1
ASSET-BACKED FINANCING FACILITY
Advanta Business Services Corp., as Servicer
Monthly Servicer Certificate
Collection Period: April 1, 1998 - April 30, 1998
------------------------------
Settlement Date: 15-May-98
---------
A. SERIES INFORMATION
Advanta Leasing Receivables Corp. IV and
Advanta Leasing Receivables Corp. V
Equipment Receivables Asset-Backed Notes,
Series 1998-1
I. SERIES INFORMATION INCLUDING PLEDGED PROPERTY CONVEYED
(a.) Beginning Aggregate Contract Principal Balance ("ACPB").. . . . . . . . . . . . . . . . . . . . . . . . $375,000,304.00
---------------
(b.) Contract Principal Balance of all Collections allocable to Contracts . . . . . $ 15,237,486.67
---------------
(c.) Contract Principal Balance of Charged-Off Contracts .. . . . . . . . . . . . . $ 116,972.58
---------------
(d.) Total decline in Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 15,354,459.25
---------------
PLEDGES ON THIS SETTLEMENT DATE
(e.) Aggregate Contract Principal Balance of all Contracts pledged on this
Settlement Date in accordance with section 1.03 of the Supplement . . . . . . . . . . . . . . . . . . . $ 15,354,466.72
---------------
(f.) Amounts to be on deposited in Additional Property Funding Account as of this Settlement Date . . . . . . 0.00
---------------
(g.) Ending Aggregate Contract Principal Balance of all Contracts as of this Settlement Date. . . . . . . . . $375,000,311.47
---------------
Balances on this Settlement Date after payment on the related Payment Date
(h.) Class A Principal Balance as of this Settlement Date . . . . . . . . . . . . . . . . . . . . . . . . . $331,200,000.00
---------------
(Class A Note Factor 1.0000000
-------------
(i1.) Class A-1 Principal Balance . . . . . . . . . . . . . . . $ 72,000,000.00
---------------
(i2.) Class A-2 Principal Balance . . . . . . . . . . . . . . . $190,000,000.00
---------------
(i3.) Class A-3 Principal Balance . . . . . . . . . . . . . . . $ 23,300,000.00
---------------
(i4.) Class A-4 Principal Balance . . . . . . . . . . . . . . . $ 45,900,000.00
---------------
(j.) Class B Principal Balance as of this Settlement Date . . . . . . . . . . . . . . . . . . . . . . . . . $ 18,938,000.00
---------------
(Class B Note Factor 1.0000000
-------------
(k.) Class C Principal Balance as of this Settlement Date . . . . . . . . . . . . . . . . . . . . . . . . . $ 9,862,000.00
---------------
(Class C Note Factor 1.0000000
-------------
(l.) Class D Principal Balance as of this Settlement Date . . . . . . . . . . . . . . . . . . . . . . . . . $ 15,000,304.00
---------------
(Class D Note Factor 1.0000000
-------------
II. COMPLIANCE RATIOS
(a.) Aggregate Contract Balance Remaining ("CBR") of all Contracts as of the related Calculation Date. . . . $398,272,772.34
---------------
(b1.)% of CBR 31 days or more delinquent as of the related Calculation Date . . . . . . . . . . . . . . . . 4.89%
---------------
(b2.)Preceeding Month %: . . . . . . . . .. . . . . . . . . . . . . N/A
-------------- ---------------
(b3.)2nd Preceeding Month . . . . . . . . .. . . . . . . . . . . . . N/A
------------- ---------------
(b4.)Three month rolling average % of CBR 31 days or more delinquent . . . . . . . .. . . . . . . . . . . . . N/A
---------------
(c.) (Revolving Period Only)
Does the current month % of CBR which are 31 days or more delinquent exceed 11.5% ? Y or N. .. . . . . NO
---------------
(If Yes, then an Amortization Event occurs)
(d.) Does the three month rolling average % of CBR which are 31 days or more delinquent exceed 10.5% ? . Y or N N/A
---------------
(If Yes, then an Amortization Event occurs)
(e1.)Monthly Net Loss Percentage for the related Collection Period . . . . . . . . . . . . . . . . . . . . . -0.00%
---------------
(e2.)Preceeding Month %: . . . . . . . . .. . . . . . . . . . . . . n/a
-------------- ---------------
(e3.)2nd Preceeding Month . . . . . . . . .. . . . . . . . . . . . . n/a
------------ ---------------
(e4.)Three month average % of Monthly Net Loss Percentage . . . . . . . . . . . . . . . . . . . . . . . . . . n/a
---------------
(If greater than 3.75%, then an Amortization Event Occurs)
(Amortization Period Only)
(f) Cumulative Net Loss Percentage as of the related Collection Period . . . . . . . . . . . . . .. . . . . N/A
