EXHIBIT 1
ADVANTA Mortgage Loan Trust 1998-4A
Statement to Certificateholders
Original Prior
Face Principal
Class Value Balance Interest Principal Total
A 650,000,000.00 283,952,755.41 600,954.40 7,658,202.41 8,259,156.81
A Certificate - - 1,842,224.07 - 1,842,224.07
Totals 650,000,000.00 283,952,755.41 2,443,178.47 7,658,202.41 10,101,380.88
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
A - - 276,294,553.00 2.540000% 2.536880%
A Certificate - - - NA NA
Totals - - 276,294,553.00
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
A 00755WGC4 436.850393 0.924545 11.781850 12.706395 425.068543
A Certificate 0.000000 2.834191 0.000000 2.834191 0.000000
Delinquent Loan Information:
90+ Days Loans Loans
30-59 60-89 excldg f/c,REO in in
Days Days & Bkrptcy Bankruptcy REO
Trust A Principal Balance 9,897,167.95 1,646,270.48 654,500.68 15,164,851.40 3,753,888.40
% of Pool Balance 3.31489% 0.55139% 0.21921% 5.07921% 1.25730%
Number of Loans 175 31 13 252 63
% of Loans 3.41730% 0.60535% 0.25386% 4.92091% 1.23023%
Loans
in
Foreclosure
Trust A Principal Balance 10,519,499.63
% of Pool Balance 3.52333%
Number of Loans 173
% of Loans 3.37825%
General Mortgage Loan Information:
Trust A
Beginning Aggregate Mortgage Loan Balance 306,975,951.79
Prefunding 0.00
Principal Reduction 8,408,572.42
Ending Aggregate Mortgage Loan Balance 298,567,379.37
Beginning Aggregate Mortgage Loan Count 5238
Ending Aggregate Mortgage Loan Count 5121
Current Weighted Average Coupon Rate 9.486280%
Next Weighted Average Coupon Rate 9.486178%
Mortgage Loan Principal Reduction Information:
Trust A
Scheduled Principal 581,437.67
Curtailments 36,429.32
Prepayments 6,736,993.51
Repurchases 0.00
Substitutions 0.00
Liquidation Proceeds 1,053,711.92
Other Principal 0.00
Less: Realized Losses 510,915.85
Total Principal Reduction 8,919,488.27
Servicer Information:
Trust A
Accrued Servicing Fee for the Current Period 127,906.64
Less: Amounts to Cover Interest Shortfalls 3,053.79
Less: Delinquent Service Fees 38,547.12
Collected Servicing Fees for Current Period: 86,305.73
Advanced Principal N/A
Advanced Interest 723,768.13
Other Scheduled Interest Available Available Funds
Prepayment Unscheduled Principal Carry Funds Cap Cap Carry
Principal Principal Distribution Forward Current Forward
Class Distributed Distributed Amount Amount Amount Amount
Class A 6,736,993.51 1,090,141.24 7,777,929.49 - - -
- - - - - -
Total 6,736,993.51 1,090,141.24 7,777,929.49 - - -
Applied
Realized Loss
Amount
Class A -
-
Total -
Prior Current
Has a Remaining Over- Accelerated Extra Over
Trigger Event Pre-Funded Collateral Principal Principal Collateral
Occurred Amount Amount Distributed Distributed Amount
Trust A NO 0.00 23,023,196.38 (119,727.08) 0.00 22,272,826.37
Specified Over-
Over- Collateral
Collateral Deficit
Amount Amount
Trust A 22,392,553.45 0.00
Trust A Insured Payment 0.00
Pool Rolling six month delinquency rate 4.891609
Pool Cumulative Realized Losses 19,014,151.05
Book Value of REO loans 4,845,115.10
Cumulative Number of Mortgage loans repurchased to date 11
Unreimbursed Delinquent/Servicing Advances Paid Back to Servicer This Period 57,579.36
Unreimbursed Delinquent/Servicing Advances Paid Back to Certificateholder This Period 0.00
Unremibursed Delinquent/Servicing Advances still Outstanding 0.00
TOTAL AVAILABLE FUNDS:
Current Interest Collected: 1,664,322.28
Principal Collected: 7,354,860.50
Insurance Proceeds Received: 0.00
Net Liquidation Proceeds: 542,796.07
Delinquency Advances on Mortgage Interest: 723,768.13
Delinquency Advances on Mortgage Principal NA
Repurchase and Substitution Amounts: 0.00
Trust Termination Proceeds: 0.00
Investment Earnings on Note Account: 2,533.50
Capitalized Interest Requirement: 0.00
Capitalized Interest Fund Earnings 0.00
Capitalized Interest Account 0.00
Investment Earnings on Pre-Funding Account 0.00
Unreimbursed Delq/Servicing Advances Paid Back To CertificateHolders -
Sum of the Above Amounts: 10,288,280.48
LESS:
Servicing Fees (including PPIS): 89,359.52
Non Recoverable Advance 7,130.70
Indenture Trustee Fees: 1,790.69
Owner Trustee Fees: 277.78
Insurance Premiums: 30,761.55
Reimbursement of Delinquency Advances/Servicing Advances 57,579.36
