pool 1 Cutoff Pool 1
<S> <C> <C>
Wtd. Avg. APR 8.823% 8.823%
Contract Value (Beg. of Collection Period), by origination pool $154,531,142.43
Contract Value (End of Collection Period), by origination pool $335,052,501.00 $150,652,486.65
----------------
Contract Value Decline $3,878,655.78
2.51%
Initial Pool Balance $324,260,557.91
Pool Balance (End of Collection Period) $315,751,405.29
Total Collections and Investment Income for the period $10,860,719.89
Negative Carry Amount $0.00
Total Distribution Amount (TDA) $10,860,719.89
Principal Distribution Amount (PDA) $8,509,152.62
Interest Distribution Amount (IDA) $2,351,567.27
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 $8,509,152.62
A-2 Note Beginning Principal Balance $27,755,338.82
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Share of the Principal Distribution Amount 100.00%
A-2 Noteholders' Principal Distributable Amount $8,509,152.62
Principal Distribution Amount Remaining $0.00
A-3 Note Beginning Principal Balance $259,125,000.00
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 $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% $138,776.69
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 $138,776.69
Interest Accrued on Class A-3 Notes this period 6.450% $1,392,796.88
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,392,796.88
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,531,573.57
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable Amount $1,531,573.57
Interest Accrued on Class B Notes this period 6.700% $145,166.67
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to B Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount applicable to B Notes $145,166.67
Interest Accrued on Certificates this period 6.700% $63,510.42
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $63,510.42
3. Allocation of Total Distribution Amount
Total Distribution Amount $10,860,719.89
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
<CAPTION>
PART III -- SERVICING CALCULATIONS
1. Sources and Uses of Collection Account Balance Pool 2 Pool 3 Pool 4
<S> <C> <C> <C>
Wtd. Avg. APR 8.701% 8.302% 8.479%
Contract Value (Beg. of Collection Period), by origination pool $47,710,269.95 $68,576,572.34 $53,442,573.19
Contract Value (End of Collection Period), by origination pool $46,506,961.47 $66,617,699.79 $51,974,257.38
--------------- --------------- --------------
Contract Value Decline $1,203,308.48 $1,958,872.55 $1,468,315.81
2.52% 2.86% 2.75%
Initial Pool Balance
Pool Balance (End of Collection Period)
Total Collections and Investment Income for the period
Negative Carry Amount
Total Distribution Amount (TDA)
Principal Distribution Amount (PDA) 78%
Interest Distribution Amount (IDA) 22%
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
<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 $10,860,553.22
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 $138,776.69
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $138,776.69
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable
to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $1,392,796.88
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $1,392,796.88
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) applicable
to A-3 Notes $0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2 and A-3 Notes this period $1,531,573.57
Offered Noteholders' Interest Paid this Period from TDA $1,531,573.57
Preliminary Noteholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $9,328,979.65
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 $9,183,812.98
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 $9,183,812.98
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal Distributable Amount $8,509,152.62
A-2 Noteholders' Principal Distributable Amount Paid from TDA $8,509,152.62
Preliminary A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $674,660.36
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 $674,660.36
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 $674,660.36
Certificateholders' Interest Carryover Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $63,510.42
Certificateholders' Interest Paid this Period from TDA $63,510.42
Preliminary Certificateholders' Interest Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $611,149.94
Certificateholders' Principal Carryover Shortfall (Previous Period) $0.00
Certificateholders' Principal Distributable Amount applicable to
current period $0.00
Certificateholders' Principal Distributable Amount Paid from TDA $0.00
Preliminary Certificateholders' Principal Carryover Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $611,149.94
<PAGE>
Servicing Fee Shortfall (Previous Period) $0.00
Servicing Fees Accrued during this Period 1.00% $270,217.13
Total Servicing Fees Due $270,217.13
Servicing Fees Paid this Period from TDA $270,217.13
Servicing Fee Shortfall $0.00
Total Distribution Amount Available to Deposit to Spread Acct $340,932.81
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account 2.00% $0.00
-----
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance 177 days $0.00
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $0.00
Maximum Negative Carry Amount 150 days $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
Beginning Spread Account Balance $13,000,000.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $340,932.81
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to 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 $13,340,932.81
Cumulative Realized Losses since 28-February-97 (Cut-off Date) $729,018.58
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of
Collection Period) $730,677.48
Is 12*Realized Losses + Unliq. Repos > 1.65% of Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,152,142.75
Are 60 day or > Delinquencies > 2.25% of Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $19,246,186.20
Preliminary A-3 Note Principal Balance (End of Period) $259,125,000.00
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) $315,746,186.20
Specified Spread Account Balance $13,000,000.00
Lesser of:
(a) 2.00% of the Initial Pool Balance 2.00% 13,000,000.00
(b) the Note Balance 315,746,186.20
Preliminary Spread Account Balance Remaining $13,340,932.81
Preliminary Excess Amount in Spread Account $340,932.81
<PAGE>
Release from Spread Account to Seller as "Excess Servicing Fee" $340,932.81
Ending Spread Account Balance (after distributions) $13,000,000.00
Net Change in Spread Account Balance $0.00
7. Ending Balances
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current Period)
applicable to B Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall (Current Period) $0.00
B Noteholders' Principal Carryover Shortfall (Current Period) $0.00
Certificateholders' Interest Carryover Shortfall (Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall (Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $19,246,186.20
A-3 Note Principal Balance (End of Period) $259,125,000.00
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) $315,746,186.20
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 0.0682489
A-3 Note Pool Factor (End of Period) $259,125,000.00 1.0000000
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) 0.4857634
Specified Spread Account Balance (after all distributions and
adjustments) $13,000,000.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(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: $8,509,152.62
per $1,000 original principal amount: $30.17430007
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(d) B Notes: $0.00
per $1,000 original principal amount: $0.00000000
(e) Total $8,509,152.62
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00000000
(b) A-2 Notes: $138,776.69
per $1,000 original principal amount: $0.49211592
(c) A-3 Notes: $1,392,796.88
per $1,000 original principal amount: $5.37500002
(d) B Notes: $145,166.67
per $1,000 original principal amount: $5.58333346
(e) Total $1,676,740.24
(3) Pool Balance at the end of the related Collection Period $315,751,405.29
(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: $19,246,186.20
(ii) A-2 Note Pool Factor: 0.0682489
(c) (i) outstanding principal amount of A-3 Notes: $259,125,000.00
(ii) A-3 Note Pool Factor: $1.0000000
(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: $270,217.13
per $1,000 Beginning of Collection Period: 0.83333333
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00051400
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $60,889.79
(9) Amount in Spread Account: $13,000,000.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
</TABLE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(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: $8,509,152.62
per $1,000 original principal amount: $30.17430007
(c) A-3 Notes: 0.00
per $1,000 original principal amount: 0.00000000
(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: $8,509,152.62
(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: $138,776.69
per $1,000 original principal amount: $0.49211592
(c) A-3 Notes: $1,392,796.88
per $1,000 original principal amount: $5.37500002
(d) B Notes: $145,166.67
per $1,000 original principal amount: $5.58333346
(e) Certificates: $63,510.42
per $1,000 original principal amount: $5.58333363
(f) Total: $1,740,250.66
(3) Pool Balance at end of related Collection Period: $315,751,405.29
(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: $19,246,186.20
(ii) A-2 Note Pool Factor: 0.0682489
(c) (i) outstanding principal amount of A-3 Notes: $259,125,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(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: $270,217.13
per $1,000 Beginning of Collection Period: $0.83333333
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: $0.00051400
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $60,889.79
(9) Amount in Spread Account: $13,000,000.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
</TABLE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $1,676,740.24
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $8,509,152.62
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $63,510.42
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $270,217.13
(7) Release to Seller from Excess Collections over Distributions $340,932.81
Check for Error NO ERROR
Sum of Above Distributions $10,860,719.89
Total Distribution Amount plus Releases to Seller $10,860,719.89
</TABLE>
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Total Distribution Amount: $10,860,719.89
(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: $138,776.69
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $1,392,796.88
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to B Notes: $145,166.67
(10) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(11) Offered Noteholders' Interest Distributable Amount' $1,676,740.24
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: $8,509,152.62
(17) % of Principal Distribution Amount applicable to A-2 Noteholders 100.00%
(18) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(19) A-2 Noteholders' Principal Distributable Amount: $8,509,152.62
(20) A-3 Noteholders' Monthly Principal Distributable Amount: $0.00
(21) % of Principal Distribution Amount applicable to A-3 Noteholders 0.00%
(22) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(23) A-3 Noteholders' Principal Distributable Amount: $0.00
(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: $8,509,152.62
(29) Noteholders' Distributable Amount: $10,185,892.86
(30) Certificateholders' Interest Distributable Amount: $63,510.42
(31) Certificateholders' Interest Carryover Shortfall: $0.00
(32) Certificateholders' Percentage: 0.00%
(33) Certificateholders' Principal Distributable Amount applicable to current period $0.00
(34) Certificateholders' Principal Carryover Shortfall: $0.00
(35) Certificateholders' Principal Distributable Amount: $0.00
(36) Certificateholders' Distributable Amount: $63,510.42
(37) Servicing Fee: $270,217.13
(38) Deposit to Spread Account (from excess collections): $340,932.81
(39) Specified Spread Account Balance (after all distributions and adjustments) : $13,000,000.00
<PAGE>
The Lesser of:
(a) 2.00% of the Initial Pool Balance $13,000,000.00
(b) the Note Balance $315,746,186.20
(40) Spread Account Balance over the Specified Spread Account Balance: $340,932.81
(41) Excess Amounts Distributed To Seller:
(a) Release of Excess Amount in Spread Account $340,932.81
(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: $324,260,557.91
(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: $19,246,186.20
