1
ASSET-BACKED FINANCING FACILITY
Advanta Business Services Corp., as Servicer
Monthly Servicer Certificate
Collection Period: June 1, 1998 - June 30, 1998
----------------------------
Settlement Date: 15-Jul-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").. . . . . . . . . . . . . . . . . . . . $375,000,305.11
---------------
(b.) Contract Principal Balance of all Collections allocable to Contracts . . . . . $ 15,402,138.24
-----------------
(c.) Contract Principal Balance of Charged-Off Contracts .. . . . . . . . . . . . . $ 361,204.01
-----------------
(d.) Total decline in Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 15,763,342.25
---------------
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 . . . . . . . . . . . . . . . $ 15,763,341.93
---------------
(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. . . . . $375,000,304.79
---------------
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.$397,567,329.92
---------------
(b1.) % of CBR 31 days or more delinquent as of the related Calculation Date . . . . . . . . . . . . . 5.20%
---------------
(b2.) Preceeding Month %: May-98 . . . . . . . . . 5.47%
------------------ ---------------
(b3.) 2nd Preceeding Month %: Apr-98 . . . . . . . . . 4.89%
------------------ ---------------
(b4.) Three month rolling average % of CBR 31 days or more delinquent . . . . . . . . . . . . . . . . . 5.19%
---------------
(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. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . NO
(If Yes, then an Amortization Event occurs) ---------------
(e1.) Monthly Net Loss Percentage for the related Collection Period . . . . . . . . . . . . . . . . . 0.07%
---------------
(e2.) Preceeding Month %: May-98 0.00%
------------------ . . . . . . . . ---------------
(e3.) 2nd Preceeding Month %: Apr-98 0.00%
------------------ . . . . . . . . ---------------
0.02%
(e4.) Three month average % of Monthly Net Loss Percentage . . . . . . . . . . . . . . . . . . . . . ---------------
(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
(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 > 100% (YES/NO). . . . . . . . . . . . . YES
---------------
(g2.) Preceeding Month: May-98 > 100% (YES/NO) . . . . . . . . . YES
------------------ ---------------
(g3.) 2nd Preceeding Month: Apr-98 > 100% (YES/NO) . . . . . . . . . . . YES
------------------ ---------------
2
(g4.) Three month rolling average Residual Realization Ratio > 100% (YES/NO) . . . . . . . . . . . YES
---------------
(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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$ 18,466,682.86
---------------
(1) On each Payment Date prior to the Amortization Date
---------------------------------------------------
(a.) To the Servicer, Nonrecoverable Servicer Advances and other amounts due . . . . . . .. . . . . .$ 169,760.79
---------------
(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.. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 1,611,575.83
---------------
Interest on Class A-1 Notes . . . . . . . .. $ 346,200.00
--------------
Interest on Class A-2 Notes . . . . . . . .. $ 921,500.00
--------------
Interest on Class A-3 Notes . . . . . . . .. $ 115,140.83
--------------
Interest on Class A-4 Notes . . . . . . . .. $ 228,735.00
--------------
(d.) Interest on Class B Notes for the related period. . . . . . .. . . . . . . . . . . . . . . . . . $ 96,268.17
---------------
(e.) Interest on Class C Notes for the related period. . . . . . .. . . . . . . . . . . . . . . . . . $ 53,336.98
---------------
(f.) Available Funds remaining in Series 1998-1 Facility Account . . . . . . . . . . . . . . . . . . .$ 16,535,741.09
---------------
From (x) the amount remaining in the Facility Account and . . . . . . . . .. . 16,535,741.09
--------------
(y) the amount on deposit in the Additional Property Funding Account ("APFA") 0.00
--------------
("Available Additional Property Funding Amount") as follows: . . . . . . . . . . . . . . . . . . $ 16,535,741.09
---------------
(A) To the Series Obligors, an amount equal to the least of . . . . . . . . . . . . . . . . . . . . .$ 15,402,138.24
---------------
(i) the Available Additional Property Funding Amount . . . . . .. . . . . . . $16,535,741.09
--------------
(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) . . . . . . . .. . . . . . . $15,402,138.24
--------------
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 . $15,763,341.93
and --------------
0.00
(B) To the Additional Property Funding Account, the lesser of ---------------
(i) the excess, if any, (x) Additional Property Funding Requirement over . . . $15,402,138.24
--------------
(y) ACPB of all Additional Contracts actually pledged on the Payment Date . . $15,763,341.93
--------------
Subtotal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. . $ (361,203.69)
--------------
and (ii) the remaining Available Additional Property Funding Amount . . . . . $ 1,133,602.85
--------------
(g1) Until the Reserve Account Funding Date:
---------------------------------------
To the Reserve Account, the amount equal to the Servicing Fee otherwise payable to ABS . . . . .
---------------
(g2) After the Reserve Account Funding Date:
---------------------------------------
To the Servicer, ABS, the Servicing Fee plus Ancillary Servicing Income, if any . . . . .. . . . 312,500.25
---------------
(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 . . . . . . . . . . . . . . 0.00
---------------
(i) Upon the occurrence of a Residual Event the 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
---------------
(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
---------------
3
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 N/A
Class A-1 -----------------------
Overdue Principal to N/A
Class A-2 -----------------------
Overdue Principal to N/A
Class A-3 -----------------------
Overdue Principal to N/A
Class A-4 -----------------------
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 . . . . .. . . . .$ -
---------------
(4) To the Series Obligors, as holders of the Residual Interest, any Available
Funds remaining on deposit in the Facility Account . . . . . . . . . . . . . . .. . . . . . . . .$ 821,102.59
---------------
IV. SERVICER ADVANCES
-----------------
(a.) Aggregate amount of Servicer Advances at the beginning of the related Collection Period. . . . . 3,920,267.75
---------------
(b.) Servicer Advances reimbursed during the related Collection Period . . . . . . . . . . . . . . . 84,205.73
---------------
(c.) Amount of unreimbursed Servicer Advances to be reimbursed on the
Settlement Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------
(d.) Servicer Advances made during the related Collection Period . . . . . . . . . . . . . . . . . . .$ 12,418.03
---------------
(e.) Aggregate amount of Servicer Advances at the end of the Collection
Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$ 3,848,480.05
---------------
V. RESERVE ACCOUNT
---------------
(a.) Amount on deposit at the beginning of the related Collection Period. . . . . . . . . . . . . . . $ 11,700,000.00
---------------
(b.) Amounts used to cover shortfalls, if any, for the related Collection Period . . . . . . . . . . $ -
---------------
(c.) Amounts transferred from the Facility Account, if applicable. . . . . . . . . . . . . . . . . . .$ -
---------------
(d.) Interest earned on Reserve Balance . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . .$ 50,779.54
---------------
(e.) Reserve Account Ending Balance before calculating Required Reserve Amount . . . . . . . . . . . .$ 11,750,779.54
---------------
(f.) Required Reserve Amount needed as of the related Collection Period . . . . . . . . . . . . . . . $ 11,700,000.00
---------------
(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 . . . . . 50,779.54
---------------
(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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 2,463,801.51
---------------
(b.) Amount of Advance Payments collected during the related Collection Period . . . . . . . . . . . .$ 2,871,476.41
---------------
(c.) Investment earnings for the related Collection Period . . . . . . . . . . . . . . . . . . . . . $ 16,623.65
---------------
(d.) Amount of Advance Payments withdrawn for deposit into Facility Account . . . . . . . . . . . . . $ 2,205,582.24
---------------
(e.) Ending aggregate Advance Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 3,146,319.33
---------------
4
ADVANTA BUSINESS SERVICES CORP., as Servicer
By: /S/ SUSAN McVEIGH
---------------------------------------
SUSAN McVEIGH
Title: MGR. SECURITIZATION & TREASURY
Date: JULY 10, 1998
---------------------------------