Trust A Crossover Amounts -
Total Reductions to Available Funds Amount: 186,899.60
Total Available Funds: 10,101,380.88
EXHIBIT 1
ADVANTA Mortgage Loan Trust 1998-4B
Statement to Certificateholders
Original Prior
Face Principal
Class Value Balance Interest Principal Total
B 350,000,000.00 144,370,900.86 305,585.07 3,882,006.64 4,187,591.71
B Certificate - - 582,809.41 - 582,809.41
Totals 350,000,000.00 144,370,900.86 888,394.48 3,882,006.64 4,770,401.12
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
B - - 140,488,894.22 2.540000% 2.536880%
B Certificate - - - NA NA
Totals - - 140,488,894.22
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
B 00755WGD2 412.488288 0.873100 11.091448 11.964548 401.396840
B Certificate 0.000000 0.896630 0.000000 0.896630 0.000000
Delinquent Loan Information:
90+ Days Loans Loans
30-59 60-89 excldg f/c,REO in in
Days Days & Bkrptcy Bankruptcy REO
Trust B Principal Balance 4,490,624.52 774,597.99 320,491.10 8,133,830.04 1,973,517.65
% of Pool Balance 2.95669% 0.51001% 0.21102% 5.35544% 1.29939%
Number of Loans 73 13 7 128 34
% of Loans 3.31216% 0.58984% 0.31760% 5.80762% 1.54265%
Loans
in
Foreclosure
Trust B Principal Balance 6,593,511.14
% of Pool Balance 4.34127%
Number of Loans 114
% of Loans 5.17241%
General Mortgage Loan Information:
Trust B
Beginning Aggregate Mortgage Loan Balance 156,076,649.58
Subsequent Mortgage Loans Added This Period 0.00
Principal Reduction 4,196,763.94
Ending Aggregate Mortgage Loan Balance 151,879,885.64
Beginning Aggregate Mortgage Loan Count 2,249
Ending Aggregate Mortgage Loan Count 2,204
Current Weighted Average Coupon Rate 9.486914%
Next Weighted Average Coupon Rate 9.487404%
Mortgage Loan Principal Reduction Information:
Trust B
Scheduled Principal 235,475.41
Curtailments 372,257.15
Prepayments 2,404,465.84
Repurchases 0.00
Substitutions 0.00
Liquidation Proceeds 1,184,565.54
Other Principal 0.00
Less: Realized Losses 541,378.63
Total Principal Reduction 4,738,142.57
Servicer Information:
Trust B
Accrued Servicing Fee for the Current Period 65,031.94
Less: Amounts to Cover Interest Shortfalls 428.84
Less: Delinquent Service Fees 19,203.53
Collected Servicing Fees for Current Period: 45,399.57
Advanced Principal N/A
Advanced Interest 364,610.71
Other Scheduled Interest Available Available Funds
Prepayment Unscheduled Principal Carry Funds Cap Cap Carry
Principal Principal Distribution Forward Current Forward
Class Distributed Distributed Amount Amount Amount Amount
Class B 2,404,465.84 1,556,822.69 3,655,385.31 - - -
- - - - -
Total 2,404,465.84 1,556,822.69 3,655,385.31 - - -
Unpaid
Realized Loss
Amount
Class B -
-
Has a Remaining Over- Accelerated Extra Over
Trigger Event Pre-Funded Collateral Principal Principal Collateral
Occurred Amount Amount Distributed Distributed Amount
Trust B NO 0.00 11,705,748.72 226,621.33 0.00 11,390,991.42
Specified Over-
Over- Collateral
Collateral Deficit
Amount Amount
Trust B 11,390,991.42 0.00
Trust B Insured Payment 0.00
Pool Rolling six month delinquency rate 5.83016
Pool Cumulative Realized Losses 11,751,075.16
Book Value of REO loans 2,546,887.64
Cumulative Number of Mortgage loans repurchased to date 8
Unreimbursed Delinquent/Servicing Advances Paid Back to Servicer This Period 32,415.27
Unreimbursed Delinquent/Servicing Advances Paid Back to Certificateholder This Period 0.00
Unreimbursed Delinquent/Servicing Advances Still Outstanding 0.00
TOTAL AVAILABLE FUNDS:
Current Interest Collected: 850,090.56
Principal Collected: 3,012,198.40
Insurance Proceeds Received: -
Net Liquidation Proceeds: 643,186.91
Delinquency Advances on Mortgage Interest: 364,610.71
Delinquency Advances on Mortgage Principal NA
Repurchase and Substitution Amounts: -
Trust Termination Proceeds: -
Investment Earnings on Note Account: 1,196.75
Capitalized Interest Requirement: 0.00
Capitalized Interest Account Earnings 0.00
Capitalized Interest Account 0.00
Reversal of Realized Loss Amount -
Unreimbursed Delq/Servicing Advances Paid Back To Certificateholders 0.00
Sum of the Above Amounts: 4,871,283.33
LESS:
Servicing Fees (including PPIS): 45,828.41
Non-Recoverable Advance 5,810.12
Indenture Trustee Fees: 910.45
Owner Trustee Fees: 277.78