A-2 Note Pool Factor: 0.0682489
Outstanding Principal Balance of A-3 Notes: $259,125,000.00
A-3 Note Pool Factor: 1.0000000
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: $60,889.79
(48) Spread Account Balance after giving effect to all distributions: $13,000,000.00
- --------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1997-B
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
16-Sep-98
12:11 AM
Prepared by Lisa Sorenson File: us97b.xls
(414)636-6184 ---------------------------------------------------------------------------------------
NPV Data Input Section 31-Aug-97 04-Sep-98 04-Sep-98 04-Sep-98 04-Sep-98
---------------------------------------------------------------------------------------
Scheduled cash flows as of the Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4
<S> <C> <C> <C> <C> <C> <C>
0 1,177,249.91 4,705,149.16 3,671,176.26 991,823.02 2,014,796.70
1 6,659,719.81 5,194,536.64 4,500,122.85 7,050,513.75 3,288,699.55
2 6,534,773.62 5,441,806.17 1,872,685.39 3,112,579.59 16,339,474.25
3 6,984,610.38 6,791,811.74 2,046,275.32 1,909,926.38 8,374,906.49
4 10,446,903.15 7,326,974.07 2,259,633.40 1,892,551.12 3,232,375.32
5 8,329,023.40 5,299,659.99 1,543,267.63 1,140,500.32 2,183,720.23
6 6,232,683.33 4,614,788.59 1,593,893.67 1,001,986.66 2,146,302.06
7 6,320,726.36 5,347,804.04 1,550,782.19 1,311,694.49 2,157,606.34
8 8,485,392.69 6,947,768.94 1,222,312.23 1,004,707.55 2,171,384.75
9 12,048,887.10 11,368,584.27 1,172,204.32 1,030,244.52 1,909,850.31
10 14,644,000.73 10,606,380.16 1,834,657.27 1,248,271.70 2,096,068.65
11 14,137,496.87 10,416,733.64 1,499,210.45 1,094,152.85 2,312,790.79
12 11,667,759.49 7,353,083.81 7,390,464.36 1,855,135.57 3,403,752.92
13 6,930,958.47 4,670,962.35 4,348,511.06 6,966,979.07 3,121,179.31
14 6,299,823.14 4,846,632.24 1,747,091.11 2,972,916.98 16,319,926.43
15 6,824,045.37 6,293,418.60 1,902,875.86 1,832,323.64 8,842,552.76
16 10,425,799.25 6,606,261.67 2,083,862.14 1,757,867.23 3,442,381.86
17 7,966,016.16 4,980,175.84 1,415,827.47 1,084,796.10 2,014,856.56
18 5,872,271.46 4,354,307.53 1,319,808.31 925,810.61 1,963,796.63
19 5,987,805.41 5,001,608.62 1,460,573.86 1,203,462.15 1,945,922.80
20 8,167,460.88 6,635,086.77 1,109,510.13 912,573.81 1,907,174.11
21 11,705,614.28 10,761,573.38 1,072,710.84 943,873.61 1,724,812.88
22 14,220,372.77 9,689,252.82 1,721,968.39 1,113,659.31 1,877,947.46
23 13,761,263.49 9,353,025.81 1,388,571.31 1,000,151.64 2,084,590.35
24 11,210,927.99 6,273,912.53 7,103,386.34 1,766,661.49 3,080,969.58
25 6,624,361.87 3,577,182.38 4,053,211.43 6,639,278.74 2,853,509.16
26 5,740,355.70 3,605,556.70 1,496,741.59 2,684,128.33 15,559,884.00
27 6,424,415.91 4,808,284.89 1,592,546.03 1,579,804.91 7,606,208.85
28 9,775,715.64 4,905,956.95 1,774,306.08 1,512,194.03 2,554,087.89
29 7,482,998.61 3,587,243.64 1,143,558.78 889,639.34 1,575,563.93
30 5,557,953.05 3,055,534.50 979,760.41 764,326.44 1,491,307.92
31 5,609,822.66 3,453,502.95 1,081,142.45 942,517.79 1,438,844.84
32 7,669,989.82 4,197,192.06 816,551.55 690,681.11 1,369,201.30
33 11,162,718.67 6,198,180.84 794,720.54 737,910.46 1,227,678.37
34 13,235,556.56 6,069,247.47 1,373,249.99 854,680.63 1,380,176.15
35 12,542,910.53 5,690,215.53 1,092,250.34 756,789.79 1,511,228.19
36 9,928,723.89 3,370,929.14 5,776,183.62 1,400,662.35 2,436,925.06
37 5,129,980.46 1,191,482.40 2,895,922.08 5,185,116.75 2,013,719.22
38 4,354,845.95 1,191,995.44 944,145.98 1,955,830.02 12,708,768.04
39 4,889,943.50 1,967,543.71 941,039.70 986,141.65 5,961,101.69
40 7,657,111.36 2,217,432.22 974,153.88 902,724.88 1,595,602.45
41 5,443,438.38 1,343,952.22 526,641.21 318,424.33 738,551.05
42 4,072,147.80 912,368.72 332,210.55 285,776.90 694,871.25
43 4,042,827.78 1,042,105.22 512,624.08 420,503.57 568,765.76
44 5,247,728.10 1,361,250.28 284,067.56 237,148.44 439,449.84
45 7,108,867.81 2,627,071.69 238,725.20 260,881.16 377,315.99
46 8,298,173.11 2,558,463.15 595,493.88 348,325.15 582,647.30
47 7,976,566.27 2,806,137.08 498,214.68 264,177.01 612,867.41
48 5,851,367.78 1,775,390.14 2,986,522.52 713,257.72 1,349,748.97
49 2,223,150.62 251,521.38 1,823,446.24 3,042,261.81 1,104,216.82
50 1,416,948.02 223,002.10 381,897.32 1,157,910.66 9,410,958.52
51 1,718,257.67 265,428.98 294,337.36 453,721.62 4,291,532.29
52 3,905,247.51 187,175.28 370,341.80 456,405.97 935,054.92
53 2,481,818.67 31,047.82 194,879.96 63,326.35 232,973.00
54 1,355,344.38 97,256.82 10,745.87 73,271.15 142,182.65
55 1,259,850.35 66,235.53 20,472.81 73,620.44 36,479.84
56 1,818,367.28 89,740.42 6,909.31 5,165.46 27,282.71
57 2,613,174.13 109,040.33 2,920.75 40,132.30 12,301.43
58 3,895,634.50 97,179.12 2,920.75 5,165.46 42,261.30
59 4,162,542.10 16,783.83 39,514.11 5,165.46 32,801.53
60 3,316,944.40 0.00 95,071.84 43,764.44 50,578.12
61 839,878.60 0.00 0.00 111,186.76 160,376.96
62 207,734.88 0.00 0.00 0.00 112,502.95
63 306,822.64 0.00 0.00 0.00 0.00
64 524,009.56 19,782.45 0.00 0.00 0.00
65 131,373.18 0.00 0.00 0.00 0.00
66 35,339.32 0.00 0.00 0.00 0.00
67 109,901.23 0.00 0.00 0.00 0.00
68 167,092.62 0.00 0.00 0.00 0.00
69 102,874.99 0.00 0.00 0.00 0.00
70 189,709.96 0.00 0.00 0.00 0.00
71 129,985.21 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00 0.00
Total Time Balance of
Scheduled Cash Flows 427,782,108.54 245,849,712.76 95,778,824.41 83,987,182.54 185,197,366.76
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1997-B
$90,000,000 Class A-1 5.612% Asset Backed Notes due October 13, 1998
$204,500,000 Class A-2 5.914% Asset Backed Notes due September 15, 2000
$237,000,000 Class A-3 6.240% Asset Backed Notes due September 15, 2004
$188,591,000 Class A-4 6.410% Asset Backed Notes due September 15, 2004
$97,960,250 Class B Floating Rate Asset Backed Notes due September 15, 2004
$37,719,000 Class C 6.410% Asset Backed Notes due September 15, 2004
$15,190,000 6.410% Asset Backed Certificates due September 15, 2004
Prepared by Lisa Sorenson (414)636-6184 09/16/98
12:11 AM
Payment Date 15-Sep-98
Collection Period Begin Date 06-Aug-98
Collection Period End Date 31-Aug-97 04-Sep-98
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 29
One-Month LIBOR 5.64063%
PART I -- MONTHLY DATA INPUT
<S> <C> <C>
FIXED RATE COLLATERAL
Receipts During the Period $36,397,683.18
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 $36,397,683.18
FLOATING RATE COLLATERAL
Receipts During the Period $2,153,408.32
Warranty Repurchases
Contracts deferred beyond Final Scheduled Maturity Date $0.00
Government obligors $0.00
Total Warranty Repurchases $0.00
Total Floating Rate Collections For The Period $2,153,408.32
Pool Balance (Beg. of Collection Period) $58,918,474.69
Pool Balance (End of Collection Period) $57,150,184.74
Total Collection $38,551,091.50
Negative Carry Amount $0.00
Reinvestment Income (including Pre-Funding Account and Spread Account) $187,147.15
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $38,738,238.65
MISCELLANEOUS DATA
FIXED RATE COLLATERAL
Scheduled Amounts 30 - 59 days past due $2,559,931.89
Scheduled Amounts 60 days or more past due $1,055,902.51
Net Losses on Liquidated Receivables $40,656.10
Number of Loans at Beginning of Period 21,081
Number of Loans at End of Period 20,560
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
FLOATING RATE COLLATERAL
Scheduled Amounts 30 - 59 days past due $0.00
Scheduled Amounts 60 days or more past due $0.00
Net Losses on Liquidated Receivables $1,966.21
Number of Loans at Beginning of Period 3,707
Number of Loans at End of Period 3,632
Repossessed Equipment not Sold or Reassigned (Beginning) $0.00
Repossessed Equipment not Sold or Reassigned (End) $0.00
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $2,559,931.89
Scheduled Amounts 60 days or more past due $1,055,902.51
Net Losses on Liquidated Receivables $42,622.31
Number of Loans at Beginning of Period 24,788
Number of Loans at End of Period 24,192
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
- --------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
Collection Period Begin Date 06-Aug-98
Collection Period End Date 04-Sep-98
PART II -- SUMMARY
<S> <C>
Total Principal Balance of Notes and Certificates (Beginning of Period) $619,015,579.95
A-1 Note Beginning Principal Balance $0.00
A-2 Note Beginning Principal Balance $94,549,923.85
A-3 Note Beginning Principal Balance $237,000,000.00
A-4 Note Beginning Principal Balance $188,591,000.00
B Note Beginning Principal Balance $58,918,473.86
C Note Beginning Principal Balance $24,766,182.24
Certificate Beginning Principal Balance $15,190,000.00
Total Principal Balance of Notes and Certificates (End of Period) $584,798,381.31
A-1 Note Principal Balance (End of Period) $0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $63,469,726.36
A-2 Note Pool Factor (End of Period) 0.3103654
A-3 Note Principal Balance (End of Period) $237,000,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Principal Balance (End of Period) $188,591,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) 57,150,183.91
B Note Pool Factor (End of Period) 0.5834018
C Note Principal Balance (End of Period) $23,397,471.04
C Note Pool Factor (End of Period) 0.6739097
Certificate Principal Balance (End of Period) $15,190,000.00
Certificate Pool Factor (End of Period) 1.0000000
FIXED RATE CONTRACT VALUE DECLINE $32,448,908.69
Pool Balance (Beg. of Collection Period) $560,225,559.71
Pool Balance (End of Collection Period) $527,776,651.02
Fixed Rate Distribution Amount (FxDA) $36,584,830.33
Total Collections and Investment Income for the Period $36,584,830.33
Negative Carry Amount $0.00
Fixed Rate Principal Distribution Amount (FxPDA) $32,448,908.69
FLOATING RATE CONTRACT VALUE DECLINE $1,768,289.95
Pool Balance (Beg. of Collection Period) $58,918,474.69
Pool Balance (End of Collection Period) $57,150,184.74
Floating Rate Distribution Amount (FltDA) $2,153,408.32
Principal Allocation to Notes and Certificates
A-1 Noteholders' Principal Distributable Amount $0.00
A-2 Noteholders' Principal Distributable Amount $31,080,197.49
A-3 Noteholders' Principal Distributable Amount $0.00
A-4 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $1,768,289.95
C Noteholders' Principal Distributable Amount $1,368,711.20
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $1,896,273.70
Noteholders' Interest Distributable Amount applicable to A-1 Notes $0.00
Noteholders' Interest Distributable Amount applicable to A-2 Notes $450,441.09
Noteholders' Interest Distributable Amount applicable to A-3 Notes $1,232,400.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $1,007,390.26
Noteholders' Interest Distributable Amount applicable to B Notes $277,208.59
Noteholders' Interest Distributable Amount applicable to C Notes $132,292.69
Certificateholders' Interest Distributable Amount $81,139.92
Spread Account
Beginning Spread Account Balance $17,359,205.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $1,421,140.71
Distribution from Spread Account for Interest / Principal Shortfall $0.00
Specified Spread Account Balance $17,359,205.00
Ending Spread Account Balance (after distributions) $17,359,205.00
Credit Enhancement 2.99%
Spread account % of Ending Pool Balance 2.97%
Overcollateralization % of Ending Pool Balance 0.02%
Scheduled Amounts 30 - 59 days past due $2,559,931.89
as % of Ending Pool Balance 0.44%
Scheduled Amounts 60 days or more past due $1,055,902.51
as % of Ending Pool Balance 0.18%
Net Losses on Liquidated Receivables $42,622.31
as % of Ending Pool Balance 0.01%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
PART III -- SERVICING CALCULATIONS 15-Sep-98
1. Sources and Uses of Collection Account Balance Pool 1 Cutoff Pool 1
<S> <C> <C>
FIXED RATE POOL
Wtd. Avg. APR 8.637% 8.637%
Fixed Rate Contract Value (Beg. of Collection
Period), by origination pool $224,857,716.41
Fixed Rate Contract Value (End of Collection
Period), by origination pool $358,115,964.52 $214,842,480.00
--------------- ---------------
Fixed Rate Contract Value Decline $10,015,236.41
4.45%
Fixed Rate Initial Pool Balance $560,225,559.71
Fixed Rate Pool Balance (End of Collection Period) $527,776,651.02
Fixed Rate Collections and Investment Income for
the period $36,584,830.33
Negative Carry Amount $0.00
Fixed Rate Distribution Amount (FxDA) $36,584,830.33
Fixed Rate Principal Distribution Amount (FxPDA) $32,448,908.69
Initial C Percentage 4.000%
Fixed Rate Unscheduled Principal (per pool) $0.00
Total Fixed Rate Unscheduled Principal $8,714,258.60
FLOATING RATE POOL
Floating Rate Contract Value (Beg.
of Collection Period) $58,918,474.69
Floating Rate Contract Value (End
of Collection Period) $57,150,184.74
--------------
Floating Rate Contract Value Decline $1,768,289.95
Floating Rate Distribution Amount (FltDA) $2,153,408.32
Floating Rate Principal Distribution Amount
(FltPDA) $1,768,289.95
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 $32,448,908.69
Floating Rate Principal Distribution Amount
Remaining $1,768,289.95
A-2 Note Beginning Principal Balance $94,549,923.85
A-2 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-2 Noteholders' Share of the Fixed Rate Principal
Distribution Amount 95.78%
A-2 Noteholders' Principal Distributable Amount $31,080,197.49
Fixed Rate Principal Distribution Amount Remaining $1,368,711.20
Floating Rate Principal Distribution Amount
Remaining $1,768,289.95
A-3 Note Beginning Principal Balance $237,000,000.00
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 $1,368,711.20
Floating Rate Principal Distribution Amount
Remaining $1,768,289.95
A-4 Note Beginning Principal Balance $188,591,000.00
A-4 Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
A-4 Noteholders' Share of the Fixed Rate
Principal Distribution Amount 0.00%
A-4 Noteholders' Principal Distributable Amount $0.00
Fixed Rate Principal Distribution Amount Remaining $1,368,711.20
Floating Rate Principal Distribution Amount
Remaining $1,768,289.95
B Note Beginning Principal Balance $58,918,473.86
B Noteholders' Principal Carryover Shortfall
(Previous Period) $0.00
B Noteholders' Share of the Floating Rate
Principal Distribution Amount 100.00%
B Noteholders' Principal Distributable Amount $1,768,289.95
Fixed Rate Principal Distribution Amount Remaining $1,368,711.20
Floating Rate Principal Distribution Amount
Remaining $0.00
C Note Beginning Principal Balance $24,766,182.24
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 $1,368,711.20
Fixed Rate Principal Distribution Amount Remaining $0.00
Floating Rate Principal Distribution Amount
Remaining $0.00
Certificate Beginning Principal Balance $15,190,000.00
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Share of the Fixed Rate &
Floating Rate Principal Distribution Amounts 0.00%
Certificateholders' Principal Distributable Amount $0.00
Interest Accrued on Class A-1 Notes this period 5.6120% $0.00
Noteholders' Interest Carryover Shortfall (Previous
Period) applicable to A-1 Notes $0.00
<PAGE>
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-1 Notes $0.00
Interest Accrued on Class A-2 Notes this period 5.9140% $450,441.09
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 $450,441.09
Interest Accrued on Class A-3 Notes this period 6.2400% $1,232,400.00
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 $1,232,400.00
Interest Accrued on Class A-4 Notes this period 6.4100% $1,007,390.26
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-4 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Noteholders' Interest Distributable Amount
applicable to A-4 Notes $1,007,390.26
Interest Accrued on Class A-1, A-2, A-3 and
A-4 Notes this period $2,690,231.35
Offered Noteholders' Interest Carryover
Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Offered Noteholders' Interest Distributable
Amount $2,690,231.35
Class B Notes Net Funds Cap 8.11423%
Class B Accrual Rate (Min(Net Funds Cap, 1
Month Libor +20bp)) 5.84063%
Net Funds Cap? NO
Interest Accrued on Class B Notes this
period 1 Month Libor + $277,208.59
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 $277,208.59
Preliminary Class B Net Funds Cap Carryover
Amount $0.00
Interest Accrued on Class C Notes this period 6.4100% $132,292.69
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 $132,292.69
Interest Accrued on Certificates this period 6.4100% $81,139.92
Certificateholders' Interest Carryover
Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Certificateholders' Interest Distributable Amount $81,139.92
3. Allocation of Fixed Rate and Floating Rate
Distribution Amounts
A. FIXED RATE DISTRIBUTION AMOUNT (FXDA) $36,584,830.33
Fixed Rate Percentage of Administration Fee
Shortfall (Previous Period) $0.00
Fixed Rate Percentage of Administration Fee
Accrued during this Period $500.00 $150.81
Fixed Rate Percentage of Administration Fee Paid
this Period from FxDA $150.81
Fixed Rate Percentage of Administration Fee
Shortfall $0.00
Total Fixed Rate Distribution Amount Remaining $36,584,679.52
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 $450,441.09
Noteholders' Interest applicable to A-2 Notes
Paid this Period from FxDA $450,441.09
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable
to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall
(Previous Period) applicable to A-3 Notes $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-3 Notes this period $1,232,400.00
Noteholders' Interest applicable to A-3 Notes
Paid this Period from FxDA $1,232,400.00
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 $1,007,390.26
Noteholders' Interest applicable to A-4 Notes
Paid this Period from FxDA $1,007,390.26
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-4 Notes $0.00
Offered Noteholders' Interest Carryover
Shortfall (Previous Period) $0.00
Interest Due (in Arrears) on above Shortfall $0.00
Interest Accrued on Class A-1, A-2, A-3
and A-4 Notes this period $2,690,231.35
Offered Noteholders' Interest Paid this Period
from FxDA $2,690,231.35
Preliminary A Noteholders' Interest
Carryover Shortfall (Current Period) $0.00
Total Fixed Rate Distribution Amount Remaining $33,894,448.17
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 $132,292.69
Noteholders' Interest applicable to
C Notes Paid this Period from FxDA $132,292.69
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to C Notes $0.00
<PAGE>
Total Fixed Rate Distribution Amount Remaining $33,762,155.48
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 $33,762,155.48
A-2 Noteholders' Principal Carryover
Shortfall (Previous Period) $0.00
A-2 Noteholders' Monthly Principal
Distributable Amount $31,080,197.49
A-2 Noteholders' Principal Distributable
Amount Paid from FxDA $31,080,197.49
Preliminary A-2 Noteholders' Principal
Carryover Shortfall (Current Period) $0.00
Total Fixed Rate Distribution Amount Remaining $2,681,958.00
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 $2,681,958.00
A-4 Noteholders' Principal Carryover
Shortfall (Previous Period) $0.00
A-4 Noteholders' Monthly Principal Distributable
Amount $0.00
A-4 Noteholders' Principal Distributable Amount
Paid from FxDA $0.00
Preliminary A-4 Noteholders' Principal
Carryover Shortfall (Current Period) $0.00
Total Fixed Rate Excess Distribution Amount $2,681,958.00
B. FLOATING RATE DISTRIBUTION AMOUNT (FLTDA) $2,153,408.32
Floating Rate Percentage of Administration Fee
Shortfall (Previous Period) $0.00
Floating Rate Percentage of Administration Fee Accrued
during this Period $15.86
Floating Rate Percentage of Administration Fee Paid this
Period from FltDA $15.86
Floating Rate Percentage of Administration Fee Shortfall $0.00
Total Floating Rate Distribution Amount Remaining $2,153,392.46
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 $277,208.59
Noteholders' Interest applicable to B Notes Paid
this Period from FltDA $277,208.59
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $0.00
Total Floating Rate Distribution Amount Remaining $1,876,183.87
B Noteholders' Principal Carryover Shortfall (Previous
Period) $0.00
B Noteholders' Monthly Principal Distributable Amount $1,768,289.95
B Noteholders' Principal Distributable Amount Paid from FltD $1,768,289.95
Preliminary B Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Total Floating Rate Excess Distribution Amount $107,893.92
C. ALLOCATION OF FIXED RATE EXCESS DISTRIBUTION AMOUNT $2,681,958.00
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 $2,681,958.00
D. ALLOCATION OF FLOATING RATE EXCESS DISTRIBUTION AMOUNT $107,893.92
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 $107,893.92
E. ALLOCATION OF REMAINING FIXED AND FLOATING RATE EXCESS
DISTRIBUTION AMOUNTS $2,789,851.92
C Noteholders' Principal Carryover Shortfall (Previous Period) $0.00
C Noteholders' Monthly Principal Distributable Amount $1,368,711.20
C Noteholders' Principal Distributable Amount Paid
from Fx and Flt Excess DA $1,368,711.20
Preliminary C Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
<PAGE>
Total Fixed and Floating Rate Excess Distribution Amount
Remaining $1,421,140.71
4. Reconciliation of Pre-Funding Account
Beginning Pre-Funding Account Balance $0.00
New Collateral Purchased $0.00
Deposit to Spread Account 2.00% $0.00
-----
Payment to Seller $0.00
Ending Pre-Funding Account Balance $0.00
Excess Pre-Funded Amount/(Payment to Seller) $0.00
Adjusted Ending Pre-Funding Account Balance $0.00
5. Reconciliation of Negative Carry Account
Beginning Negative Carry Account Balance 142 days $0.00
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $4,724,734.08
Maximum Negative Carry Amount 89 days $0.00
Required Negative Carry Account Balance $0.00
Interim Ending Negative Carry Account Balance $0.00
Negative Carry Amount Released to Seller $0.00
Ending Negative Carry Account Balance $0.00
6. Distributions from Spread Account
Beginning Spread Account Balance $17,359,205.00
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over
Distributions $1,421,140.71
Distribution from Spread Account to Noteholders' Distr. Account $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-1 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-2 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-3 Notes $0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-4 Notes $0.00
Adj to Preliminary 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 $18,780,345.71
Cumulative Realized Losses since 31-August-97 (Cut-off Date) $42,622.31
Are Cum. Realized Losses > 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end
of Collection Period) $487,873.20
Is 12*Realized Losses + Unliq. Repos > 1.65% of
Beg. Pool Balance? NO
60 day or > Delinquent Scheduled Amounts $1,055,902.51
Are 60 day or > Delinquencies > 2.25% of
Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $0.00
Preliminary A-2 Note Principal Balance (End of Period) $63,469,726.36
Preliminary A-3 Note Principal Balance (End of Period) $237,000,000.00
Preliminary A-4 Note Principal Balance (End of Period) $188,591,000.00
Preliminary B Note Principal Balance (End of Period) $57,150,183.91
Preliminary C Note Principal Balance (End of Period) $23,397,471.04
Preliminary Total Principal Balance of Notes (End of Period) $569,608,381.31
Specified Spread Account Balance 17,359,205.00
Lesser of:
(a) 2.00% of the Initial Pool
Balance 2.00% 17,359,205.00
(b) the Note Balance 569,608,381.31
Preliminary Spread Account Balance Remaining $18,780,345.71
Preliminary Excess Amount in Spread Account $1,421,140.71
Preliminary Shortfall Amount in Spread Account $0.00
Deposit to Spread Account from Remaing Fixed
and Floating Rate Excess Distribution $0.00
Spread Account Excess $1,421,140.71
Ending Spread Account Balance (after distributions) $17,359,205.00
Net Change in Spread Account Balance $0.00
<PAGE>
7. Distribution to Class B Net Funds Cap, Certificate
Distributions and Servicing Fees
Total Fixed and Floating Rate Excess Distribution
Amount Remaining $1,421,140.71
Preliminary Class B Net Funds Cap Carryover Amount $0.00
Preliminary Class B Net Funds Cap Carryover Amount
Paid from Fixed and Floating Rate Excess $0.00
Class B Net Funds Cap Carryover Amount $0.00
Total Fixed and Floating Rate Excess Distribution Amount
Remaining $1,421,140.71
Certificateholders' Interest Carryover Shortfall
(Previous Period) $0.00
Interest Due (in Arrears) on Above Shortfall $0.00
Interest Accrued on Certificates this period $81,139.92
Certificateholders' Interest Paid from Fixed and
Floating Rate Excess Distribution $81,139.92
Preliminary Certificateholders' Interest Carryover
Shortfall (Current Period) $0.00
Total Fixed and Floating Rate Excess Distribution
Amount Remaining $1,340,000.79
Certificateholders' Principal Carryover Shortfall
(Previous Period) $0.00
Certificateholders' Principal Distributable Amount
applicable to current period $0.00
Certificateholders' Principal Distributable Amount
Paid from Fixed and Floating Rate Excess Distrbution $0.00
Preliminary Certificateholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Fixed and Floating Rate Excess Distribution
Amount Remaining $1,340,000.79
Servicing Fee Shortfall (Previous Period) 0.00
Servicing Fees Accrued during this Period 1.00% $515,953.36
Servicing Fees Paid this Period from Fixed and
Floating Rate Excess $515,953.36
Adjustment to Servicing Fee $0.00
Adjustment to Excess Distribution Amount Remaining $0.00
Servicing Fee Shortfall $0.00
Total Fixed and Floating Rate Excess Distribution
Amount Remaining $824,047.43
8. Ending Balances
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-1 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-2 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-3 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-4 Notes $0.00
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to B Notes $0.00
Noteholders' Interest Carryover Shortfall (Current
Period) applicable to C Notes $0.00
A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
A-4 Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
B Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
C Noteholders' Principal Carryover Shortfall
(Current Period) $0.00
Certificateholders' Interest Carryover Shortfall
(Ending Balance) $0.00
Certificateholders' Principal Carryover Shortfall
(Ending Balance) $0.00
A-1 Note Principal Balance (End of Period) $0.00
A-2 Note Principal Balance (End of Period) $63,469,726.36
A-3 Note Principal Balance (End of Period) $237,000,000.00
A-4 Note Principal Balance (End of Period) $188,591,000.00
B Note Principal Balance (End of Period) $57,150,183.91
C Note Principal Balance (End of Period) $23,397,471.04
Certificate Principal Balance (End of Period) $15,190,000.00
Total Principal Balance of Notes and Certificates
(End of Period) $584,798,381.31
A-1 Note Pool Factor (End of Period) $90,000,000.00 0.0000000
A-2 Note Pool Factor (End of Period) $204,500,000.00 0.3103654
A-3 Note Pool Factor (End of Period) $237,000,000.00 1.0000000
A-4 Note Pool Factor (End of Period) $188,591,000.00 1.0000000
B Note Pool Factor (End of Period) $97,960,250.00 0.5834018
C Note Pool Factor (End of Period) $34,719,000.00 0.6739097
Certificate Pool Factor (End of Period) $15,190,000.00 1.0000000
