EXHIBIT 1
ADVANTA Mortgage Loan Trust 1998-4A
Statement to Certificateholders
Original Prior
Face Principal
Class Value Balance Interest Principal Total
A 650,000,000.00 276,294,553.00 622,966.87 7,738,942.47 8,361,909.34
A Certificate - - 1,383,232.01 - 1,383,232.01
Totals 650,000,000.00 276,294,553.00 2,006,198.88 7,738,942.47 9,745,141.35
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
A - - 268,555,610.53 2.536880% 2.510000%
A Certificate - - - NA NA
Totals - - 268,555,610.53
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
A 00755WGC4 425.068543 0.958411 11.906065 12.864476 413.162478
A Certificate 0.000000 2.128049 0.000000 2.128049 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 10,829,852.05 1,413,321.59 612,152.46 15,038,784.60 3,079,096.09
% of Pool Balance 3.73018% 0.48680% 0.21085% 5.17989% 1.06055%
Number of Loans 193 28 15 246 54
% of Loans 3.85076% 0.55866% 0.29928% 4.90822% 1.07741%
Loans
in
Foreclosure
Trust A Principal Balance 11,511,709.86
% of Pool Balance 3.96504%
Number of Loans 188
% of Loans 3.75100%
General Mortgage Loan Information:
Trust A
Beginning Aggregate Mortgage Loan Balance 298,567,379.37
Prefunding 0.00
Principal Reduction 8,236,989.61
Ending Aggregate Mortgage Loan Balance 290,330,389.76
Beginning Aggregate Mortgage Loan Count 5121
Ending Aggregate Mortgage Loan Count 5012
Current Weighted Average Coupon Rate 9.486178%
Next Weighted Average Coupon Rate 9.486802%
Mortgage Loan Principal Reduction Information:
Trust A
Scheduled Principal 568,022.96
Curtailments 113,723.65
Prepayments 6,475,989.30
Repurchases 0.00
Substitutions 0.00
Liquidation Proceeds 1,079,253.70
Other Principal 0.00
Less: Realized Losses 624,098.89
Total Principal Reduction 8,861,088.50
Servicer Information:
Trust A
Accrued Servicing Fee for the Current Period 124,403.07
Less: Amounts to Cover Interest Shortfalls 3,112.53
Less: Delinquent Service Fees 39,253.24
Collected Servicing Fees for Current Period: 82,037.30
Advanced Principal N/A
Advanced Interest 732,967.06
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 6,475,989.30 1,192,977.35 7,612,890.72 - - -
- - - - - -
Total 6,475,989.30 1,192,977.35 7,612,890.72 - - -
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 22,272,826.37 126,051.75 0.00 21,774,779.23
Specified Over-
Over- Collateral
Collateral Deficit
Amount Amount
Trust A 21,774,779.23 0.00
Trust A Insured Payment 0.00
Pool Rolling six month delinquency rate 4.88286
Pool Cumulative Realized Losses 19,638,249.94
Book Value of REO loans 4,077,546.22
Cumulative Number of Mortgage loans repurchased to date 11
Unreimbursed Delinquent/Servicing Advances Paid Back to Servicer This Period 64,208.94
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: 1,587,920.49
Principal Collected: 7,157,735.91
Insurance Proceeds Received: 0.00
Net Liquidation Proceeds: 455,154.81
Delinquency Advances on Mortgage Interest: 732,967.06
Delinquency Advances on Mortgage Principal NA
Repurchase and Substitution Amounts: 0.00
Trust Termination Proceeds: 0.00
Investment Earnings on Note Account: 2,566.46
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: 9,936,344.73
LESS:
Servicing Fees (including PPIS): 85,149.83
Non Recoverable Advance 9,893.28
Indenture Trustee Fees: 1,741.64
Owner Trustee Fees: 277.78
Insurance Premiums: 29,931.91
Reimbursement of Delinquency Advances/Servicing Advances 64,208.94