Insurance Premiums: 15,640.18
Reimbursement of Delinquency Advances/Servicing Advances 32,415.27
Trust B Crossover Amounts -
Total Reductions to Available Funds Amount: 100,882.21
Total Available Funds: 4,770,401.12
EXHIBIT 1
ADVANTA Mortgage Loan Trust 1998-4C
Statement to Certificateholders
Original Prior
Face Principal
Class Value Balance Interest Principal Total
C 100,000,000.00 26,591,180.05 52,960.77 664,202.10 717,162.87
C Certificate - - 438,544.90 - 438,544.90
Totals 100,000,000.00 26,591,180.05 491,505.67 664,202.10 1,155,707.77
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
C - - 25,926,977.95 2.390000% 2.386880%
C Certificate - - - NA NA
Totals - - 25,926,977.95
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
C 00755WGE0 265.911801 0.529608 6.642021 7.171629 259.269780
C Certificate 0.000000 0.674684 0.000000 0.674684 0.000000
Delinquent Loan Information:
90+ Days Loans Loans
30-59 60-89 excldg f/c,REO in in
Days Days & Bkrptcy Bankruptcy REO
Trust C Principal Balance 916,117.28 186,413.90 1,880.44 2,570,521.92 869,629.44
% of Pool Balance 3.09761% 0.63031% 0.00636% 8.69155% 2.94042%
Number of Loans 11 3 1 30 11
% of Loans 3.02198% 0.82418% 0.27473% 8.24176% 3.02198%
Loans
in
Foreclosure
Trust C Principal Balance 2,571,203.93
% of Pool Balance 8.69385%
Number of Loans 27
% of Loans 7.41758%
General Mortgage Loan Information:
Trust C
Beginning Aggregate Mortgage Loan Balance 30,579,965.77
Prefunding N/A
Principal Reduction 1,004,995.75
Ending Aggregate Mortgage Loan Balance 29,574,970.02
Beginning Aggregate Mortgage Loan Count 374
Ending Aggregate Mortgage Loan Count 364
Current Weighted Average Coupon Rate 9.400470%
Next Weighted Average Coupon Rate 9.406648%
Mortgage Loan Principal Reduction Information:
Trust C
Scheduled Principal 21,812.19
Curtailments 2,624.11
Prepayments 722,395.14
Repurchases 0.00
Substitutions 0.00
Liquidation Proceeds 258,164.31
Other Principal 0.00
Less: Realized Losses 68,754.52
Total Principal Reduction 1,073,750.27
Servicer Information:
Trust C
Accrued Servicing Fee for the Current Period 12,741.65
Less: Amounts to Cover Interest Shortfalls 0.00
Less: Delinquent Service Fees 4,634.47
Collected Servicing Fees for Current Period: 8,107.18
Advanced Principal N/A
Advanced Interest 83,873.31
Other Scheduled Interest Available Available Funds
Prepayment Unscheduled Principal Carry Funds Cap Cap Carry
Principal Principal Distribution Forward Current Forward
Class Distributed Distributed Amount Amount Amount Amount
Class C 722,395.14 260,788.42 664,202.10 - - -
- - - - - -
Unpaid
Realized Loss
Amount
Class C -
-
Prior Current
Has a Over- Accelerated Amounts Over
Trigger Event Collateral Principal From Reserve Collateral
Occurred Amount Distributed Fund Amount
Trust C NO 3,988,785.72 0.00 0.00 3,647,992.07
Specified Over-
Over- Collateral
Collateral Deficit
Amount Amount
Trust C 3,647,992.07 0.00
Trust C Insured Payment 0.00
Pool Rolling six month delinquency rate 11.032328
Pool Cumulative Realized Losses 3,014,487.14
Book Value of REO loans 1,111,995.08
Cumulative Number of Mortgage loans repurchased to date 3
Unreimbursed Delinquent/Servicing Advances Paid Back to Servicer This Period 2,367.63
Unreimbursed Delinquent/Servicing Advances Paid Back to Certificateholder This Period 0.00
Unreimbursed Delinquent/Servicing Advances Still Outstanding 0.00
TOTAL AVAILABLE FUNDS:
Current Interest Collected: 151,047.26
Principal Collected: 746,831.44
Insurance Proceeds Received: -
Net Liquidation Proceeds: 189,409.79
Delinquency Advances on Mortgage Interest: 83,873.31
Delinquency Advances on Mortgage Principal NA
Repurchase and Substitution Amounts: -
S
Trust Termination Proceeds: -
Investment Earnings on Note Account: 289.75
Unreimbursed Delq/Servicing Advances Paid Back to CertificateHolders -
Trust A & B Crossover Amounts -
Sum of the Above Amounts: 1,171,451.55
LESS:
Servicing Fees (including PPIS): 8,107.18
Non-Recoverable Advance 1,378.12
Indenture Trustee Fees: 178.38
Owner Trustee Fees: 277.78
Insurance Premiums: 3,434.69
Reimbursement of Delinquency Advances/Servicing Advances 2,367.63
Total Reductions to Available Funds Amount: 15,743.78
Total Available Funds: 1,155,707.77