|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: ADVANTA BUSINESS SERVICES CORP, 8-K, 2000-06-15 |
Next: WORLDPAGES COM INC, S-3/A, 2000-06-15 |
<PAGE> 1
ASSET-BACKED FINANCING FACILITY
ADVANTA BUSINESS SERVICES CORP., AS SERVICER
MONTHLY SERVICER CERTIFICATE
COLLECTION PERIOD: May 1, 2000 - May 31, 2000
--------------------------
SETTLEMENT DATE: 15-Jun-00
-------------
A. SERIES INFORMATION
ADVANTA LEASING RECEIVABLES CORP. VIII AND
ADVANTA LEASING RECEIVABLES CORP. IX
EQUIPMENT RECEIVABLES ASSET-BACKED NOTES,
SERIES 1999-1
<TABLE>
<S> <C> <C>
I. SERIES INFORMATION INCLUDING PLEDGED PROPERTY CONVEYED
(a.) Beginning Aggregate Contract Principal Balance ................................. $ 62,605,203.87
---------------
(b.) Contract Principal Balance of all Collections allocable to Contracts ........... $ 4,048,403.90
---------------
(c.) Contract Principal Balance of Charged-Off Contracts ............................ $ 197,985.14
---------------
(e.) Ending Aggregate Contract Principal Balance of all Contracts as of
this Settlement Date ........................................................... $ 58,358,814.83
---------------
BALANCES ON THIS SETTLEMENT DATE
(d.) Class A Principal Balance as of this
Settlement Date (Class A Note Factor) 0.4752433 $ 46,990,215.59
--------- ---------------
(e1.) Ending Class A-1 Principal Balance 0.0000000 $ -
--------- ---------------
(e2.) Ending Class A-2 Principal Balance 0.9751585 $ 37,544,507.59
--------- ---------------
(e3.) Ending Class A-3 Principal Balance 1.0000000 $ 9,445,708.00
--------- ---------------
(f.) Ending Class B Principal Balance as of this
Settlement Date (Class B Note Factor) 0.9800524 $ 11,368,599.24
--------- ---------------
II. COMPLIANCE RATIOS
(a.) Aggregate Contract Balance Remaining ("CBR") of all Contracts .................. $ 63,557,880.22
---------------
(b.) CBR of Contracts 1 - 30 days delinquent ........................................ $ 5,723,257.78
---------------
(c.) % of Delinquent Contracts 1- 30 days as of the related Calculation Date ....... 9.00%
---------------
(d.) CBR of Contracts 31 - 60 days delinquent ....................................... $ 2,843,475.08
---------------
(e.) % of Delinquent Contracts 31- 60 days as of the related Calculation Date ...... 4.47%
---------------
(f.) CBR of Contracts 61 - 90 days delinquent ....................................... $ 1,441,180.43
---------------
(g.) % of Delinquent Contracts 61- 90 days as of the related Calculation Date ...... 2.27%
---------------
(h.) CBR of Contracts 91 - 120 days delinquent ...................................... $ 1,289,225.91
---------------
(i.) % of Delinquent Contracts 91- 120 days as of the related Calculation Date ..... 2.03%
---------------
(j1.) % of Delinquent Contracts 31 days or more as of the related Calculation Date ... 8.77%
---------------
(j2.) Month 2: Apr-00 ..................................................... 8.75%
---------- ---------------
(j3.) Month 3: Mar-00 ..................................................... 9.22%
---------- ---------------
(j4.) Three month rolling average % of Delinquent Contracts 31 days or more .......... 8.91%
---------------
(k1.) Net Charge-Off % for the related Collection Period (annualized 30/360) ......... 1.99%
---------------
(k2.) Month 2: Apr-00 ..................................................... 2.01%
---------- ---------------
(k3.) Month 3: Mar-00 ..................................................... 4.49%
---------- ---------------
(k4.) Three month rolling average % for Defaulted Contracts .......................... 2.83%
---------------
Does the Cumulative Loss % exceed ..............................................
(l1.) The Loss Trigger Level % from Beginning Period to and including 12th
Collection Period ? Y or N ..................................................... NO
---------------
(l2.) The Loss Trigger Level % from 13th Collection Period to and including
24th Collection Period ? Y or N ................................................ n/a
---------------
(l3.) The Loss Trigger Level % from 25th Collection Period and thereafter ? Y or N ... n/a
---------------
(m1.) Residual Realization for the related Collection Period ......................... 128.22%
---------------
(m2.) Month 2: Apr-00 ..................................................... 130.89%
---------- ---------------
(m3.) Month 3: Mar-00 ..................................................... 115.87%
---------- ---------------
(m4.) Three month rolling average Residual Realization Ratio ......................... 125.00%
---------------
</TABLE>
Page 1 of 3
<PAGE> 2
<TABLE>
<S> <C> <C>
(n.) Does the three month rolling Residual Realization ratio exceed 100% Y or N ..... YES
---------------
III. FLOW OF FUNDS
(1.) The amount on deposit in Available Funds ....................................... $ 5,144,141.02
---------------
(2.) The prepayment amounts deposited, if any, by the Issuers' to the Collection
Account for removal of defaulted contracts ..................................... $ -
---------------
(3.) Total deposits in the Collection Account to be used as available funds on
this Payment Date .............................................................. $ 5,144,141.02
---------------
(a.) To the Servicer, Unrecoverable Servicer Advances / Initial Unpaid Balance ...... $ 153,031.34
---------------
(b.) To the Servicer, the Servicing Fee and miscellaneous amounts, if any ........... $ 52,171.00
---------------
To Series 1999-1 Noteholders:
(c.) To Class A, the total Class A Note Interest and Class A Overdue Interest
for the related period. ........................................................ $ 282,367.22
---------------
Interest on Class A-1 Notes .................................. $ 15,015.94
---------------
Interest on Class A-2 Notes .................................. $ 213,038.46
---------------
Interest on Class A-3 Notes .................................. $ 54,312.82
---------------
(d.) Interest on Class B Notes for the related period ............................... $ 70,276.61
---------------
(e.) To Series 1999-1 Noteholders:
To Class A, the total applicable Principal Payment ............................. $ 3,980,340.46
---------------
Principal Payment to Class A-1 Noteholders ................... $ 3,023,921.05
---------------
Principal Payment to Class A-2 Noteholders ................... $ 956,419.41
---------------
Principal Payment to Class A-3 Noteholders ................... $ -
---------------
To Class B for applicable Principal Payment to the extent of the Class B Floor.. $ 231,391.76
---------------
(f.) To the Reserve Account:
The amount needed to increase the amount in the Reserve Account to
the Required Reserve ........................................................... $ 374,562.62
---------------
(g.) Upon the occurrence of a Residual Event the lesser of:
(A) the remaining Available Funds and .......................................... $ -
---------------
(B) the aggregate amount of Residual Receipts included in Available Funds ...... $ -
---------------
To be deposited to the Residual Account ........................................ $ -
---------------
(h.) To the Issuers, as owner of the Pledged Assets, any remaining Available
Funds on deposit in the Collection Account (the "Issuers' Interest") ........... $ -
---------------
IV. SERVICER ADVANCES
(a.) Aggregate amount of Servicer Advances at the beginning of the Collection Period $ 1,483,856.93
---------------
(b.) Servicer Advances reimbursed during the Collection Period ...................... $ 64,380.40
---------------
(c.) Amount of unreimbursed Service Advances to be reimbursed on the
Settlement Date ................................................................ $ 153,031.34
---------------
(d.) Servicer Advances made during the related Collection Period ....................
---------------
(e.) Aggregate amount of Servicer Advances at the end of the Collection
Period ......................................................................... $ 1,266,445.19
---------------
(f.) Amount of delinquent Scheduled Payments for which Servicer Advances
were not made .................................................................. $ -
---------------
V. RESERVE ACCOUNT
(a.) Amount on deposit at the beginning of the related Collection Period ............ $ 2,344,300.42
---------------
(b.) Amount of interest earnings reinvested for the related Monthly Period .......... $ 11,733.98
---------------
(c.) Amounts used to cover shortfalls, if any, for the related Collection Period ... $ -
---------------
(d.) Amounts transferred from the Collection Account, if applicable ................. $ 374,562.62
---------------
(e.) Balance remaining before calculating Required Reserve Amount ................... $ 2,730,597.02
---------------
(f.) Required Reserve Amount needed as of the related Collection Period ............. $ 2,917,940.74
---------------
(g1.) If (d) above is greater than (e), then excess amount to be transferred to
the Series Obligors ............................................................ $ -
---------------
(g2.) If (e) is greater than (d), then amount of shortfall ........................... $ 187,343.72
---------------
(h.) Amounts on deposit at the end of the related Collection Period (e minus g1) .... $ 2,730,597.02
---------------
(i.) Is the Required Reserve Amount equal to the balance in the Reserve Account
as of the related Collection period ? Y or N ................................... NO
---------------
</TABLE>
Page 2 of 3
<PAGE> 3
<TABLE>
<S> <C> <C>
VI. RESIDUAL ACCOUNT
(a.) Amount on deposit at the beginning of the related Collection Period ............ $ -
---------------
(b.) Amounts transferred from the Collection Account ................................ $ -
---------------
(c.) Amounts used to cover shortfalls for the related Collection Period ............. $ -
---------------
(d.) Amount on deposit at the end of the related Collection Period .................. $ -
---------------
VII. ADVANCE PAYMENTS
(a.) Beginning aggregate Advance Payments ........................................... $ 773,689.54
---------------
(b.) Add: Amount of Advance Payments collected during the related Collection Period $ 538,591.02
---------------
(c.) Add: Investment earnings for the related Collection Period ................... $ -
---------------
(d.) Less: Amount of Advance Payments withdrawn for deposit into Facility Account ... $ 451,019.67
---------------
(e.) Ending aggregate Advance Payments .............................................. $ 861,260.89
---------------
</TABLE>
ADVANTA BUSINESS SERVICES CORP., AS SERVICER
BY: /s/ John Paris
--------------
TITLE: SR VP
-------------------------
DATE: 06/12/00
-------------------------
Page 3 of 3
|
|