Total Notes & Certificates Pool Factor
(End of Period) 0.6737617
Specified Spread Account Balance (after
all distributions and adjustments) $17,359,205.00
</TABLE>
<TABLE>
<CAPTION>
1. Sources and Uses of Collection Account Balance Pool 2 Pool 3 Pool 4
<S> <C> <C> <C>
FIXED RATE POOL
Wtd. Avg. APR 8.833% 8.872% 8.799%
Fixed Rate Contract Value (Beg. of Collection
Period), by origination pool $89,282,125.08 $76,439,565.74 $169,646,152.48
Fixed Rate Contract Value (End of Collection
Period), by origination pool $82,398,406.59 $72,236,159.58 $158,299,604.85
-------------- -------------- ---------------
Fixed Rate Contract Value Decline $6,883,718.49 $4,203,406.16 $11,346,547.63
7.71% 5.50% 6.69%
Fixed Rate Initial Pool Balance
Fixed Rate Pool Balance (End of Collection Period
Fixed Rate Collections and Investment Income for
the period
Negative Carry Amount
Fixed Rate Distribution Amount (FxDA)
Fixed Rate Principal Distribution Amount (FxPDA)
Initial C Percentage
Fixed Rate Unscheduled Principal (per pool) $0.00 $1,908,898.88 $6,805,359.72
Total Fixed Rate Unscheduled Principal
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(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: $31,080,197.49
per $1,000 original principal amount: $151.98
(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: $1,768,289.95
per $1,000 original principal amount: $18.05
(f) C Notes: $1,368,711.20
per $1,000 original principal amount: $39.42
(g) Total $34,217,198.64
(2) Interest on the Notes
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $450,441.09
per $1,000 original principal amount: $2.20
(c) A-3 Notes: $1,232,400.00
per $1,000 original principal amount: $5.20
(d) A-4 Notes: $1,007,390.26
per $1,000 original principal amount: $5.34
(e) B Notes: $277,208.59
per $1,000 original principal amount: $2.83
(f) C Notes: $132,292.69
per $1,000 original principal amount: $3.81
(g) Total $3,099,732.63
(3) Pool Balance at the end of the related Collection Period $584,926,835.76
(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: $63,469,726.36
(ii) A-2 Note Pool Factor: 0.3103654
(c) (i) outstanding principal amount of A-3 Notes: $237,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $188,591,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $57,150,183.91
(ii) B Note Pool Factor: 0.5834018
(f) (i) outstanding principal amount of C Notes: $23,397,471.04
(ii) C Note Pool Factor: 0.6739097
(g) (i) Certificate Balance $15,190,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $515,953.36
per $1,000 Beginning of Collection Period: 1.81817002
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00058732
(7) Aggregate Purchase Amounts for Collection Period: $0.00
<PAGE>
(8) Aggregate amount of Realized Losses for the
Collection Period: $42,622.31
(9) Amount in Spread Account: $17,359,205.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
-----------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(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: $31,080,197.49
per $1,000 original principal amount: $151.98
(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: $1,768,289.95
per $1,000 original principal amount: $18.05
(f) C Notes: $1,368,711.20
per $1,000 original principal amount: $39.42
(g) Certificates: $0.00
per $1,000 original principal amount: $0.00
(h) Total: $34,217,198.64
(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: $450,441.09
per $1,000 original principal amount: $2.20
(c) A-3 Notes: $1,232,400.00
per $1,000 original principal amount: $5.20
(d) A-4 Notes: $1,007,390.26
per $1,000 original principal amount: $5.34
(e) B Notes: $277,208.59
per $1,000 original principal amount: $2.83
(f) C Notes: $132,292.69
per $1,000 original principal amount: $3.81
(g) Certificates: $81,139.92
per $1,000 original principal amount: $5.34
(h) Total: $2,903,663.96
(3) Pool Balance at end of related Collection Period: $584,926,835.76
(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: $63,469,726.36
(ii) A-2 Note Pool Factor: 0.3103654
(c) (i) outstanding principal amount of A-3 Notes: $237,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $188,591,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $57,150,183.91
(ii) B Note Pool Factor: 0.5834018
(f) (i) outstanding principal amount of C Notes: $23,397,471.04
(ii) C Note Pool Factor: 0.6739097
(g) (i) Certificate Balance $15,190,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $515,953.36
<PAGE>
per $1,000 Beginning of Collection Period: 1.8181700
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0005873
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $42,622.31
(9) Amount in Spread Account: $17,359,205.00
(10) Amount in Pre-Funding Account: $0.00
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $3,099,732.63
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $34,217,198.64
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $81,139.92
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $515,953.36
(7) Release to Seller from Excess Collections over Distributions $824,047.43
Check for Error NO ERROR
Sum of Above Distributions $38,738,238.65
Total Distribution Amount plus Releases to Seller $38,738,238.65
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Total Distribution Amount: $38,738,238.65
(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: $450,441.09
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $1,232,400.00
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $1,007,390.26
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount applicable to B Notes: $277,208.59
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Noteholders' Interest Distributable Amount applicable to C Notes: $132,292.69
(14) Noteholders' Interest Carryover Shortfall applicable to C Notes: $0.00
(15) Offered Noteholders' Interest Distributable Amount' $3,099,732.63
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: $31,080,197.49
(21) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 95.78%
(22) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(23) A-2 Noteholders' Principal Distributable Amount: $31,080,197.49
(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: $0.00
(29) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 0.00%
(30) A-4 Noteholders' Principal Carryover Shortfall: $0.00
(31) A-4 Noteholders' Principal Distributable Amount: $0.00
(32) B Noteholders' Monthly Principal Distributable Amount: $1,768,289.95
(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: $1,768,289.95
(36) C Noteholders' Monthly Principal Distributable Amount: $1,368,711.20
(37) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to C Noteholders 4.00%
(38) C Noteholders' Principal Carryover Shortfall: $0.00
<PAGE>
(39) C Noteholders' Principal Distributable Amount: $1,368,711.20
(40) Noteholders' Principal Distribution Amount: $34,217,198.64
(41) Noteholders' Distributable Amount: $37,316,931.27
(42) Deposit to Spread Account (from excess collections): $1,421,140.71
(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 $569,608,381.31
(44) Spread Account Balance over the Specified Spread Account Balance: $1,421,140.71
(45) Class B Net Funds Cap Carryover Amount paid from Excess $0.00
(46) Ending Class B Net Funds Cap Carryover Amount $0.00
(47) Certificateholders' Interest Distributable Amount: $81,139.92
(48) Certificateholders' Interest Carryover Shortfall: $0.00
(49) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to Certificat holders 0.00%
(50) Certificateholders' Principal Distributable Amount applicable to current period $0.00
(51) Certificateholders' Principal Carryover Shortfall: $0.00
(52) Certificateholders' Principal Distributable Amount: $0.00
(53) Certificateholders' Distributable Amount: $81,139.92
(54) Servicing Fee: $515,953.36
(55) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess
Distributions $824,047.43
(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: $619,144,034.40
(58) After giving effect to all distributions on such Payment 1091 Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $63,469,726.36
A-2 Note Pool Factor: 0.3103654
Outstanding Principal Balance of A-3 Notes: $237,000,000.00
A-3 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-4 Notes: $188,591,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $57,150,183.91
B Note Pool Factor: 0.5834018
Outstanding Principal Balance of C Notes: $23,397,471.04
C Note Pool Factor: 0.6739097
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: $42,622.31
(61) Spread Account Balance after giving effect to all distributions: $17,359,205.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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
14-Sep-98
06:31 AM
Prepared by Shawn Ostrowski (414) 636-5284 File: us98a7.xls
--------------------------------------------------------------------------------------
NPV Data Input Section 31-Jan-98 04-Sep-98 04-Sep-98 04-Sep-98 04-Sep-98 04-Sep-98
--------------------------------------------------------------------------------------
Scheduled cash flows as of the
indicated cutoff date Pool 1 Cutoff Pool 1 Pool 2 Pool 3 Pool 4 Pool 5
<S> <C> <C> <C> <C> <C> <C> <C>
Row 0 is total delinquent amount
valued without discounting 0 815,587.26 3,320,617.03 1,029,122.05 1,065,997.14 485,939.09 3,454.84
1 4,904,442.92 4,195,779.29 1,555,095.13 1,845,148.60 1,249,864.56 15,763.69
2 3,906,018.00 5,291,703.22 1,728,577.33 1,733,257.67 1,116,552.21 36,413.95
3 3,877,741.53 18,734,446.75 2,264,062.27 2,753,132.80 1,296,508.05 17,807.09
4 3,927,499.76 21,339,638.62 3,849,393.51 2,957,619.96 1,577,935.51 31,844.83
5 4,489,141.08 7,264,854.07 7,826,582.68 2,395,092.80 1,142,375.65 29,548.48
6 4,701,496.18 3,815,438.36 4,477,230.34 7,985,397.60 1,368,847.73 15,763.69
7 8,608,827.19 3,348,020.00 1,492,250.11 5,279,049.58 4,206,849.16 36,107.16
8 4,561,811.29 3,231,159.47 1,503,861.29 1,593,221.19 2,553,414.10 75,852.17
9 5,865,268.62 3,251,514.49 1,353,581.53 1,525,039.28 1,029,798.33 17,697.34
10 20,726,727.40 3,650,614.02 1,458,680.46 1,599,874.63 1,039,636.08 4,194.05
11 24,544,023.77 3,978,744.35 1,677,520.60 1,788,514.64 1,066,541.94 29,548.48
12 8,064,830.34 5,742,048.11 1,905,553.24 2,124,085.25 1,179,527.10 31,844.83
13 4,158,520.71 3,960,201.42 1,437,105.43 1,718,847.78 1,233,745.88 15,763.69
14 3,890,264.88 4,993,888.67 1,680,254.59 1,626,555.36 1,069,058.46 36,413.95
15 3,782,816.20 18,547,487.44 2,226,789.24 2,638,023.28 1,240,735.29 17,807.09
16 3,690,091.18 20,832,807.55 3,784,512.96 2,878,847.44 1,401,923.88 31,844.83
17 4,197,628.53 7,282,350.56 7,685,060.86 2,347,513.67 1,104,814.22 29,548.48
18 4,469,435.87 3,454,214.58 4,338,342.66 7,825,032.55 1,324,271.93 15,763.69
19 7,285,555.72 3,031,805.47 1,518,447.50 5,114,422.92 4,110,860.60 36,107.16
20 4,356,548.05 2,960,465.99 1,368,425.25 1,441,839.44 2,507,383.78 47,489.16
21 5,597,282.58 2,960,329.46 1,215,955.17 1,381,040.26 990,908.28 17,697.34
22 20,571,819.38 3,280,044.38 1,328,652.97 1,432,819.25 999,470.59 4,194.05
23 23,941,222.86 3,661,803.10 1,559,323.36 1,614,308.65 1,018,006.03 29,548.48
24 8,115,920.90 5,228,945.57 1,738,224.25 1,948,656.22 1,142,993.20 31,844.83
25 3,796,254.95 3,607,113.74 1,276,906.27 1,555,774.71 1,158,721.20 15,763.69
26 3,520,590.84 4,619,836.79 1,539,698.87 1,465,526.82 1,010,872.63 36,413.95
27 3,368,827.89 17,929,159.94 2,065,137.98 2,432,725.33 1,159,398.77 17,807.09
28 3,377,685.71 19,777,734.51 3,612,883.76 2,567,048.88 1,328,285.73 31,844.83
29 3,818,250.80 6,253,600.61 7,329,987.22 2,176,819.77 1,062,439.39 29,548.48
30 4,125,981.11 2,741,530.66 3,988,677.34 7,559,286.39 1,265,794.28 15,763.69
31 6,713,278.92 2,302,345.00 1,065,252.07 4,654,588.34 3,927,621.04 36,107.16
32 3,988,716.36 2,188,753.69 1,033,527.24 1,133,990.77 2,336,259.48 39,902.17
33 5,217,950.91 2,182,643.96 892,861.91 1,019,577.04 797,199.20 14,618.07
34 19,826,622.88 2,367,764.04 1,000,686.13 1,045,445.41 808,195.55 4,194.05
35 22,666,521.85 2,824,823.38 1,194,093.16 1,201,090.98 841,157.03 29,548.48
36 7,002,127.42 4,233,799.42 1,292,041.99 1,391,618.66 950,849.58 31,844.83
37 3,029,669.36 2,736,504.20 924,444.90 1,129,486.44 925,462.08 15,763.69
38 2,680,058.07 3,586,132.50 1,171,829.21 1,051,174.68 809,836.76 36,413.95
39 2,516,935.39 15,420,897.16 1,471,400.66 1,813,504.17 918,053.21 15,763.69
40 2,496,244.13 15,318,804.32 3,043,635.41 1,860,449.11 1,075,156.07 31,844.83
41 2,737,191.06 4,471,389.29 5,260,569.59 1,650,236.75 883,520.71 29,548.48
42 3,153,886.68 1,462,944.40 2,715,128.93 5,166,528.40 1,087,413.59 15,763.69
43 5,582,477.12 1,069,358.31 502,229.74 3,050,546.37 3,265,039.37 36,107.16
44 3,015,189.84 947,108.65 381,474.27 683,121.01 1,573,311.32 36,400.91
45 4,018,584.24 925,884.49 335,043.19 371,928.44 298,673.51 14,013.10
46 17,054,595.16 1,082,833.65 362,588.16 406,513.67 282,420.20 3,589.08
47 17,892,686.71 1,267,924.69 529,342.54 589,480.40 331,328.46 28,943.51
48 5,006,379.02 2,693,187.90 634,416.29 562,678.73 410,819.51 15,158.72
49 1,575,797.74 1,484,147.69 369,803.60 426,901.61 342,437.29 15,158.72
50 1,274,914.81 2,171,092.09 512,705.92 404,854.18 269,336.49 35,808.98
51 1,052,722.95 12,159,425.00 684,933.70 787,139.81 332,460.97 15,158.72
52 1,025,672.10 11,740,230.01 2,216,667.07 1,129,394.48 513,771.71 15,158.72
53 1,269,487.16 2,856,733.44 3,557,463.90 1,124,536.15 328,650.71 28,943.51
54 1,401,868.59 407,919.51 1,393,555.48 3,787,874.44 553,444.93 15,158.72
55 3,543,191.20 202,752.05 166,466.62 1,742,508.43 1,941,790.55 35,502.19
56 1,602,040.53 88,543.79 56,826.85 115,152.89 755,779.21 35,808.98
57 2,451,098.98 21,078.16 9,512.32 100,277.74 81,373.68 24,208.81
58 13,381,249.09 33,148.80 21,048.80 63,079.26 18,720.79 0.00
59 14,147,441.09 150,184.51 69,589.01 22,211.70 19,590.60 0.00
60 3,183,367.95 155,626.71 32,779.48 31,394.35 66,119.09 0.00
61 425,818.48 137,214.94 7,144.08 17,979.75 22,437.62 0.00
62 225,353.33 241,870.35 31,367.97 0.00 21,393.97 0.00
63 88,204.01 452,691.61 63,929.68 56,987.58 1,952.55 0.00
64 21,872.59 272,769.96 462,647.38 23,920.99 13,952.54 0.00
65 61,007.90 0.00 190,246.71 38,491.14 1,952.55 0.00
66 150,978.94 0.00 0.00 139,928.13 93,826.95 0.00
67 183,957.52 0.00 0.00 0.00 146,738.88 0.00
68 138,009.37 0.00 0.00 0.00 0.00 0.00
69 263,256.47 0.00 0.00 0.00 0.00 0.00
70 476,922.25 0.00 0.00 0.00 0.00 0.00
71 290,667.90 0.00 0.00 0.00 0.00 0.00
72 - 0.00 0.00 0.00 0.00 0.00
73 - 0.00 0.00 0.00 0.00 0.00
-
Total Time Balance of Scheduled
Cash Flows 397,076,542.31 321,946,425.89 115,473,150.18 123,165,111.86 71,491,521.40 1,463,438.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1998-A
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999 95
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001 96
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002 97
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005 98
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005 99
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Prepared by Shawn Ostrowski (414) 636-5284 09/14/98
Scheduled Payment Date 15-Sep-98
Actual Payment Date 15-Sep-98
Collection Period Begin Date 06-Aug-98
Collection Period End Date 31-Jan-98 04-Sep-98
Days in accrual period (30/360) 30
Days in accrual period (ACT/360) 29
<S> <C> <C>
PART I -- MONTHLY DATA INPUT
Receipts During the Period $36,981,914.29
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 $36,981,914.29
Pool Balance (Beg. of Collection Period) $568,641,159.99
Pool Balance (End of Collection Period) $536,282,944.65
Total Collection $36,981,914.29
Negative Carry Withdrawls $0.00
Reinvestment Income (including Pre-Funding Account and Spread Account) $114,252.58
Pre-Funding Account Reinvestment Income $0.00
Total Distribution Amount $37,096,166.87
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $1,010,540.67
Scheduled Amounts 60 days or more past due $214,300.62
Net Losses on Liquidated Receivables $0.00
Number of Loans at Beginning of Period 15,806
Number of Loans at End of Period 15,296
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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
Collection Period Begin Date 06-Aug-98
Collection Period End Date 04-Sep-98
<S> <C>
PART II -- SUMMARY
Total Principal Balance of Notes and Certificates (Beginning of Period) $568,641,159.99
A-1 Note Beginning Principal Balance $18,008,513.59
A-2 Note Beginning Principal Balance $190,750,000.00
A-3 Note Beginning Principal Balance $145,750,000.00
A-4 Note Beginning Principal Balance $180,449,000.00
B Note Beginning Principal Balance $22,745,646.40
Certificate Beginning Principal Balance $10,938,000.00
Total Principal Balance of Notes and Certificates (End of Period) $536,282,944.65
A-1 Note Principal Balance (End of Period) $0.00
A-1 Note Pool Factor (End of Period) 0.0000000
A-2 Note Principal Balance (End of Period) $177,694,626.86
A-2 Note Pool Factor (End of Period) 0.9315577
A-3 Note Principal Balance (End of Period) $145,750,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Principal Balance (End of Period) $180,449,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) $21,451,317.79
B Note Pool Factor (End of Period) 0.8580527
Certificate Principal Balance (End of Period) $10,938,000.00
Certificate Pool Factor (End of Period) 1.0000000
COLLATERAL VALUE DECLINE $32,358,215.34
Pool Balance (Beg. of Collection Period) $568,641,159.99
Pool Balance (End of Collection Period) $536,282,944.65
Total Distribution Amount (TDA) $37,096,166.87
Total Collections and Investment Income for the Period $37,096,166.87
Negative Carry Withdrawls $0.00
Principal Distribution Amount (PDA) $32,358,215.34
Principal Allocation to Notes and Certificates $32,358,215.34
A-1 Noteholders' Principal Distributable Amount $18,008,513.59
A-2 Noteholders' Principal Distributable Amount $13,055,373.14
A-3 Noteholders' Principal Distributable Amount $0.00
A-4 Noteholders' Principal Distributable Amount $0.00
B Noteholders' Principal Distributable Amount $1,294,328.61
Certificateholders' Principal Distributable Amount $0.00
Interest Distributable Amount $2,680,291.97
Noteholders' Interest Distributable Amount applicable to A-1 Notes $80,440.53
Noteholders' Interest Distributable Amount applicable to A-2 Notes $859,265.17
Noteholders' Interest Distributable Amount applicable to A-3 Notes $697,170.83
Noteholders' Interest Distributable Amount applicable to A-4 Notes $876,681.39
Noteholders' Interest Distributable Amount applicable to B Notes $112,590.95
Certificateholders' Interest Distributable Amount $54,143.10
Spread Account
Beginning Spread Account Balance $12,499,977.37
Deposit to Spread Account from Pre-Funding Account $0.00
Deposit to Spread Account from Excess Collections over Distributions $2,111,635.99
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 2.33%
Spread account % of Ending Pool Balance 2.33%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $1,010,540.67
as % of Ending Pool Balance 0.19%
Scheduled Amounts 60 days or more past due $214,300.62
as % of Ending Pool Balance 0.04%
Net Losses on Liquidated Receivables $0.00
as % of Ending Pool Balance 0.00%
</TABLE>
<PAGE>
PART III -- SERVICING CALCULATIONS 15-Sep-98
<TABLE>
<CAPTION>
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 1 Cutoff Pool 1 Pool 2
<S> <C> <C> <C>
Wtd. Avg. APR 8.758% 8.758% 8.597%
Contract Value (Beg. of Collection Period), by origination pool $293,674,184.15 $102,616,280.93
Contract Value (End of Collection Period), by origination pool $325,333,194.29 $272,675,448.34 $ 98,086,568.05
---------------- ---------------- ---------------
Contract Value Decline $ 20,998,735.81 $ 4,529,712.88
7.15% 4.41%
Initial Pool Balance $624,998,868.47
Pool Balance (End of Collection Period) $536,282,944.65
Collections and Investment Income for the period $ 37,096,166.87
Negative Carry Withdrawls $ 0.00
Total Distribution Amount (TDA) $ 37,096,166.87
Principal Distribution Amount (PDA) $ 32,358,215.34
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $ 13,125,315.80 $ 2,225,634.79
Total Unscheduled Principal $ 18,385,990.69
</TABLE>
<TABLE>
<CAPTION>
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 3 Pool 4 Pool 5
<S> <C> <C> <C>
Wtd. Avg. APR 8.491% 9.174% 9.428%
Contract Value (Beg. of Collection Period), by origination pool $109,270,440.88 $61,873,775.03 $1,206,479.00
Contract Value (End of Collection Period), by origination pool $104,693,350.64 $59,641,765.97 $1,185,811.65
---------------- --------------- -------------
$ 4,577,090.24 $ 2,232,009.06 $ 20,667.35
Contract Value Decline 4.19% 3.61% 1.71%
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) $ 2,070,263.55 $ 964,776.55
Total Unscheduled Principal
</TABLE>
<TABLE>
<CAPTION>
2. CALCULATION OF DISTRIBUTABLE AMOUNTS Pool 1 Cutoff Pool 1
<S> <C> <C>
A-1 Note Beginning Principal Balance $ 18,008,513.59
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-1 Noteholders' Share of the Principal Distribution Amount 55.65%
Preliminary A-1 Noteholders' Principa; Distributable Amount $ 18,008,513.59
One-Time Excess Prefunding Account Payment $ 0.00
A-1 Noteholders' Principal Distributable Amount $ 18,008,513.59
Principal Distribution Amount Remaining $ 14,349,701.75
A-2 Note Beginning Principal Balance $190,750,000.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-2 Noteholders' Share of the Principal Distribution Amount 40.35%
A-2 Noteholders' Principal Distributable Amount $ 13,055,373.14
Principal Distribution Amount Remaining $ 1,294,328.61
A-3 Note Beginning Principal Balance $145,750,000.00
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-3 Noteholders' Share of the Principal Distribution Amount 0.00%
A-3 Noteholders' Principal Distributable Amount $ 0.00
Principal Distribution Amount Remaining $ 1,294,328.61
A-4 Note Beginning Principal Balance $180,449,000.00
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-4 Noteholders' Share of the Principal Distribution Amount 0.00%
A-4 Noteholders' Principal Distributable Amount $ 0.00
Principal Distribution Amount Remaining $ 1,294,328.61
B Note Beginning Principal Balance $ 22,745,646.40
B Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
B Noteholders' Share of the Principal Distribution Amount 4.00%
B Noteholders' Principal Distributable Amount $ 1,294,328.61
Principal Distribution Amount Remaining $ 0.00
Certificate Beginning Principal Balance $ 10,938,000.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $ 0.00
Certificateholders' Share of the Principal Distribution Amount 0.00%
Certificateholders' Principal Distributable Amount $ 0.00
Interest Accrued on Class A-1 Notes this period 5.5450% $ 80,440.53
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 $ 80,440.53
Interest Accrued on Class A-2 Notes this period 5.5920% $ 859,265.17
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 $ 859,265.17
Interest Accrued on Class A-3 Notes this period 5.7400% $ 697,170.83
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to A-3 Notes $ 697,170.83
Interest Accrued on Class A-4 Notes this period 5.8300% $ 876,681.39
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-4 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Noteholders' Interest Distributable Amount applicable to A-4 Notes $ 876,681.39
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $ 2,513,557.92
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Offered Noteholders' Interest Distributable Amount $ 2,513,557.92
<PAGE>
Interest Accrued on Class B Notes this period 5.9400% $ 112,590.95
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 $ 112,590.95
Interest Accrued on Certificates this period 5.9400% $ 54,143.10
Certificateholders' Interest Carryover Shortfall (Previous Period) $ 0.00
Interest Due (in Arrears) on Above Shortfall $ 0.00
Certificateholders' Interest Distributable Amount $ 54,143.10
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. Total Distribution Amount (TDA) $ 37,096,166.87
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 $ 37,096,000.20
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 $ 80,440.53
Noteholders' Interest applicable to A-1 Notes Paid this Period from TDA $ 80,440.53
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 $ 859,265.17
Noteholders' Interest applicable to A-2 Notes Paid this Period from TDA $ 859,265.17
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-2 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-3 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-3 Notes this period $ 697,170.83
Noteholders' Interest applicable to A-3 Notes Paid this Period from TDA $ 697,170.83
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-3 Notes $ 0.00
Noteholders' Interest Carryover Shortfall (Previous Period)
applicable to A-4 Notes $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-4 Notes this period $ 876,681.39
Noteholders' Interest applicable to A-4 Notes Paid this Period from TDA $ 876,681.39
Preliminary Noteholders' Interest Carryover Shortfall (Current Period)
applicable to A-4 Notes $ 0.00
Offered Noteholders' Interest Carryover Shortfall (Previous Period) $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $ 2,513,557.92
Offered Noteholders' Interest Paid this Period from TDA $ 2,513,557.92
Preliminary A Noteholders' Interest Carryover
Shortfall (Current Period) $ 0.00
Total A Noteholders' Principal Carryover Shortfall $ 0.00
Total Distribution Amount Remaining $ 34,582,442.28
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 $ 112,590.95
Noteholders' Interest applicable to B Notes Paid this Period from TDA $ 112,590.95
Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to B Notes $ 0.00
Total Distribution Amount Remaining $ 34,469,851.33
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-1 Noteholders' Monthly Principal Distributable Amount $ 18,008,513.59
A-1 Noteholders' Principal Distributable Amount Paid from TDA $ 18,008,513.59
Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 16,461,337.74
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-2 Noteholders' Monthly Principal Distributable Amount $ 13,055,373.14
A-2 Noteholders' Principal Distributable Amount Paid from TDA $ 13,055,373.14
Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 3,405,964.61
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-3 Noteholders' Monthly Principal Distributable Amount $ 0.00
A-3 Noteholders' Principal Distributable Amount Paid from TDA $ 0.00
Preliminary A-3 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 3,405,964.61
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-4 Noteholders' Monthly Principal Distributable Amount $ 0.00
A-4 Noteholders' Principal Distributable Amount Paid from TDA $ 0.00
Preliminary A-4 Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Distribution Amount Remaining $ 3,405,964.61
<PAGE>
B Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
B Noteholders' Monthly Principal Distributable Amount $ 1,294,328.61
B Noteholders' Principal Distributable Amount Paid from TDA $ 1,294,328.61
Preliminary B Noteholders' Principal Carryover
Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $ 2,111,635.99
4. RECONCILIATION OF PRE-FUNDING ACCOUNT
Beginning Pre-Funding Account Balance $ 0.00
New Collateral Purchased $ 0.00
Deposit to Spread Account 2.00% $ 0.00
-----
Payment to Seller $ 0.00
Payment to Class A-1 after Funding is Complete $ 0.00
Ending Pre-Funding Account Balance $ 0.00
Excess Pre-Funded Amount/(Payment to Sellers) $ 0.00
Adjusted Ending Pre-Funding Account Balance $ 0.00
5. RECONCILIATION OF NEGATIVE CARRY ACCOUNT
Beginning Negative Carry Account Balance $ 0.00
Negative Carry 3.209816%
Number of Days Remaining 0 days
Pre-Funded Percentage 0.000%
Negative Carry Withdrawls $0.00
Cumulative Negative Carry Withdrawls $ 4,595,626.41
Maximum Negative Carry Amount $ 0.00
Required Negative Carry Account Balance $ 0.00
Interim Ending Negative Carry Account Balance $ 0.00
Negative Carry Amount Released to Seller $ 0.00
Ending Negative Carry Account Balance $ 0.00
6. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $ 12,499,977.37
Deposit to Spread Account from Pre-Funding Account $ 0.00
Deposit to Spread Account from Excess Collections over Distributions $ 2,111,635.99
Distribution from Spread Account to Noteholders' Distr. Account $ 0.00
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-1 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-2 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-3 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to A-4 Notes $ 0.00
Adj to Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary A-3 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary A-4 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary Noteholders' Interest Carryover
Shortfall (Current Period) applicable to B Notes $ 0.00
Adj to Preliminary B Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Preliminary Spread Account Balance Remaining $ 14,611,613.36
Cumulative Realized Losses since 31-January-98 (Cut-off Date) $ 0.00
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end of
Collection Period) $ 0.00
Is 12*Realized Losses + Unliq. Repos GREATER THAN