Total Reductions to Available Funds Amount: 191,203.38
Total Available Funds: 9,745,141.35
EXHIBIT 1
ADVANTA Mortgage Loan Trust 1998-4B
Statement to Certificateholders
Original Prior
Face Principal
Class Value Balance Interest Principal Total
B 350,000,000.00 140,488,894.22 316,803.08 2,869,239.12 3,186,042.20
B Certificate - - 798,414.97 - 798,414.97
Totals 350,000,000.00 140,488,894.22 1,115,218.05 2,869,239.12 3,984,457.17
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
B - - 137,619,655.10 2.536880% 2.510000%
B Certificate - - - NA NA
Totals - - 137,619,655.10
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
B 00755WGD2 401.396841 0.905152 8.197826 9.102978 393.199015
B Certificate 0.000000 1.228331 0.000000 1.228331 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 4,576,204.23 677,641.28 222,241.89 8,719,666.90 2,458,968.71
% of Pool Balance 3.07586% 0.45547% 0.14938% 5.86086% 1.65278%
Number of Loans 79 7 5 128 41
% of Loans 3.65233% 0.32362% 0.23116% 5.91771% 1.89552%
Loans
in
Foreclosure
Trust B Principal Balance 6,529,130.99
% of Pool Balance 4.38851%
Number of Loans 111
% of Loans 5.13176%
General Mortgage Loan Information:
Trust B
Beginning Aggregate Mortgage Loan Balance 151,879,885.64
Subsequent Mortgage Loans Added This Period 0.00
Principal Reduction 3,101,880.13
Ending Aggregate Mortgage Loan Balance 148,778,005.51
Beginning Aggregate Mortgage Loan Count 2,204
Ending Aggregate Mortgage Loan Count 2,163
Current Weighted Average Coupon Rate 9.487404%
Next Weighted Average Coupon Rate 9.486833%
Mortgage Loan Principal Reduction Information:
Trust B
Scheduled Principal 238,557.47
Curtailments 47,519.40
Prepayments 2,376,469.01
Repurchases 0.00
Substitutions 0.00
Liquidation Proceeds 439,334.25
Other Principal 0.00
Less: Realized Losses 228,069.13
Total Principal Reduction 3,329,949.26
Servicer Information:
Trust B
Accrued Servicing Fee for the Current Period 63,283.29
Less: Amounts to Cover Interest Shortfalls 895.06
Less: Delinquent Service Fees 19,809.85
Collected Servicing Fees for Current Period: 42,578.38
Advanced Principal N/A
Advanced Interest 375,308.57
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 2,376,469.01 486,853.65 2,869,239.12 - - -
- - - - -
Total 2,376,469.01 486,853.65 2,869,239.12 - - -
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 11,390,991.42 0.00 0.00 11,158,350.41
Specified Over-
Over- Collateral
Collateral Deficit
Amount Amount
Trust B 11,158,350.41 0.00
Trust B Insured Payment 0.00
Pool Rolling six month delinquency rate 5.889811
Pool Cumulative Realized Losses 11,979,144.29
Book Value of REO loans 3,115,669.87
Cumulative Number of Mortgage loans repurchased to date 8
Unreimbursed Delinquent/Servicing Advances Paid Back to Servicer This Period 6,720.91
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: 805,669.80
Principal Collected: 2,662,545.88
Insurance Proceeds Received: -
Net Liquidation Proceeds: 211,265.12
Delinquency Advances on Mortgage Interest: 375,308.57
Delinquency Advances on Mortgage Principal NA
Repurchase and Substitution Amounts: -
Trust Termination Proceeds: -
Investment Earnings on Note Account: 1,050.00
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: 4,055,839.37
LESS:
Servicing Fees (including PPIS): 43,473.44
Non-Recoverable Advance 4,804.47
Indenture Trustee Fees: 885.97
Owner Trustee Fees: 277.78
Insurance Premiums: 15,219.63
