1
ASSET-BACKED FINANCING FACILITY
ADVANTA BUSINESS SERVICES CORP., AS SERVICER
MONTHLY SERVICER CERTIFICATE
COLLECTION PERIOD: November 1, 1998 - November 30, 1998
-------------------------------------
SETTLEMENT DATE: 15-Dec-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").. . . . . . . . . . . . . . . . . . . . $ 375,000,310.87
------------------
(b.) Contract Principal Balance of all Collections allocable to
Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 15,902,450.74
---------------------
(c.) Contract Principal Balance of Charged-Off
Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 743,644.17
---------------------
(d.) Total decline in Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 16,646,094.91
------------------
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 . . . . . . . . . . . . . . . $ 16,646,095.95
-------------------
(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. . . . . $ 375,000,311.92
------------------
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. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 399,796,690.24
------------------
(b1.) % of CBR 31 days or more delinquent as of the related Calculation Date . . . . . . . . . . 7.86%
------------------
(b2.) Preceeding Month %: Oct-98 . . . . . . . . . . 6.49%
----------------- ------------------
(b3.) 2nd Preceeding Month %: Sep-98 . . . . . . . . . . 5.81%
----------------- ------------------
(b4.) Three month rolling average % of CBR 31 days or more delinquent . . . . . . . . . . . . . . 6.72%
------------------
(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 . . . . . . . . . . . . . . 0.12%
------------------
(e2.) Preceeding Month %: Oct-98 . . . . . . . . . . 0.15%
----------------- ------------------
(e3.) 2nd Preceeding Month %: Sep-98 . . . . . . . . . . 0.13%
----------------- ------------------
(e4.) Three month average % of Monthly Net Loss Percentage . . . . . . . . . . . . . . . . . . . 0.13%
------------------
(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: Oct-98 > 100% (YES/NO) . . . . . . . . . . . YES
------------------------ -------------------
(g3.) 2nd Preceeding Month: Sep-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 . . . . . $ 18,820,430.64
-------------------
(1) On each Payment Date prior to the Amortization Date
(a.) To the Servicer, Nonrecoverable Servicer Advances and other amounts due . . . . . . . . 31,917.93
-------------------
(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 . . . . . . . . . . . . . . . $ 17,027,331.73
-------------------
From (x) the amount remaining in the Facility Account and . . . . . . $ 17,027,331.73
-----------------
(y) the amount on deposit in the Additional Property Funding Account
("APFA") . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00
-----------------
("Available Additional Property Funding Amount") as follows: . . . . . . . . . . . . . . . $ 17,027,331.73
-------------------
(A) To the Series Obligors, an amount equal to the least of . . . . . . . . . . . . . . . . . $ 15,902,450.74
-------------------
(i) the Available Additional Property Funding Amount . . . . . . . . . $ 17,027,331.73
-----------------
(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) . . . . . . . . . . . $ 15,902,450.74
-----------------
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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 16,646,095.95
-----------------
and
(B) To the Additional Property Funding Account, the lesser of 0.00
-------------------
(i) the excess, if any, (x) Additional Property Funding Requirement
over . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 15,902,450.74
-----------------
(y) ACPB of all Additional Contracts actually pledged on the Payment
Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 16,646,095.95
-----------------
Subtotal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ (743,645.21)
-----------------
and (ii) the remaining Available Additional Property Funding
Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 1,124,880.99
-----------------
(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 . . . . . . . . . . . . . . . . . . . . . . $ 812,380.74
------------------
IV. SERVICER ADVANCES
(a.) Aggregate amount of Servicer Advances at the beginning of the related Collection
Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,071,565.82
------------------
(b.) Servicer Advances reimbursed during the related Collection Period . . . . . . . . . . . 87,413.51
------------------
(c.) Amount of unreimbursed Servicer Advances to be reimbursed on the
Settlement Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
------------------
(d.) Servicer Advances made during the related Collection Period . . . . . . . . . . . . . . . $ 732,122.28
------------------
(e.) Aggregate amount of Servicer Advances at the end of the Collection
Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 5,716,274.59
------------------
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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 45,323.89
------------------
(e.) Reserve Account Ending Balance before calculating Required Reserve Amount . . . . . . . . $ 11,745,323.89
------------------
------------------
(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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45,323.89
-----------------
(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 . . . . . . . . . . . . . . . . . . . . . . . . . . $ 2,606,891.91
-----------------
(b.) Amount of Advance Payments collected during the related Collection Period . . . . . . . $ 1,477,091.27
-----------------
(c.) Investment earnings for the related Collection Period . . . . . . . . . . . . . . . . . $ 17,023.97
-----------------
(d.) Amount of Advance Payments withdrawn for deposit into Facility Account . . . . . . . . . $ 2,177,291.22
-----------------
(e.) Ending aggregate Advance Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 1,923,715.93
-----------------
ADVANTA BUSINESS SERVICES CORP., AS SERVICER
BY: /s/ SUSAN A. MCVEIGH
-----------------------------------
TITLE: TREASURER
---------
DATE: 12/10/1998
------------
Page 4 of 4