1.65% of Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $ 214,300.62
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25% of
Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $ 0.00
Preliminary A-2 Note Principal Balance (End of Period) $177,694,626.86
Preliminary A-3 Note Principal Balance (End of Period) $145,750,000.00
Preliminary A-4 Note Principal Balance (End of Period) $180,449,000.00
Preliminary B Note Principal Balance (End of Period) $ 21,451,317.79
Preliminary Total Principal Balance of Notes (End of Period) $525,344,944.65
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 525,344,944.65
<PAGE>
Preliminary Spread Account Balance Remaining $ 14,611,613.36
Preliminary Excess Amount in Spread Account $ 2,111,635.99
Preliminary Shortfall Amount in Spread Account $ 0.00
Deposit to Spread Account from Remaing Excess Distribution $ 0.00
Spread Account Excess $ 2,111,635.99
Ending Spread Account Balance (after distributions) $ 12,499,977.37
Net Change in Spread Account Balance $ 0.00
Total Excess Distribution Amount Remaining $ 2,111,635.99
Certificateholders' Interest Carryover Shortfall (Previous Period) $ 0.00
Interest Due (in Arrears) on Above Shortfall $ 0.00
Interest Accrued on Certificates this period $ 54,143.10
Certificateholders' Interest Paid from Excess Distribution $ 54,143.10
Preliminary Certificateholders' Interest Carryover
Shortfall (Current Period) $0.00
Total Excess Distribution Amount Remaining $ 2,057,492.89
Certificateholders' Principal Carryover Shortfall (Previous Period) $ 0.00
Certificateholders' Principal Distributable Amount applicable to
current period $ 0.00
Certificateholders' Principal Distributable Amount Paid from Fixed
and Floating Rate Excess Distrbution $ 0.00
Preliminary Certificateholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Excess Distribution Amount Remaining $ 2,057,492.89
Servicing Fee Shortfall (Previous Period) $ 0.00
Servicing Fees Accrued during this Period 1.00% $ 473,867.63
Adjustment to Servicing Fee $ 0.00
Adjustment to Excess Distribution Amount Remaining $ 0.00
Servicing Fees Paid this Period from Excess Distribution $ 473,867.63
Servicing Fee Shortfall $ 0.00
Total Excess Distribution Amount Remaining $ 1,583,625.26
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) $177,694,626.86
A-3 Note Principal Balance (End of Period) $145,750,000.00
A-4 Note Principal Balance (End of Period) $180,449,000.00
B Note Principal Balance (End of Period) $ 21,451,317.79
Certificate Principal Balance (End of Period) $ 10,938,000.00
Total Principal Balance of Notes and Certificates (End of Period) $536,282,944.65
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 0.9315577
A-3 Note Pool Factor (End of Period) $145,750,000.00 1.0000000
A-4 Note Pool Factor (End of Period) $180,449,000.00 1.0000000
B Note Pool Factor (End of Period) $ 25,000,000.00 0.8580527
Certificate Pool Factor (End of Period) $ 10,938,000.00 1.0000000
Total Notes & Certificates Pool Factor (End of Period) 0.8580527
Specified Spread Account Balance (after all distributions
and adjustments) $ 12,499,977.37
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $18,008,513.59
per $1,000 original principal amount: $249.73
(b) A-2 Notes: $13,055,373.14
per $1,000 original principal amount: $68.44
(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: $1,294,328.61
per $1,000 original principal amount: $51.77
(f) Total $32,358,215.34
(2) Interest on the Notes
(a) A-1 Notes: $80,440.53
per $1,000 original principal amount: $1.12
(b) A-2 Notes: $859,265.17
per $1,000 original principal amount: $4.50
(c) A-3 Notes: $697,170.83
per $1,000 original principal amount: $4.78
(d) A-4 Notes: $876,681.39
per $1,000 original principal amount: $4.86
(e) B Notes: $112,590.95
per $1,000 original principal amount: $4.50
(f) Total $2,626,148.87
(3) Pool Balance at the end of the related Collection Period $536,282,944.65
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $177,694,626.86
(ii) A-2 Note Pool Factor: 0.9315577
(c) (i) outstanding principal amount of A-3 Notes: $145,750,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $180,449,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $21,451,317.79
(ii) B Note Pool Factor: 0.8580527
(f) (i) Certificate Balance $10,938,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $473,867.63
per $1,000 Beginning of Collection Period: 1.61358287
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00056752
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $12,499,977.37
(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
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $18,008,513.59
per $1,000 original principal amount: $249.73
(b) A-2 Notes: $13,055,373.14
per $1,000 original principal amount: $68.44
(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: $1,294,328.61
per $1,000 original principal amount: $51.77
(f) Certificates: $0.00
per $1,000 original principal amount: $0.00
(g) Total: $32,358,215.34
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $80,440.53
per $1,000 original principal amount: $1.12
(b) A-2 Notes: $859,265.17
per $1,000 original principal amount: $4.50
(c) A-3 Notes: $697,170.83
per $1,000 original principal amount: $4.78
(d) A-4 Notes: $876,681.39
per $1,000 original principal amount: $4.86
(e) B Notes: $112,590.95
per $1,000 original principal amount: $4.50
(f) Certificates: $54,143.10
per $1,000 original principal amount: $4.95
(g) Total: $2,680,291.97
(3) Pool Balance at end of related Collection Period: $536,282,944.65
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount of A-2 Notes: $177,694,626.86
(ii) A-2 Note Pool Factor: 0.9315577
(c) (i) outstanding principal amount of A-3 Notes: $145,750,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $180,449,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $21,451,317.79
(ii) C Note Pool Factor: 0.8580527
(f) (i) Certificate Balance $10,938,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $473,867.63
per $1,000 Beginning of Collection Period: 1.6135829
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0005675
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the Collection Period: $0.00
(9) Amount in Spread Account: $12,499,977.37
(10) Amount in Pre-Funding Account: $0.00
<PAGE>
(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
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $2,626,148.87
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $32,358,215.34
(4) Certificateholders' Interest Distributable Amount to be
deposited into Certificateholders' Distribution Account: $54,143.10
(5) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(6) Payment of Servicing Fee to Servicer: $473,867.63
(7) Release to Seller from Excess Collections over Distributions $1,583,625.26
Check for Error NO ERROR
Sum of Above Distributions $37,096,166.87
Total Distribution Amount plus Releases to Seller $37,096,166.87
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CASE EQUIPMENT LOAN TRUST 1998-A
SERVICER'S CERTIFICATE
$72,113,000 Class A-1 5.545% Asset Backed Notes due March 15, 1999
$190,750,000 Class A-2 5.592% Asset Backed Notes due July 16, 2001
$145,750,000 Class A-3 5.740% Asset Backed Notes due August 15, 2002
$180,449,000 Class A-4 5.830% Asset Backed Notes due February 15, 2005
$25,000,000 Class B 5.940% Asset Backed Notes due February 15, 2005
$10,938,000 5.940% Asset Backed Certificates due February 15, 2005
Payment Date: 15-Sep-98
<S> <C>
(1) Total Distribution Amount: $37,096,166.87
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $80,440.53
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $859,265.17
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $697,170.83
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $876,681.39
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount applicable to b Notes: $112,590.95
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable Amount' $2,626,148.87
deposited into Note Distribution Account:
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $18,008,513.59
(15) % of Fixed Rate Principal Distribution Amount applicable to A-1 Noteholders 55.65%
(16) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(17) A-1 Noteholders' Principal Distributable Amount: $18,008,513.59
(18) A-2 Noteholders' Monthly Principal Distributable Amount: $13,055,373.14
(19) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 40.35%
(20) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-2 Noteholders' Principal Distributable Amount: $13,055,373.14
(22) A-3 Noteholders' Monthly Principal Distributable Amount: $0.00
(23) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 0.00%
(24) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(25) A-3 Noteholders' Principal Distributable Amount: $0.00
(26) A-4 Noteholders' Monthly Principal Distributable Amount: $0.00
(27) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 0.00%
(28) A-4 Noteholders' Principal Carryover Shortfall: $0.00
(29) A-4 Noteholders' Principal Distributable Amount: $0.00
(30) B Noteholders' Monthly Principal Distributable Amount: $1,294,328.61
(31) % of Fixed Rate & Floating Rate Principal Distribution
Amount applicable to B Noteholders 4.00%
(32) B Noteholders' Principal Carryover Shortfall: $0.00
(33) B Noteholders' Principal Distributable Amount: $1,294,328.61
(34) Noteholders' Principal Distribution Amount: $32,358,215.34
(35) Noteholders' Distributable Amount: $34,984,364.21
(36) Deposit to Spread Account (from excess collections): $2,111,635.99
<PAGE>
(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 $525,344,944.65
(38) Spread Account Balance over the Specified Spread Account Balance: $2,111,635.99
(39) Certificateholders' Interest Distributable Amount: $54,143.10
(40) Certificateholders' Interest Carryover Shortfall: $0.00
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount
applicable to Certificateholders 0.00%
(42) Certificateholders' Principal Distributable Amount applicable
to current period $0.00
(43) Certificateholders' Principal Carryover Shortfall: $0.00
(44) Certificateholders' Principal Distributable Amount: $0.00
(45) Certificateholders' Distributable Amount: $54,143.10
(46) Servicing Fee: $473,867.63
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $1,583,625.26
(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: $568,641,159.99
(50) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $0.00
A-1 Note Pool Factor: 0.0000000
Outstanding Principal Balance of A-2 Notes: $177,694,626.86
A-2 Note Pool Factor: 0.9315577
Outstanding Principal Balance of A-3 Notes: $145,750,000.00
A-3 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-4 Notes: $180,449,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $21,451,317.79
B Note Pool Factor: 0.8580527
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: $0.00
(53) Spread Account Balance after giving effect to all distributions: $12,499,977.37
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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 (414) 636-5284 File: us98b1.xls
------------------------------------------------
04-Sep-98 04-Sep-98 04-Sep-98
------------------------------------------------
Pool 1 Pool 2 Pool 3
<S> <C> <C> <C>
NPV Data Input Section
Scheduled cash flows as of the indicated cutoff date
Row 0 is total delinquent amount valued without discounting 3,253,147.47 889,446.40 227,513.66
8,293,090.70 1,863,438.97 2,250,465.05
8,841,678.87 1,930,881.00 1,934,727.52
10,039,413.66 2,036,317.45 1,967,691.84
12,489,519.64 1,924,402.20 2,155,489.86
8,836,823.97 1,760,723.49 2,312,038.62
8,366,335.21 1,736,148.49 1,787,823.30
15,104,318.27 1,860,679.89 1,788,562.35
18,008,046.64 1,843,202.63 1,798,508.17
16,708,894.27 1,847,987.84 1,865,546.07
16,203,434.86 1,784,761.10 2,236,650.41
10,462,838.12 1,829,398.49 6,367,990.47
8,700,615.48 1,859,959.41 4,393,608.36
7,964,617.76 1,786,053.52 1,851,865.86
8,677,855.67 1,843,708.67 2,143,268.38
9,845,976.81 1,935,355.22 2,093,064.00
11,988,840.39 1,868,384.07 2,267,816.18
8,534,697.04 1,656,088.08 2,189,581.36
8,093,816.26 1,611,962.40 1,720,098.07
14,782,250.49 1,724,593.07 1,725,097.62
17,554,712.78 1,689,116.43 1,723,639.47
16,131,641.25 1,678,311.33 1,708,763.23
15,518,434.78 1,628,265.30 2,062,832.44
9,768,385.00 1,654,019.46 6,249,025.98
7,911,161.17 1,662,175.66 4,029,935.57
7,107,024.81 1,578,942.10 1,708,178.19
7,949,358.36 1,593,507.25 1,969,787.75
9,051,270.78 1,619,089.84 2,011,316.11
10,912,902.83 1,518,932.34 2,047,578.88
7,498,645.81 1,376,377.77 2,034,695.16
7,339,304.11 1,310,039.45 1,595,005.29
13,893,145.29 1,360,140.66 1,568,248.09
16,386,383.19 1,261,269.12 1,550,840.17
14,592,581.85 1,219,923.67 1,565,138.66
13,727,622.82 1,121,580.28 1,911,851.22
7,907,914.04 1,126,894.73 5,930,710.61
6,020,367.76 1,114,081.60 3,703,440.80
4,970,162.78 1,036,786.66 1,377,443.44
5,800,637.18 1,019,563.13 1,580,903.96
6,653,882.18 1,101,000.16 1,585,785.91
7,915,724.59 992,030.69 1,661,452.56
5,406,530.95 851,876.94 1,582,206.12
5,096,366.63 805,333.56 1,205,325.13
8,238,384.29 792,804.02 1,201,516.28
11,260,307.80 720,945.84 1,176,550.16
9,684,931.71 619,947.29 1,228,403.34
8,830,001.58 580,981.92 1,446,777.59
4,380,244.83 554,632.51 4,590,105.48
2,707,667.75 488,663.71 2,336,437.52
1,786,773.60 459,205.79 455,453.41
2,507,466.14 426,135.62 615,074.75
3,139,570.72 461,892.08 690,160.74
4,015,876.54 403,956.22 781,567.09
2,274,672.11 332,561.18 677,424.20
2,196,932.40 255,774.29 424,618.93
4,412,225.78 250,380.47 294,399.44
6,715,664.13 241,708.37 310,690.14
5,583,913.05 128,736.83 313,886.41
5,278,495.03 98,390.77 609,968.32
1,702,448.37 47,534.40 2,664,290.64
448,539.43 26,996.20 1,347,398.15
171,032.59 26,996.20 89,447.45
246,243.23 17,246.87 193,827.50
288,261.72 74,475.21 156,510.52
239,970.20 7,755.20 139,820.39
53,028.41 7,755.20 25,908.95
52,658.58 7,755.20 7,965.05
378,285.56 7,755.20 5,002.91
546,722.25 23,865.28 5,002.91
121,947.79 0.00 5,002.91
224,027.79 0.00 89,387.07
0.00 0.00 80,572.23
0.00 0.00 -
0.00 0.00 -
0.00 0.00 -
Total Time Balance of Scheduled Cash Flows 527,796,665.90 72,977,602.39 119,404,682.38
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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
<S> <C>
Settle Date 26-Aug-98
Prepared by Shawn Ostrowski (414) 636-5284
Scheduled Payment Date 15-Sep-98
Actual Payment Date 15-Sep-98
Collection Period Begin Date 31-Jul-98
Collection Period End Date 04-Sep-98
Days in accrual period (30/360) 19
Days in accrual period (ACT/360) 20
PART I -- MONTHLY DATA INPUT
Receipts During the Period $ 21,028,356.38
