ADVANTA BUSINESS SERVICES CORP
8-K, 1998-08-17
ASSET-BACKED SECURITIES
Previous: BUFFALO CAPITAL V LTD, 8-K, 1998-08-17
Next: AVANI INTERNATIONAL GROUP INC, 10-12B, 1998-08-17



<PAGE>   1
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    Form 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


                         Date of Report August 12, 1998

                         ADVANTA BUSINESS SERVICES CORP.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


<TABLE>
<S>                                           <C>                    <C>       
                 Delaware                         333-38575                    23-2333786
- ---------------------------------------        ----------------       -------------------------------
             (State or Other                   (Commission File       (I.R.S. Employer Identification
      Jurisdiction of Incorporation)               Number)                            No.)
                                                                                              

          1020 Laurel Oak Road                                                     
          Voorhees, New Jersey                                                     08043
- ---------------------------------------                                ------------------------------  
(Address of Principal Executive Offices)                                           (Zip Code)
</TABLE>


        Registrant's telephone number, including area code (609) 782-7300
                                                           -------------- 
                                    No Change
        -----------------------------------------------------------------
          (Former name or former address, if changed since last report)


                      ADVANTA LEASING RECEIVABLES CORP. IV
             ------------------------------------------------------
            (Exact name of registrant as specified in its charter)
 
                                                             
<TABLE>
<S>                                                <C>                   <C>
                  Nevada                             333-38575-01                   88-0387072
 --------------------------------------------       ---------------      -------------------------------
(State or Other Jurisdiction of Incorporation)     (Commission File      (I.R.S. Employer Identification
                                                        Number)                        No.)
                                                                                                        

            1325 Airmotive Way                                                     
               Reno, Nevada                                                          89502
- ---------------------------------------------                                      ----------                            
   (Address of Principal Executive Offices)                                        (Zip Code)

</TABLE>


        Registrant's telephone number, including area code (702) 322-2221
                                                           -------------- 

                                    No Change
          -------------------------------------------------------------
          (Former name or former address, if changed since last report)


<PAGE>   2
                       ADVANTA LEASING RECEIVABLES CORP. V
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                                                             
<TABLE>
<S>                                                <C>                    <C>
                      Nevada                         333-38575-02                   88-0387073
- ----------------------------------------------      ---------------       ------------------------------                 
(State or Other Jurisdiction of Incorporation)     (Commission File       (I.R.S. Employer Identification
                                                        Number)                       No.)
                                                                                                                

               1325 Airmotive Way                                                    
                 Reno, Nevada                                                        89502
   ----------------------------------------                                        ---------              
   (Address of Principal Executive Offices)
</TABLE>


        Registrant's telephone number, including area code (702) 322-2221
                                                           -------------- 

                                    No Change
          -------------------------------------------------------------
          (Former name or former address, if changed since last report)



                                                            
<PAGE>   3


Item 7.  Financial Statements and Exhibits


         The following exhibit is furnished herewith:

         21      Monthly Servicer's Certificate issued on August 12, 1998
                 relating to the Equipment Receivables Asset-Backed Notes,
                 Series 1998-1, prepared by the Servicer and sent to the
                 Trustee pursuant to Section 3.06(a) of the Series 1998-1
                 Supplement dated as of April 14, 1998 covering the period of
                 July 1, 1998 through July 31, 1998.


                                                                               3





<PAGE>   4
                                           SIGNATURES


         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                          ADVANTA BUSINESS SERVICES CORP.,
                                          As Registrant

                                          By      /s/ SUSAN A. MCVEIGH
                                                  --------------------

                                          Name:   Susan A. McVeigh
                                          Title:  Treasurer


Dated:   August 12, 1998



                                                                               4





<PAGE>   5
         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                          ADVANTA LEASING RECEIVABLES CORP. IV,
                                          As Registrant

                                          By      /s/  SUSAN A. McVEIGH
                                                  ---------------------

                                          Name:   Susan A. McVeigh
                                          Title:  Director


Dated:   August 12, 1998



                                                                               5





<PAGE>   6

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                        ADVANTA LEASING RECEIVABLES CORP. V,
                                        As Registrant

                                        By      /s/  SUSAN A. McVEIGH
                                                ---------------------

                                        Name:   Susan A. McVeigh
                                        Title:  Director


Dated:   August 12, 1998



                                                                               6





<PAGE>   7

                                           Exhibit Index


<TABLE>
<CAPTION>
Exhibit No.                                                                                           Page
- -----------                                                                                           ----
         <S>              <C>                                                                           <C>
         21.1             Monthly Servicer's Certificate dated August 12, 1998 prepared by the          8
                          Servicer and sent to the  Trustee pursuant to Section 3.06(a) of the
                          Series 1998-1 Supplement covering the period of July 1, 1998
                          through July 31, 1998.
</TABLE>


                                                                               7

<PAGE>   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
                                                   ------------------------
<TABLE>
A.   SERIES INFORMATION
     ------------------

     Advanta Leasing Receivables Corp. IV and
     Advanta Leasing Receivables Corp. V
     Equipment Receivables Asset-Backed Notes,
     Series 1998-1
<S>                                                                                                <C>              <C>
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                                                          ---------------

</TABLE>

                                  Page 1 of 4

<PAGE>   2


<TABLE>
<S>                                                                                                                 <C>
     (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
                                                                                                                    ---------------
</TABLE>



                                  Page 2 of 4
<PAGE>   3
<TABLE>
<S>                                                                                                                 <C>

     (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
                                                                                                                    ---------------
</TABLE>


                                  Page 3 of 4
<PAGE>   4


<TABLE>
<S>                                                                                                                 <C>
     (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
                                                                                                                    ---------------
</TABLE>


    ADVANTA BUSINESS SERVICES  CORP., as Servicer

    By:             /S/ SUSAN McVEIGH
                    ------------------------------
                    SUSAN McVEIGH

    Title:          TREASURER
                    ------------------------------

    Date:           AUGUST 12, 1998
                    ------------------------------





                                  Page 4 of 4


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission