|
|
|
|
|
|
|
|
|
|
Previous: ADVANTA BUSINESS SERVICES CORP, 8-K, 2000-06-15 |
Next: ADVANTA BUSINESS SERVICES CORP, 8-K, 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
---------
<TABLE>
<S> <C> <C> <C>
<CAPTION>
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") $158,648,874.14
(b.) Contract Principal Balance of all Collections allocable to
Contracts $9,214,636.37
(c.) Contract Principal Balance of Charged-Off Contracts $380,861.01
(d.) Total decline in Principal Balance $9,595,497.38
(e.) Ending Aggregate Contract Principal Balance of all
Contracts as of this Settlement Date $149,053,376.76
BALANCES ON THIS SETTLEMENT DATE AFTER PAYMENT ON THE RELATED
PAYMENT DATE
(f.) Class A Principal Balance as of this Settlement Date $131,643,835.64
(Class A Note Factor) 0.3974753
(g1.) Class A-1 Principal Balance .(Note Factor) 0.0000000 --
(g2.) Class A-2 Principal Balance . (Note Factor) 0.3286518 $62,443,835.64
(g3.) Class A-3 Principal Balance . (Note Factor) 1.0000000 $23,300,000.00
(g4.) Class A-4 Principal Balance . (Note Factor) 1.0000000 $45,900,000.00
(h.) Class B Principal Balance as of this Settlement Date $7,527,388.16
(Class B Note Factor) 0.3974753
(i.) Class C Principal Balance as of this Settlement Date $ 357,142.32
(Class C Note Factor) 0.0362140
(j.) Class D Principal Balance as of this Settlement Date $9,525,010.64
(Class D Note Factor) 0.6349878
II. COMPLIANCE RATIOS
(a.) Aggregate Contract Balance Remaining ("CBR") of all Contracts
as of the related Calculation Date $161,470,822.17
(b1.) % of CBR 31 days or more delinquent as of the related
Calculation Date 8.07%
(b2.) Preceeding Month %: Apr-00 8.23%
(b3.) 2nd Preceeding Month %: Mar-00 8.08%
(b4.) Three month rolling average % of CBR 31 days or more delinquent 8.13%
(c.) Does the three month rolling average % of CBR which are 31 days
or more delinquent exceed 10.5% ? . Y or N. NO
(Amortization Period Only)
(d) Cumulative Net Loss Percentage as of the related
Collection Period 2.33%
Does the Cumulative Net Loss Percentage exceed
(d1.) 4.0 % from the Beginning Period to and including 12th
Collection Period ? Y or N N/A
(d2.) 5.5 % from 13th Collection Period to and including 24th
Collection Period ? Y or N NO
(d3.) 7.0 % from 25th Collection Period and thereafter ? Y or N N/A
(If Yes to e1 or e2 or e3, then a Residual Event occurs)
(e1.) Residual Realization for the related Collection Period
> 100% (YES/NO) YES
(e2.) Preceeding Month: Apr-00 > 100% (YES/NO) YES
(e3.) 2nd Preceeding Month: Mar-00 > 100% (YES/NO) YES
(e4.) 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 $11,749,296.18
(1) On the Payment Date which is also the Amortization Date and
each Payment Date thereafter
(a.) To the Servicer, Unrecoverable Servicer Advances 230,518.71
(b.) To the Servicer, if ABS is not the Servicer, Servicing Fee and
Ancillary Servicing Income, if any
To Series 1998-1 Noteholders:
(c.) To Class A, the total Class A Note Interest and Class A
Overdue Interest for the related period. $687,830.91
Interest on Class A-1 Notes $ -
</TABLE>
Page 1 of 3
<PAGE> 2
<TABLE>
<S> <C> <C> <C>
Interest on Class A-2 Notes $343,955.07
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 $40,727.53
(e.) Interest on Class C Notes for the related period $5,372.20
(f.) To Series 1998-1 Noteholders:
To Class A, the total Principal Payment and Class A Overdue
Principal, if any 8,474,736.42
Principal Payment to Class A-1 Noteholders N/A
Principal Payment to Class A-2 Noteholders $8,474,736.42
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 484,585.02
To Class C for Principal Payment and Overdue Principal, if any 636,175.95
(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 132,207.40
(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 --
(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 $1,057,142.07
IV. SERVICER ADVANCES
(a.) Aggregate amount of Servicer Advances at the beginning of the
related Collection Period 3,211,881.65
(b.) Servicer Advances reimbursed during the related Collection
Period 88,886.25
(c.) Amount of unreimbursed Servicer Advances to be reimbursed on
the Settlement Date 230,518.71
(d.) Servicer Advances made during the related Collection Period --
(e.) Aggregate amount of Servicer Advances at the end of the
Collection Period $2,892,476.69
V. RESERVE ACCOUNT
(a.) Amount on deposit at the beginning of the related Collection
Period $4,846,525.56
(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 $24,679.16
(e.) Reserve Account Ending Balance before calculating Required
Reserve Amount $4,871,204.72
(f.) Required Reserve Amount needed as of the related Collection
Period $4,534,671.90
(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 336,532.82
(h.) Amounts on deposit as of this Settlement Date (e minus g2) $4,534,671.90
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
</TABLE>
Page 2 of 3
<PAGE> 3
<TABLE>
<S> <C> <C> <C>
(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 $1,831,102.96
(b.) Amount of Advance Payments collected during the related
Collection Period $1,585,165.87
(c.) Investment earnings for the related Collection Period $13,767.81
(d.) Amount of Advance Payments withdrawn for deposit into
Facility Account $1,304,530.99
(e.) Ending aggregate Advance Payments $2,125,505.65
</TABLE>
ADVANTA BUSINESS SERVICES CORP., AS SERVICER
BY: /s/ John Paris
--------------------------
TITLE: SR VP
--------------------------
DATE: 06/12/00
--------------------------
Page 3 of 3
|
|