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 $ 21,028,356.38
Pool Balance (Beg. of Collection Period) $525,229,239.02
Pool Balance (End of Collection Period) $607,215,373.66
Total Receivables Collection $ 21,028,356.38
Negative Carry Withdrawls $ 300,471.65
Yield Supplement Withdrawals $ 0.00
Spread Account Withdrawals to Pay NoteHolders $ 0.00
Release from Pre-Funding Amount to Paydown A1 Principal $ 4,150.61
Reinvestment Income (including Pre-Funding Account, Spread Account and YSA) $ 271,668.58
Pre-Funding Account Reinvestment Income $ 0.00
Total Distribution Amount $ 21,604,647.22
MISCELLANEOUS DATA
TOTAL COLLATERAL
Scheduled Amounts 30 - 59 days past due $ 689,750.16
Scheduled Amounts 60 days or more past due $ 24,700.63
Net Losses on Liquidated Receivables $ 0.00
Number of Loans at Beginning of Period 17,856
Number of Loans at End of Period 20,575
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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
Collection Period Begin Date 31-Jul-98
Collection Period End Date 04-Sep-98
PART II -- SUMMARY
<S> <C>
Total Principal Balance of Notes, Deferred Purchase Price and Certificates
(Beginning of Period) $625,000,000.00
A-1 Note Beginning Principal Balance $112,706,000.00
A-2 Note Beginning Principal Balance $200,000,000.00
A-3 Note Beginning Principal Balance $140,000,000.00
A-4 Note Beginning Principal Balance $134,794,000.00
B Note Beginning Principal Balance $ 25,000,000.00
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) $607,215,373.66
A-1 Note Principal Balance (End of Period) $ 95,632,758.71
A-1 Note Pool Factor (End of Period) 0.8485152
A-2 Note Principal Balance (End of Period) $200,000,000.00
A-2 Note Pool Factor (End of Period) 1.0000000
A-3 Note Principal Balance (End of Period) $140,000,000.00
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Principal Balance (End of Period) $134,794,000.00
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Principal Balance (End of Period) $ 24,288,614.95
B Note Pool Factor (End of Period) 0.9715446
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 $ 17,784,626.34
Pool Balance (Beg. of Collection Period) $525,229,239.02
Pool Balance (End of Collection Period) $607,215,373.66
Total Distribution Amount (TDA) $ 21,604,647.22
Total Collections and Investment Income for the Period $ 21,304,175.57
Negative Carry Withdrawls $ 300,471.65
Yield Supplement Withdrawals $ 0.00
Principal Distribution Amount (PDA) $ 17,784,626.34
Principal Allocation to Notes, Deferred Purchase Price and Certificates $ 17,784,626.34
A-1 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 17,073,241.29
A-2 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 0.00
A-3 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 0.00
A-4 Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 0.00
B Noteholders' Principal Distributable Amount (including Carryover Shortfall) $ 711,385.05
Deferred Purchase Price Principal Distributable Amount (including Carryover Shortfall) $ 0.00
Certificateholders' Principal Distribuatable Amount (including Carryover Shortfall) $ 0.00
Interest Distributable Amount $ 1,915,471.76
Noteholders' Interest Distributable Amount applicable to A-1 Notes $ 351,110.50
Noteholders' Interest Distributable Amount applicable to A-2 Notes $ 601,666.67
Noteholders' Interest Distributable Amount applicable to A-3 Notes $ 429,294.44
Noteholders' Interest Distributable Amount applicable to A-4 Notes $ 421,156.36
Noteholders' Interest Distributable Amount applicable to B Notes $ 79,034.72
Deferred Purchase Price Interest Distributable Amount $ 32,943.40
Certificateholders' Interest Distributable Amount $ 265.67
Spread Account
Beginning Spread Account Balance $ 10,504,584.78
Deposit to Spread Account from Pre-Funding Account $ 1,995,332.21
Deposit to Spread Account from Excess Collections over Distributions $ 1,937,591.52
Distribution from Spread Account for Interest / Principal Shortfall $ 0.00
Specified Spread Account Balance $ 10,504,584.78
Ending Spread Account Balance (after distributions) $ 10,504,584.78
Credit Enhancement 1.73%
Spread account % of Ending Pool Balance 1.73%
Overcollateralization % of Ending Pool Balance 0.00%
Scheduled Amounts 30 - 59 days past due $ 689,750.16
as % of Ending Pool Balance 0.11%
Scheduled Amounts 60 days or more past due $ 24,700.63
as % of Ending Pool Balance 0.00%
Net Losses on Liquidated Receivables $ 0.00
as % of Ending Pool Balance 0.00%
</TABLE>
<PAGE>
PART III -- SERVICING CALCULATIONS 15-Sep-98
<TABLE>
<CAPTION>
1. SOURCES AND USES OF COLLECTION ACCOUNT BALANCE Pool 1 Pool 2 Pool 3
<S> <C> <C> <C>
Wtd. Avg. APR 8.559% 8.559% 8.668%
Contract Value (Beg. of Collection Period), by origination pool $459,900,298.88 $65,328,940.14 $99,766,610.37
Contract Value (End of Collection Period), by origination pool $444,972,273.39 $62,856,954.15 $99,386,146.12
---------------- --------------- ---------------
Contract Value Decline $ 14,928,025.49 $ 2,471,985.99 $ 380,464.25
3.25% 3.78% 0.38%
Initial Pool Balance $624,995,849.39
Pool Balance (End of Collection Period) $607,215,373.66
Collections and Investment Income for the period $ 21,304,175.57
Negative Carry Withdrawls $ 300,471.65
Yield Supplement Withdrawals $ 0.00
Total Distribution Amount (TDA) $ 21,604,647.22
Principal Distribution Amount (PDA) $ 17,784,626.34
Initial B Percentage 4.000%
Unscheduled Principal (per pool) $ 4,869,328.97 $ 0.00 $ 0.00
Total Unscheduled Principal $ 4,869,328.97
2. CALCULATION OF DISTRIBUTABLE AMOUNTS
Principal Distributable Amount 17,784,626.34
A-1 Note Beginning Principal Balance $112,706,000.00
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-1 Noteholders' Share of the Principal Distribution Amount 96.00%
Preliminary A-1 Noteholders' Principal Distributable Amount
(including One-Time Excess Prefund Acct. Pmt.) $ 17,073,241.29
One-Time Excess Prefunding Account Payment $ 4,150.61
A-1 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 17,073,241.29
Principal Distributable Amount Remaining $ 711,385.05
A-2 Note Beginning Principal Balance $200,000,000.00
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-2 Noteholders' Share of the Principal Distribution Amount 0.00%
A-2 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 0.00
Principal Distributable Amount Remaining $ 711,385.05
A-3 Note Beginning Principal Balance $140,000,000.00
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-3 Noteholders' Share of the Principal Distribution Amount 0.00%
A-3 Noteholders' Principal Distributable Amount (including
Carryover Shortfall) $ 0.00
Principal Distributable Amount Remaining $ 711,385.05
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 $ 711,385.05
B Note Beginning Principal Balance $ 25,000,000.00
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) $ 711,385.05
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 $ 351,110.50
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 $ 351,110.50
Interest Accrued on Class A-2 Notes this period $ 601,666.67
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 $ 601,666.67
Interest Accrued on Class A-3 Notes this period $ 429,294.44
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 $ 429,294.44
Interest Accrued on Class A-4 Notes this period $ 421,156.36
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 $ 421,156.36
Interest Accrued on Class A-1, A-2, A-3 and A-4 Notes this period $ 1,803,227.97
Offered Noteholders' Interest Carryover Shortfall
(Previous Period) $ 0.00
Interest Due (in Arrears) on above Shortfall $ 0.00
Offered Noteholders' Interest Distributable Amount $ 1,803,227.97
Interest Accrued on Class B Notes this period $ 79,034.72
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 $ 79,034.72
<PAGE>
Interest Accrued on Deferred Purchase Price this period $ 32,943.40
Deferred Purchase Price Interest Carryover Shortfall
(Previous Period) $ 0.00
Interest Due (in Arrears) on Above Shortfall $ 0.00
Deferred Purchase Price Interest Distributable Amount $ 32,943.40
Interest Accrued on Certificates this period $ 265.67
Certificateholders' Interest Carryover Shortfall
(Previous Period) $ 0.00
Interest Due (in Arrears) on Above Shortfall $ 0.00
Certificateholders' Interest Distributable Amount $ 265.67
<PAGE>
3. ALLOCATION OF DISTRIBUTION AMOUNTS
a. Total Distribution Amount (TDA) $ 21,604,647.22
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 $ 21,604,480.55
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 $ 351,110.50
Noteholders' Interest applicable to A-1 Notes Paid this Period
from TDA $ 351,110.50
Preliminary Noteholders' Interest Carryover Shortfall (Current
Period) applicable to A-1 Not $ 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 $ 601,666.67
Noteholders' Interest applicable to A-2 Notes Paid this
Period from TDA $ 601,666.67
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 $ 429,294.44
Noteholders' Interest applicable to A-3 Notes Paid
this Period from TDA $ 429,294.44
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 $ 421,156.36
Noteholders' Interest applicable to A-4 Notes Paid this
Period from TDA $ 421,156.36
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 $ 1,803,227.97
Offered Noteholders' Interest Paid this Period from TDA $ 1,803,227.97
Preliminary A Noteholders' Interest Carryover
Shortfall (Current Period) $ 0.00
Total Distribution Amount Remaining $ 19,801,252.58
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 $ 79,034.72
Noteholders' Interest applicable to B Notes Paid this
Period from TDA $ 79,034.72
Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $ 0.00
Total Distribution Amount Remaining $ 19,722,217.86
A-1 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-1 Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $ 17,073,241.29
A-1 Noteholders' Principal Distributable Amount Paid from TDA $ 17,073,241.29
Preliminary A-1 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Total Distribution Amount Remaining $ 2,648,976.58
A-2 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-2 Noteholders' Monthly Principal Distributable Amount (including
Caryover Shortfall) $ 0.00
A-2 Noteholders' Principal Distributable Amount Paid from TDA $ 0.00
Preliminary A-2 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Total Distribution Amount Remaining $ 2,648,976.58
A-3 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-3 Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $ 0.00
A-3 Noteholders' Principal Distributable Amount Paid from TDA $ 0.00
Preliminary A-3 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Total Distribution Amount Remaining $ 2,648,976.58
A-4 Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
A-4 Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $ 0.00
A-4 Noteholders' Principal Distributable Amount Paid from TDA $ 0.00
Preliminary A-4 Noteholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Total Distribution Amount Remaining $ 2,648,976.58
B Noteholders' Principal Carryover Shortfall (Previous Period) $ 0.00
B Noteholders' Monthly Principal Distributable Amount
(including Caryover Shortfall) $ 711,385.05
B Noteholders' Principal Distributable Amount Paid from TDA $ 711,385.05
Preliminary B Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Total Excess Distribution Amount Remaining $ 1,937,591.52
4. RECONCILIATION OF PRE-FUNDING ACCOUNT
Beginning Pre-Funding Account Balance $ 99,770,760.98
New Collateral Purchased $ 99,766,610.37
Deposit to Spread Account $ 1,995,332.21
Deposit to Yield Supplement Account $ 196,952.87
----------------
Payment to Seller $ 97,574,325.29
Payment to Class A-1 after Funding is Complete $ 4,150.61
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 $ 1,530,558.06
<PAGE>
Negative Carry .268374%
Number of Days Remaining 169 days
Pre-Funded Percentage 15.963%
Negative Carry Withdrawls $ 300,471.65
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 $ 1,230,086.41
Negative Carry Amount Released to Seller $ 1,230,086.41
Ending Negative Carry Account Balance $ 0.00
<PAGE>
6. RECONCILATION OF YIELD SUPPLEMENT ACCOUNT
Beginning Yield Supplement Account Balance $ 2,048,380.00
Deposit to Yield Supplement Account from Pre-Funding Account $ 196,952.87
Receivables Percentage 84.04%
Withdrawal of Yield Supplement Amount $ 0.00
Maximum Yield Supplement Amount $ 2,245,332.87
Required Yield Supplement Amount $ 2,245,332.87
Interim Yield Supplement Account Balance $ 2,245,332.87
Yield Supplement Amount Released to Seller $ 0.00
Ending Yield Supplement Account Balance $ 2,245,332.87
7. DISTRIBUTIONS FROM SPREAD ACCOUNT
Beginning Spread Account Balance $ 10,504,584.78
Deposit to Spread Account from Pre-Funding Account $ 1,995,332.21
Deposit to Spread Account from Excess Collections over Distributions $ 1,937,591.52
Distribution from Spread Account to Noteholders' Distr. Account $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-1 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-2 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-3 Notes $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to A-4 Notes $ 0.00
Remaining Distributed Spread Account Amount to
Noteholders' Distr. Account $ 0.00
Adj to Preliminary Noteholders' Interest Carryover Shortfall
(Current Period) applicable to B Notes $ 0.00
Remaining Distributed Spread Account Amount to
Noteholders' Distr. Account $ 0.00
Adj to Preliminary A-1 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary A-2 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary A-3 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Adj to Preliminary A-4 Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Remaining Distributed Spread Account Amount to
Noteholders' Distr. Account $ 0.00
Adj to Preliminary B Noteholders' Principal Carryover
Shortfall (Current Period) $ 0.00
Preliminary Spread Account Balance Remaining $ 14,437,508.51
Cumulative Realized Losses since 31-July-98 (Cut-off Date) $ 0.00
Are Cum. Realized Losses GREATER THAN 2.25% of Initial Pool Balance? NO
12*(Realized Losses during Collection Period + Repos at end
of Collection Period) $ 0.00
Is 12*Realized Losses + Unliq. Repos GREATER THAN 1.65% of
Beg. Pool Balance? NO
60 day or GREATER THAN Delinquent Scheduled Amounts $ 24,700.63
Are 60 day or GREATER THAN Delinquencies GREATER THAN 2.25% of
Ending Pool Balance? NO
Are any of the three conditions "YES"? NO
Preliminary A-1 Note Principal Balance (End of Period) $ 95,632,758.71
Preliminary A-2 Note Principal Balance (End of Period) $200,000,000.00
Preliminary A-3 Note Principal Balance (End of Period) $140,000,000.00
