1
ASSET-BACKED FINANCING FACILITY
Advanta Business Services Corp., as Servicer
Monthly Servicer Certificate
Collection Period: July 1, 1998 - July 31, 1998
Settlement Date: 17-Aug-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").. . . . . . . . . . . . . . . . . . . . . . . $375,000,304.79
---------------
(b.) Contract Principal Balance of all Collections allocable to Contracts . . . . . . . . . 15,980,167.42
-------------
(c.) Contract Principal Balance of Charged-Off Contracts .. . . . . . . . . . . . . . . . . 826,480.03
-------------
(d.) Total decline in Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 16,806,647.45
---------------
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 . . . . . . . . . . . . . . . . . . $ 16,806,649.50
---------------
(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. . . . . . . . $375,000,306.84
---------------
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. . . $396,764,128.17
---------------
(b1.) % of CBR 31 days or more delinquent as of the related Calculation Date . . . . . . . . . . . . . . . 5.01%
---------------
(b2.) Preceeding Month %: Jun-98 . . . . . . . 5.20%
------------------------ ---------------
(b3.) 2nd Preceeding Month %: May-98 . . . . . . . 5.47%
------------------------ ---------------
(b4.) Three month rolling average % of CBR 31 days or more delinquent . . . . . . . . . . . . . . . . . . . 5.23%
---------------
(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 . . . . . . . . . . . . . . . . . . . . 0.14%
---------------
(e2.) Preceeding Month %: Jun-98 . . . . . . . 0.07%
------------------------ ---------------
(e3.) 2nd Preceeding Month %: May-98 . . . . . . . 0.00%
------------------------ ---------------
(e4.) Three month average % of Monthly Net Loss Percentage . . . . . . . . . . . . . . . . . . . . . . . . . 0.07%
---------------
(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 ---------------
Page 1 of 4
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 > 100% (YES/NO). . . . .. . . . . . . . . . . YES
---------------
(g2.) Preceeding Month: Jun-98 > 100% (YES/NO). . . . . . . . . . . . . . . . . YES
------------------------ ---------------
(g3.) 2nd Preceeding Month: May-98 > 100% (YES/NO). . . . . . . . . . . . . . . . . YES
------------------------ ---------------
(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 . . . . . . . . . . . $ 18,930,021.53
---------------
(1) On each Payment Date prior to the Amortization Date
---------------------------------------------------
(a.) To the Servicer, Nonrecoverable Servicer Advances and other amounts due . . . . . . .. . . . . . . . . $ 27,394.12
---------------
(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 . . . . . . . . . . . . . . . . . . . . . . $ 17,141,446.43
---------------
From (x) the amount remaining in the Facility Account and . . . . . . . . .. . . . . . $17,141,446.43
--------------
(y) the amount on deposit in the Additional Property Funding Account ("APFA") . . . 0.00
--------------
("Available Additional Property Funding Amount") as follows: . . . . . . . . . . . . . . . . . . . . . $ 17,141,446.43
---------------
(A) To the Series Obligors, an amount equal to the least of . . . . . . . . . . . . . . . . . . . . . . . $ 15,980,167.42
---------------
(i) the Available Additional Property Funding Amount . . . . . .. . . . . . . . . . .. .$17,141,446.43
--------------
(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) . . . . . . . .. . . . . . . . . . . . $15,980,167.42
--------------
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 . . . . . . $16,806,649.50
and --------------
(B) To the Additional Property Funding Account, the lesser of 0.00
---------------
(i) the excess, if any, (x) Additional Property Funding Requirement over . . . . . . . .$15,980,167.42
--------------
(y) ACPB of all Additional Contracts actually pledged on the Payment Date . . . . . . . $16,806,649.50
--------------
Subtotal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . $ (826,482.08)
--------------
and (ii) the remaining Available Additional Property Funding Amount . . . . . . . . . . $ 1,161,279.01
--------------
(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
---------------
Page 2 of 4
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 A-1 N/A
------------------
Overdue Principal to Class A-2 N/A
------------------
Overdue Principal to Class A-3 N/A
------------------
Overdue Principal to Class A-4 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 . . . . .. . . . . . . $ -
---------------
(4) To the Series Obligors, as holders of the Residual Interest, any Available Funds remaining on deposit
in the Facility Account . . . . . . . . . . . . . . .. . . . . . . . . . . . .. . . . . . . . . . . . $ 848,778.75
---------------
IV. SERVICER ADVANCES
(a.) Aggregate amount of Servicer Advances at the beginning of the related Collection Period. . . . . . . . 3,848,480.05
---------------
(b.) Servicer Advances reimbursed during the related Collection Period . . . . . . . . . . . . . . . . . . 122,559.87
---------------
(c.) Amount of unreimbursed Servicer Advances to be reimbursed on the
Settlement Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------
(d.) Servicer Advances made during the related Collection Period . . . . . . . . . . . . . . . . . . . . . $ 235,222.47
---------------
(e.) Aggregate amount of Servicer Advances at the end of the Collection
Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 3,961,142.65
---------------
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 . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . . $ 53,166.73
---------------
(e.) Reserve Account Ending Balance before calculating Required Reserve Amount . . . . . . . . . . . . . . $ 11,753,166.73
---------------
---------------
(f.) Required Reserve Amount needed as of the related Collection Period . . . . . . . . . . . . . . . . . . $ 11,700,000.00
---------------
Page 3 of 4
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 . . . . . . . . 53,166.73
---------------
(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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 3,146,319.33
---------------
(b.) Amount of Advance Payments collected during the related Collection Period . . . . . . . . . . . . . . . $ 2,364,023.13
---------------
(c.) Investment earnings for the related Collection Period . . . . . . . . . . . . . . . . . . . . . . . . $ 21,063.83
---------------
(d.) Amount of Advance Payments withdrawn for deposit into Facility Account . . . . . . . . . . . . . . . . $ 2,671,671.87
---------------
(e.) Ending aggregate Advance Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 2,859,734.42
---------------
ADVANTA BUSINESS SERVICES CORP., as Servicer
By: /S/ SUSAN McVEIGH
------------------------------
SUSAN McVEIGH
Title: TREASURER
------------------------------
Date: AUGUST 12, 1998
------------------------------
Page 4 of 4