---------------
Does the Cumulative Net Loss Percentage exceed
2
(f1.)4.0 % from the Beginning Period to and including 12th Collection Period ? Y or N. . . . . . . . . . . . N/A
---------------
(f2.)5.5 % from 13th Collection Period to and including 24th Collection Period ? Y or N . . . . . . . . . . . N/A
---------------
(f3.)7.0 % from 25th Collection Period and thereafter ? Y or N . . . . . . . .. . . . . . . . . . . . .. . . N/A
---------------
(If Yes to f1 or f2 or f3, then a Residual Event occurs)
(g1.)Residual Realization for the related Collection Period . . . . .. . . . .. . . . . . . . . . . . . . . . 141.15%
---------------
(g2.)Preceeding Month %: . . . . . . . . .. . . . . . . . . . . . . N/A
---------------
(g3.)2nd Preceeding Month . . . . . . . . .. . . . . . . . . . . . . N/A
---------------
(g4.)Three month rolling average Residual Realization Ratio . . . . . . . . . . . .. . . . . . . . . . . . . N/A
---------------
(If less than 100%, then a Residual Event Occurs)
III. FLOW OF FUNDS
The amount of available funds on deposit in the Series 1998-1 Facility Account . . . . . . . . . . . . . $ 23,087,333.41
---------------
(1) On each Payment Date prior to the Amortization Date
(a.) To the Servicer, Nonrecoverable Servicer Advances and other amounts due . . . . . . .. . . . . . . . . . $ 2,238,478.19
---------------
(b.) To the Servicer, if ABS is not the Servicer, Servicing Fee and Ancillary Servicing Income, if any . . . . 0.00
---------------
To Series 1998-1 Noteholders:
(c.) To Class A, the total Class A Note Interest and Class A Overdue Interest for the related period.. . . . . $ 1,665,295.03
---------------
Interest on Class A-1 Notes . . . . . . . .. . . . . .. . . .. . . . $ 357,740.00
---------------
Interest on Class A-2 Notes . . . . . . . .. . . . . .. . . .. . . . $ 952,216.67
---------------
Interest on Class A-3 Notes . . . . . . . .. . . . . .. . . .. . . . $ 118,978.86
---------------
Interest on Class A-4 Notes . . . . . . . .. . . . . .. . . .. . . . $ 236,359.50
---------------
(d.) Interest on Class B Notes for the related period. . . . . . .. . . . . . . . . . . . . . . . . . . . . . $ 99,477.11
---------------
(e.) Interest on Class C Notes for the related period. . . . . . .. . . . . . . . . . . . . . . . . . . . . . $ 55,114.88
---------------
(f.) Available Funds remaining in Series 1998-1 Facility Account . . . . . . . . . . . . . . . . . . . . . . . $ 19,028,968.20
---------------
From (x) the amount remaining in the Facility Account and . . . . . . . . .. . $ 19,028,968.20
---------------
(y) the amount on deposit in the Additional Property Funding Account ("APFA") . 0.00
---------------
("Available Additional Property Funding Amount") as follows: . . . . . . . . . . . . . . . . . . . .. .. $ 19,028,968.20
---------------
(A) To the Series Obligors, an amount equal to the least of . . . . . . . . . . . . . . . . . . . . . . . . . $ 15,237,486.67
---------------
(i) the Available Additional Property Funding Amount . . . . . .. . . . . . . . $ 19,028,968.20
---------------
(ii) the sum of (a) the excess ACPB as of the second preceding Calc. Date over
the ACPB as of the preceding Calc. Date plus (b) . . . . . . . .. . . . . . . . $ 15,237,486.67
---------------
amount on deposit in the APFA on such payment date and . . . . . . . . . . . . 0.00
---------------
(Additional Property Funding Requirement)
(iii) ACPB of all Additional Contracts actually pledged on the Payment Date . . $ 15,354,466.72
---------------
and
(B) To the Additional Property Funding Account, the lesser of 0.00
---------------
(i) the excess, if any, (x) Additional Property Funding Requirement over . . . $ 15,237,486.67
---------------
(y) ACPB of all Additional Contracts actually pledged on the Payment Date . . . $ 15,354,466.72
---------------
Subtotal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. . . $ (116,980.05)
---------------
and (ii) the remaining Available Additional Property Funding Amount . . . . . . $ 3,791,481.53
---------------
(g1) Until the Reserve Account Funding Date:
To the Reserve Account, the amount equal to the Servicing Fee otherwise payable to ABS . . . . .. . . . $ 322,916.93
---------------
(g2) After the Reserve Account Funding Date:
To the Servicer, ABS, the Servicing Fee plus Ancillary Servicing Income, if any . . . . .. . . . . . . . 0.00
---------------
(h) To the Reserve Account, the amount needed to increase the amount on deposit in the Reserve Account to
the Required Reserve Amount for such Payment Date . . . . . . . . . . . . . . . . .. . . . . . . . . . . $ 3,076,796.10
---------------
(i) Upon the occurrence of a Residual Evethe lesser of:
(A) the Available Funds remaining on deposit in the Facility Account and . . . 0.00
---------------
(B) the aggregate amount of Residual Receipts included in Available Funds . . 0.00
---------------
To be deposited to the Residual Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------
(2) On the Payment Date which is also the Amortization Date and each Payment Date thereafter
(a.) To the Servicer, Unrecoverable Servicer Advances . . . . . . .. . . . . . . . . .. . . . . . . . . . . . N/A
---------------
3
(b.) To the Servicer, if ABS is not the Servicer, Servicing Fee and Ancillary Servicing Income, if any . . . N/A
---------------
To Series 1998-1 Noteholders:
(c.) To Class A, the total Class A Note Interest and Class A Overdue Interest for the related period.. . . . N/A
---------------
Interest on Class A-1 Notes . . . . . . . .. . . . . .. . . .. . . . N/A
---------------
Interest on Class A-2 Notes . . . . . . . .. . . . . .. . . .. . . . N/A
---------------
Interest on Class A-3 Notes . . . . . . . .. . . . . .. . . .. . . . N/A
---------------
Interest on Class A-4 Notes . . . . . . . .. . . . . .. . . .. . . . N/A
---------------
(d.) Interest on Class B Notes for the related period. . . . . . .. . . . . . . . . . . . . . . . . . . . . . N/A
---------------
(e.) Interest on Class C Notes for the related period. . . . . . .. . . . . . . . . . . . . . . . . . . . . . N/A
---------------
(f.) To Series 1998-1 Noteholders:
To Class A, the total Principal Payment and Class A Overdue Principal, if any . . . . . . . . . . .. . N/A
---------------
Principal Payment to Class A-1 Noteholders . . . . . .. . . . . . . N/A
---------------
Principal Payment to Class A-2 Noteholders . . . . . .. . . . . . . N/A
---------------
Principal Payment to Class A-3 Noteholders . . . . . .. . . . . . . N/A
---------------
Principal Payment to Class A-4 Noteholders . . . . . .. . . . . . . N/A
---------------
To Class B for Principal Payment and Overdue Principal, if any . . . . . . . . . . . . . . . . . . . . . N/A
---------------
To Class C for Principal Payment and Overdue Principal, if any . . . . . . . . . . . . . . . . . . . . . N/A
---------------
(g) Overdue Principal (included in the Principal Payments per above, if any):
To Class A, total for Overdue Principal . . . . . . . . . . . . . . . . .. . . N/A
---------------
Overdue Principal to Class N/A
-------------------
Overdue Principal to Class N/A
-------------------
Overdue Principal to Class N/A
-------------------
Overdue Principal to Class N/A
-------------------
To Class B for Overdue Principal . . . . . . . . . . . . . . . . .. . . . . . . N/A
---------------
To Class C for Overdue Principal . . . . . . . . . . . . . . . . .. . . . . . . N/A
---------------
(h1.) Until the Reserve Account Funding Date:
To the Reserve Account, the amount equal to the Servicing Fee otherwise payable to ABS . . . . .. . . . N/A
---------------
(h2.) After the Reserve Account Funding Date:
To the Servicer, ABS, the Servicing Fee plus Ancillary Servicing Income, if any . . . . .. . . . . . . . N/A
---------------
(i.) To the Reserve Account, the amount needed to increase the amount on deposit in the Reserve Account to
the Required Reserve Amount for such Payment Date . . . . . . . . . . . . . . . . .. . . . . . . . . . . N/A
---------------
(j.) Upon the occurrence of a Residual Event the lesser of:
(j1.) (A) the Available Funds remaining on deposit in the Facility Account and . . . N/A
---------------
(j2.) (B) the aggregate amount of Residual Receipts included in Available Funds . . . N/A
---------------
(j3.) To be deposited to the Residual Account . . . . . . . . . . .. .. . . . . . . . . . . . . . . . . . . . . N/A
---------------
(k.) To Class D Noteholders for Principal Payment . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . N/A
---------------
