EX-99.1 3 tables.txt MONTHLY REPORTS MONTHLY SERVICER REPORT Page: 1 Issuer: GREATAMERICA LEASING RECEIVBLES 2002-1, L.L.C. Seller and Servicer: GreatAmerica Leasing Corporation Distribution Date: 6/17/02 PAYMENT SUMMARY

Target (defined) Investor Class Principal Class Percentage Amount ----- ---------- --------- AGGSNR 83.2000% 194,343,724.85 B 4.2000% 9,810,620.73 C 4.2500% 9,927,413.83 D 5.3500% 12,496,862.11 (Retained) Certificate Balance 7,007,586.23 % of Agg. Collateral Value, beginning 2.91% % of Agg. Collateral Value, ending 3.00% Monthly Principal Amount 7,257,161.49 Additional Principal - Overcollateralization Balance, beginning 7,225,301.08 Overcollateralization Balance, ending 7,007,586.23 Cumulative Loss Amount - MONTHLY SERVICER REPORT Page: 2 Issuer: GREATAMERICA LEASING RECEIVBLES 2002-1, L.L.C. Seller and Servicer: GreatAmerica Leasing Corporation Distribution Date: 6/17/02

MONTHLY SERVICER REPORT Page: 3 Issuer: GREATAMERICA LEASING RECEIVBLES 2002-1, L.L.C. Seller and Servicer: GreatAmerica Leasing Corporation Distribution Date: 6/17/02

DELINQUENCY AND LOSS INFORMATION Contracts Balance Remain Percentage --------- -------------- ---------- Current 25,255 247,263,175.03 99.25% 31 - 60 days 93 732,967.04 0.29% 61 - 90 days 41 773,239.06 0.31% 91 - 120 days 30 354,682.70 0.14% Current Current Current Cumulative Cumulative Losses Recoveries Net Loss Gross Loss Net Loss -------- ---------- ---------- ----------- ----------- 231,988.04 1,300.00 230,688.04 390,292.34 388,992.34 RESIDUAL EVENT TRIGGERS

The undersigned officer of the Servicer hereby certifies that the information contained in this Monthly Servicer Report is True and accurate in all resects; and that no Servicer Default or even that with notice or lapse of time or both would become a Servicer Default, has occurred. GreatAmerica Leasing Corporation, as Servicer By: --------------------------------------- Brett Steffen Assistant Controller MONTHLY SERVICER REPORT Page: 4 Issuer: GREATAMERICA LEASING RECEIVBLES 2002-1, L.L.C. Seller and Servicer: GreatAmerica Leasing Corporation Distribution Date: 6/17/02

Provided however, that if the outstanding principal amount of the Class B notes is less than Or equal to the Class B Floor on the CURRENT Distribution Date, the Class C Floor will Equal the outstanding principal amount of the Class C notes utilized in the calculation of the Class B Floor for the CURRENT Distribution Date. Page: 5

GREATAMERICA LEASING RECEIVABLES 2002-1 LLC 8-K