Reimbursement of Delinquency Advances/Servicing Advances 6,720.91
Total Reductions to Available Funds Amount: 71,382.20
Total Available Funds: 3,984,457.17
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 25,926,977.95 55,008.52 847,791.54 902,800.06
C Certificate - - 7,799.33 - 7,799.33
Totals 100,000,000.00 25,926,977.95 62,807.85 847,791.54 910,599.39
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
C - - 25,079,186.41 2.386880% 2.360000%
C Certificate - - - NA NA
Totals - - 25,079,186.41
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
C 00755WGE0 259.269780 0.550085 8.477915 9.028000 250.791865
C Certificate 0.000000 0.011999 0.000000 0.011999 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 964,056.91 42,970.12 0.00 2,465,827.93 1,079,584.84
% of Pool Balance 3.35542% 0.14956% 0.00000% 8.58237% 3.75752%
Number of Loans 11 1 0 29 12
% of Loans 3.11615% 0.28329% 0.00000% 8.21530% 3.39943%
Loans
in
Foreclosure
Trust C Principal Balance 2,371,333.59
% of Pool Balance 8.25348%
Number of Loans 27
% of Loans 7.64873%
General Mortgage Loan Information:
Trust C
Beginning Aggregate Mortgage Loan Balance 29,574,970.02
Prefunding N/A
Principal Reduction 843,639.44
Ending Aggregate Mortgage Loan Balance 28,731,330.58
Beginning Aggregate Mortgage Loan Count 364
Ending Aggregate Mortgage Loan Count 353
Current Weighted Average Coupon Rate 9.391874%
Next Weighted Average Coupon Rate 9.377451%
Mortgage Loan Principal Reduction Information:
Trust C
Scheduled Principal 18,671.01
Curtailments 2,261.92
Prepayments 695,529.54
Repurchases 0.00
Substitutions 0.00
Liquidation Proceeds 127,176.97
Other Principal 0.00
Less: Realized Losses 125,980.97
Total Principal Reduction 969,620.41
Servicer Information:
Trust C
Accrued Servicing Fee for the Current Period 12,322.90
Less: Amounts to Cover Interest Shortfalls 19.70
Less: Delinquent Service Fees 4,741.88
Collected Servicing Fees for Current Period: 7,561.32
Advanced Principal N/A
Advanced Interest 85,042.31
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 695,529.54 129,438.89 717,658.47 - - -
- - - - - -
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 3,647,992.07 130,133.07 0.00 3,652,144.17
Specified Over-
Over- Collateral
Collateral Deficit
Amount Amount
Trust C 3,652,144.17 0.00
Trust C Insured Payment 0.00
Pool Rolling six month delinquency rate 11.384289
Pool Cumulative Realized Losses 3,140,468.11
Book Value of REO loans 1,388,273.29
Cumulative Number of Mortgage loans repurchased to date 3
Unreimbursed Delinquent/Servicing Advances Paid Back to Servicer This Period 20,733.20
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: 141,686.13
Principal Collected: 716,462.47
Insurance Proceeds Received: -
Net Liquidation Proceeds: 1,196.00
Delinquency Advances on Mortgage Interest: 85,042.31
Delinquency Advances on Mortgage Principal NA
Repurchase and Substitution Amounts: -
Trust Termination Proceeds: -
Investment Earnings on Note Account: 245.44
Unreimbursed Delq/Servicing Advances Paid
Back to CertificateHolders -
Sum of the Above Amounts: 944,632.35
LESS:
Servicing Fees (including PPIS): 7,581.02
Non-Recoverable Advance 1,919.54
Indenture Trustee Fees: 172.52
Owner Trustee Fees: 277.78
Insurance Premiums: 3,348.90
Reimbursement of Delinquency Advances/Servicing Advances 20,733.20
Total Reductions to Available Funds Amount: 34,032.96
Total Available Funds: 910,599.39