(l.) To Class D Noteholders for Overdue Principal, if any . . .. . . . . . . . . . . . . . . . . . . . . . . N/A
---------------
(3) To ABS, the Servicing Fee previously due, but deposited to the Reserve Account . . . . .. . . . . . . . $ 322,916.93
---------------
(4) To the Series Obligors, as holders of the Residual Interest, any Available Funds remaining on deposit
in the Facility Account . . . . . . . . . . . . . . .. . . . . . . . . . . . .. . . . . . . . . . . . . $ 68,851.58
---------------
IV. SERVICER ADVANCES
(a.) Aggregate amount of Servicer Advances at the beginning of the related Collection Period. . . . . . . . . 0.00
---------------
(b.) Servicer Advances reimbursed during the related Collection Period . . . . . . . . . . . . . . . . . . . 0.00
---------------
(c.) Amount of unreimbursed Servicer Advances to be reimbursed on the
Settlement Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------
(d.) Servicer Advances made during the related Collection Period . . . . . . . . . . . . . . . . . . . . . . $ 2,798,024.74
---------------
(e.) Aggregate amount of Servicer Advances at the end of the Collection
Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 2,798,024.74
---------------
V. RESERVE ACCOUNT
(a.) Amount on deposit at the beginning of the related Collection Period. . . . . . . . . . . . . . . . . . . $ 8,280,000.00
---------------
(b.) Amounts used to cover shortfalls, if any, for the related Collection Period . . . . . . . . . . . . . . $ 0.00
---------------
(c.) Amounts transferred from the Facility Account, if applicable. . . . . . . . . . . . . . . . . . . . . . $ 3,399,713.03
---------------
(d.) Interest earned on Reserve Balance . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . . . $ 20,286.97
---------------
(e.) Reserve Account Ending Balance before calculating Required Reserve Amount . . . . . . . . . . . . . . . $ 11,700,000.00
---------------
(f.) Required Reserve Amount needed as of the related Collection Period . . . . . . . . . . . . . . . . . . . $ 11,700,000.00
---------------
4
(g1.) If (f) is greater than (e), then amount of shortfall . . . . . . . . . .. . . . . . . . . . . . . . . . 0.00
---------------
(g2.) If (e) is greater than (f), then excess amount to be transferred to the Series Obligors . . . . . . . . 0.00
---------------
(h.) Amounts on deposit as of this Settlement Date (e minus g2). . . . . . . . . . . . . . . . . . . . . . . $ 11,700,000.00
---------------
VI. RESIDUAL ACCOUNT
(a.) Amount on deposit at the beginning of the related Collection Period. . . . . . . . . . . . . . . . . . . 0.00
---------------
(b.) Amounts transferred from the Facility Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------
(c.) Amounts used to cover shortfalls for the related Collection Period . . . .. . . . . . . . . . . . . . . 0.00
---------------
(d.) Amount on deposit as of this Settlement Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------
VII. ADDITIONAL PROPERTY FUNDING ACCOUNT
(a.) Amount on deposit at the beginning of the related Collection Period. . . . . . . . . . . . . . . . . . . 0.00
---------------
(b.) Amounts transferred from the Facility Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------
(c.) Amounts transferred to the Series Obligors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------
(d.) Amount on deposit as of this Settlement Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------
VIII. ADVANCE PAYMENTS
(a.) Beginning aggregate Advance Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 6,347,253.75
---------------
(b.) Amount of Advance Payments collected during the related Collection Period . . . . . . . . . . . . . . . $ 2,379,867.69
---------------
(c.) Investment earnings for the related Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . $ 28,722.74
---------------
(d.) Amount of Advance Payments withdrawn for deposit into Facility Account . . . . . . . . . . . . . . . . . $ 5,754,452.09
---------------
(e.) Ending aggregate Advance Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 3,001,392.09
---------------
ADVANTA BUSINESS SERVICES CORP., as Servicer
By: /S/ SUSAN McVEIGH
------------------------------------------
SUSAN McVEIGH
Title: MGR. SECURITIZATION & TREASURY
-----------------------------------
Date: MAY 12, 1998
-----------------------------------