Preliminary A-4 Note Principal Balance (End of Period) $134,794,000.00
Preliminary B Note Principal Balance (End of Period) $ 24,288,614.95
Preliminary Total Principal Balance of Notes (End of Period) $594,715,373.66
Specified Spread Account Balance 10,504,584.78
Lesser of:
(a) 2.00% of the Initial Pool Balance 10,504,584.78
(b) the Note Balance 594,715,373.66
Preliminary Spread Account Balance Remaining $ 14,437,508.51
Preliminary Excess Amount in Spread Account $ 3,932,923.73
Preliminary Shortfall Amount in Spread Account $ 0.00
Deposit to Spread Account from Remaing Excess Distribution $ 0.00
Spread Account Excess $ 3,932,923.73
Ending Spread Account Balance (after distributions) $ 10,504,584.78
Net Change in Spread Account Balance $ 0.00
Total Excess Distribution Amount Remaining $ 1,937,591.52
Deferred Purchase Price Interest Carryover Shortfall
(Previous Period) $ 0.00
Interest Due (in Arrears) on Above Shortfall $ 0.00
Interest Accrued on Deferred Purchase Price this period $ 32,943.40
Deferred Purchase Price Interest Paid from Excess Distribution $ 32,943.40
Preliminary Deferred Purchase Price Interest Carryover
Shortfall (Current Period) $ 0.00
Certificateholders' Interest Carryover Shortfall (Previous Period) $ 0.00
Interest Due (in Arrears) on Above Shortfall $ 0.00
Interest Accrued on Certificates this period $ 265.67
Certificateholders' Interest Paid from Excess Distribution $ 265.67
Certificateholders' Interest Carryover Shortfall (Current Period) $ 0.00
Total Excess Distribution Amount Remaining $ 1,904,382.45
Deferred Purchase Price Principal Carryover
Shortfall (Previous Period) $ 0.00
Deferred Purchase Price Principal Distributable Amount
current period (including Carryover Shortfall) $ 0.00
Deferred Purchase Price Principal Distributable Amount Paid from
Fixed and Floating Rate Excess Distrbution $ 0.00
Preliminary Deferred Purchase Price Principal Carryover Shortfall
(Current Period) $ 0.00
Certificateholders' Principal Carryover Shortfall (Previous Period) $ 0.00
Certificateholders' Principal Distributable Amount current
period (including Carryover Shortfall) $ 0.00
Certificateholders' Principal Distributable Amount Paid from Fixed
and Floating Rate Excess Distrbution $ 0.00
Preliminary Certificateholders' Principal Carryover Shortfall
(Current Period) $ 0.00
Total Excess Distribution Amount Remaining $ 1,904,382.45
<PAGE>
Servicing Fee Shortfall (Previous Period) $ 0.00
Servicing Fees Accrued during this Period $ 437,691.03
Adjustment to Servicing Fee $ 0.00
Adjustment to Excess Distribution Amount Remaining $ 0.00
Servicing Fees Paid this Period from Excess Distribution $ 437,691.03
Servicing Fee Shortfall $ 0.00
Total Excess Distribution Amount Remaining $ 1,466,691.42
<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) $ 0.00
Deferred Purchase Price Principal Carryover
Shortfall (Current Period) $ 0.00
Certificateholders' Interest Carryover Shortfall (Current Period) $ 0.00
Certificateholders' Principal Carryover Shortfall (Current Period) $ 0.00
A-1 Note Principal Balance (End of Period) $ 95,632,758.71
A-2 Note Principal Balance (End of Period) $200,000,000.00
A-3 Note Principal Balance (End of Period) $140,000,000.00
A-4 Note Principal Balance (End of Period) $134,794,000.00
B Note Principal Balance (End of Period) $ 24,288,614.95
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) $607,215,373.66
A-1 Note Pool Factor (End of Period) 0.8485152
A-2 Note Pool Factor (End of Period) 1.0000000
A-3 Note Pool Factor (End of Period) 1.0000000
A-4 Note Pool Factor (End of Period) 1.0000000
B Note Pool Factor (End of Period) 0.9715446
Deferred Purchase Price Pool Factor (End of Period) 1.0000000
Certificate Pool Factor (endof Period) 1.0000000
Total Notes, Deferred Purchase Price & Certificates Pool
Factor (End of Period) 0.9715446
Specified Spread Account Balance (after all
distributions and adjustments) $ 10,504,584.78
Yield Supplement Account Balance (after all distributions
and adjustment): $ 2,245,332.87
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Amount of principal being paid on the Notes:
(a) A-1 Notes: $17,073,241.29
per $1,000 original principal amount: $151.48
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $711,385.05
per $1,000 original principal amount: $28.46
(f) Total $17,784,626.34
(2) Interest Paid on the Notes
(a) A-1 Notes: $351,110.50
per $1,000 original principal amount: $3.12
(b) A-2 Notes: $601,666.67
per $1,000 original principal amount: $3.01
(c) A-3 Notes: $429,294.44
per $1,000 original principal amount: $3.07
(d) A-4 Notes: $421,156.36
per $1,000 original principal amount: $3.12
(e) B Notes: $79,034.72
per $1,000 original principal amount: $3.16
(f) Total $1,882,262.69
(3) Pool Balance at the end of the related Collection Period $607,215,373.66
(4) After giving effect to distributions on current Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $95,632,758.71
(ii) A-1 Note Pool Factor: 0.8485152
(b) (i) outstanding principal amount of A-2 Notes: $200,000,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $140,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $134,794,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $24,288,614.95
(ii) B Note Pool Factor: 0.9715446
(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: $437,691.03
per $1,000 Beginning of Collection Period: 0.95170852
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.00036240
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $10,504,584.78
(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
(13) Amount in Yield Supplement Account: $2,245,332.87
- ---------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $17,073,241.29
per $1,000 original principal amount: $151.48
(b) A-2 Notes: $0.00
per $1,000 original principal amount: $0.00
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $711,385.05
per $1,000 original principal amount: $28.46
(f) Deferred Purchase Price: $0.00
per $1,000 original principal amount: $0.00
(g) Certificates: 0.00
per $1,000 original principal amount: $0.00
(h) Total: $17,784,626.34
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $351,110.50
per $1,000 original principal amount: $3.12
(b) A-2 Notes: $601,666.67
per $1,000 original principal amount: $3.01
(c) A-3 Notes: $429,294.44
per $1,000 original principal amount: $3.07
(d) A-4 Notes: $421,156.36
per $1,000 original principal amount: $3.12
(e) B Notes: $79,034.72
per $1,000 original principal amount: $3.16
(f) Deferred Purchase Price: $32,943.40
per $1,000 original principal amount: $2.66
(g) Certificates: $265.67
per $1,000 original principal amount: $2.66
(h) Total: $1,915,471.76
(3) Pool Balance at end of related Collection Period: $607,215,373.66
(4) After giving effect to distributions on this Payment Date:
(a) (i) outstanding principal amount of A-1 Notes: $95,632,758.71
(ii) A-1 Note Pool Factor: 0.8485152
(b) (i) outstanding principal amount of A-2 Notes: $200,000,000.00
(ii) A-2 Note Pool Factor: 1.0000000
(c) (i) outstanding principal amount of A-3 Notes: $140,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount of A-4 Notes: $134,794,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount of B Notes: $24,288,614.95
(ii) C Note Pool Factor: 0.9715446
(f) (i) Deferred Purchase Price Balance $12,400,000.00
(ii) Certificate Pool Factor: 1.0000000
(g) (i) Certificate Balance 100,000.00
(ii) Certificate Pool Factor: 1.0000000
(5) Amount of Servicing Fee: $437,691.03
per $1,000 Beginning of Collection Period: 0.9517085
(6) Amount of Administration Fee: $166.67
per $1,000 Beginning of Collection Period: 0.0003624
(7) Aggregate Purchase Amounts for Collection Period: $0.00
(8) Aggregate amount of Realized Losses for the
Collection Period: $0.00
(9) Amount in Spread Account: $10,504,584.78
(10) Amount in Pre-Funding Account: $0.00
<PAGE>
(11) For the Final payment date with respect to the Funding Period, the NA
Remaining Pre-Funded Amount
(12) Amount in Negative Carry Account: $0.00
(13) Amount in Yield Supplement Account: $2,245,332.87
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Payment of Administration Fee to Administrator: $166.67
(2) Offered Noteholders' Interest Distributable Amount
deposited into Note Distribution Account: $1,882,262.69
(3) Noteholders' Principal Distributable Amount to be
deposited into Noteholders' Distribution Account: $17,784,626.34
(4) Deferred Purchase Price Interest Distributable Amount to be
deposited into Deferred Purchase Price Distribution Account: $32,943.40
(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: $265.67
(7) Certificateholders' Principal Distributable Amount to be
deposited into Certificateholders' Distribution Account: $0.00
(8) Payment of Servicing Fee to Servicer: $437,691.03
(9) Release to Seller from Excess Collections over Distributions $1,466,691.42
Check for Error NO ERROR
Sum of Above Distributions $21,604,647.22
Total Distribution Amount plus Releases to Seller $21,604,647.22
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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-98
<S> <C>
(1) Total Distribution Amount: $21,604,647.22
(2) Administration Fee: $166.67
(3) Noteholders' Interest Distributable Amount applicable to A-1 Notes: $351,110.50
(4) Noteholders' Interest Carryover Shortfall applicable to A-1 Notes: $0.00
(5) Noteholders' Interest Distributable Amount applicable to A-2 Notes: $601,666.67
(6) Noteholders' Interest Carryover Shortfall applicable to A-2 Notes: $0.00
(7) Noteholders' Interest Distributable Amount applicable to A-3 Notes: $429,294.44
(8) Noteholders' Interest Carryover Shortfall applicable to A-3 Notes: $0.00
(9) Noteholders' Interest Distributable Amount applicable to A-4 Notes: $421,156.36
(10) Noteholders' Interest Carryover Shortfall applicable to A-4 Notes: $0.00
(11) Noteholders' Interest Distributable Amount applicable to b Notes: $79,034.72
(12) Noteholders' Interest Carryover Shortfall applicable to B Notes: $0.00
(13) Offered Noteholders' Interest Distributable Amount' $1,882,262.69
deposited into Note Distribution Account:
(14) A-1 Noteholders' Monthly Principal Distributable Amount: $17,073,241.29
(15) % of Fixed Rate Principal Distribution Amount applicable to A-1 Noteholders 96.00%
(16) A-1 Noteholders' Principal Carryover Shortfall: $0.00
(17) A-1 Noteholders' Principal Distributable Amount: $17,073,241.29
(18) A-2 Noteholders' Monthly Principal Distributable Amount: $0.00
(19) % of Fixed Rate Principal Distribution Amount applicable to A-2 Noteholders 0.00%
(20) A-2 Noteholders' Principal Carryover Shortfall: $0.00
(21) A-2 Noteholders' Principal Distributable Amount: $0.00
(22) A-3 Noteholders' Monthly Principal Distributable Amount: $0.00
(23) % of Fixed Rate Principal Distribution Amount applicable to A-3 Noteholders 0.00%
(24) A-3 Noteholders' Principal Carryover Shortfall: $0.00
(25) A-3 Noteholders' Principal Distributable Amount: $0.00
(26) A-4 Noteholders' Monthly Principal Distributable Amount: $0.00
(27) % of Fixed Rate Principal Distribution Amount applicable to A-4 Noteholders 0.00%
(28) A-4 Noteholders' Principal Carryover Shortfall: $0.00
(29) A-4 Noteholders' Principal Distributable Amount: $0.00
(30) B Noteholders' Monthly Principal Distributable Amount: $711,385.05
(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: $711,385.05
(34) Noteholders' Principal Distribution Amount: $17,784,626.34
(35) Noteholders' Distributable Amount: $19,666,889.03
(36) Deposit to Spread Account (from excess collections): $1,937,591.52
(37) Specified Spread Account Balance (after all distributions and adjustments): $10,504,584.78
The Lesser of:
(a) 2.00% of the Initial Pool Balance $10,504,584.78
(b) the Note Balance $594,715,373.66
(38) Spread Account Balance over the Specified Spread Account Balance: $3,932,923.73
(39) Deffered Purchase Price Interest Distribution Amount: $32,943.40
(40) Deffered Purchase Price Interest Carryover Shortfall: $0.00
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to
Deffered Purchase Price 0.00%
<PAGE>
(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: $32,943.40
(39) Certificateholders' Interest Distribution Amount: $265.67
(40) Certificateholders' Interest Carryover Shortfall: $0.00
(41) % of Fixed Rate & Floating Rate Principal Distribution Amount applicable to
Certificates 0.00%
(42) Certificates Principal Distributable Amount applicable to current period $0.00
(43) Certificates Principal Carryover Shortfall: $0.00
(44) Certificates Principal Distribution Amount: $0.00
(45) Certificates Distribution Amount: $265.67
(46) Servicing Fee: $437,691.03
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
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
<S> <C>
(47) Excess Amounts Distributed To Seller:
(a) Release of Remaining Fixed and Floating Rate Excess Distributions $1,466,691.42
(b) Release of Excess Amount in Negative Carry Account $1,230,086.41
(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: $525,229,239.02
(50) After giving effect to all distributions on such Payment Date:
Outstanding Principal Balance of A-1 Notes: $95,632,758.71
A-1 Note Pool Factor: 0.8485152
Outstanding Principal Balance of A-2 Notes: $200,000,000.00
A-2 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-3 Notes: $140,000,000.00
A-3 Note Pool Factor: 1.0000000
Outstanding Principal Balance of A-4 Notes: $134,794,000.00
A-4 Note Pool Factor: 1.0000000
Outstanding Principal Balance of B Notes: $24,288,614.95
B Note Pool Factor: 0.9715446
Outstanding Principal Balance of the Deferred Purchase Price: $12,400,000.00
Deferred Purchase Price Pool Factor: 1.0000000
Outstanding Principal Balance of the Certificates: 100,000.00
Certificate Pool Factor: 1.0000000
(51) Aggregate Purchase Amounts for related Collection Period: $0.00
(52) Aggregate Amount of Realized Losses for the related Collection Period: $0.00
(53) Spread Account Balance after giving effect to all distributions: $10,504,584.78
</TABLE>
<PAGE>
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 1063 Loan Trust 1998-A is provided to Moody's for the
following collection period.
<TABLE>
<S> <C>
Pool Balance on 31-Jul-98
$525,229,239.02
Pool Balance on 04-Sep-98
$607,215,373.66
Realized Losses during collection period: $0.00
Aggregate Scheduled Payments delinquent by more
than 60 days at the end of collection period: $24,700.63
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: $21,304,175.57
</TABLE>
Sincerely,
Peter Hong
Case Credit Corporation
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
