EXHIBIT 1
ADVANTA Mortgage Loan Trust 1998-4A
Statement to Certificateholders
Original Prior
Face Principal
Class Value Balance Interest Principal Total
A 650,000,000.00 239,242,816.08 450,504.79 6,585,895.27 7,036,400.06
A Certificate - - 1,570,021.39 - 1,570,021.39
Totals 650,000,000.00 239,242,816.08 2,020,526.18 6,585,895.27 8,606,421.45
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
A - - 232,656,920.81 2.120000% 2.052500%
A Certificate - - - NA NA
Totals - - 232,656,920.81
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
A 00755WGC4 368.065871 0.693084 10.132147 10.825231 357.933724
A Certificate 0.000000 2.415418 0.000000 2.415418 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 10,831,735.82 2,231,338.46 777,185.76 15,463,824.54 3,369,059.91
% of Pool Balance 4.30649% 0.88714% 0.43017% 6.14812% 1.33947%
Number of Loans 205 38 15 253 60
% of Loans 4.58305% 0.84954% 0.48140% 5.65616% 1.34138%
Loans
in
Foreclosure
Trust A Principal Balance 14,469,639.69
% of Pool Balance 5.75286%
Number of Loans 240
% of Loans 5.36553%
General Mortgage Loan Information:
Trust A
Beginning Aggregate Mortgage Loan Balance 258,640,882.25
Prefunding 0.00
Principal Reduction 7,119,886.78
Ending Aggregate Mortgage Loan Balance 251,520,995.47
Beginning Aggregate Mortgage Loan Count 4570
Ending Aggregate Mortgage Loan Count 4473
Current Weighted Average Coupon Rate 9.485458%
Next Weighted Average Coupon Rate 9.489851%
Mortgage Loan Principal Reduction Information:
Trust A
Scheduled Principal 518,466.38
Curtailments 37,545.77
Prepayments 5,934,323.40
Repurchases 0.00
Substitutions 0.00
Liquidation Proceeds 629,551.23
Other Principal 0.00
Less: Realized Losses 363,911.32
Total Principal Reduction 7,483,798.10
Servicer Information:
Trust A
Accrued Servicing Fee for the Current Period 107,767.03
Less: Amounts to Cover Interest Shortfalls 0.00
Less: Delinquent Service Fees 38,360.92
Collected Servicing Fees for Current Period: 69,406.11
Advanced Principal N/A
Advanced Interest 715,111.14
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 5,934,323.40 667,097.00 6,585,895.27 - - -
- - - - - -
Total 5,934,323.40 667,097.00 6,585,895.27 - - -
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 19,398,066.17 0.00 0.00 18,864,074.66
Specified Over-
Over- Collateral
Collateral Deficit
Amount Amount
Trust A 18,864,074.66 0.00
Trust A Insured Payment 0.00
Pool Rolling six month delinquency rate 5.782943
Pool Cumulative Realized Losses 22,181,528.49
Book Value of REO loans 4,248,083.48
Cumulative Number of Mortgage loans repurchased to date 11
Unreimbursed Delinquent/Servicing Advances Paid Back to Servicer This Period 54,224.32
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: 1,290,632.31
Principal Collected: 6,490,335.55
Insurance Proceeds Received: 0.00
Net Liquidation Proceeds: 265,639.91
Delinquency Advances on Mortgage Interest: 715,111.14
Delinquency Advances on Mortgage Principal NA
Repurchase and Substitution Amounts: 0.00
Trust Termination Proceeds: 0.00
Investment Earnings on Note Account: 1,678.83
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: 8,763,397.74
LESS:
Servicing Fees (including PPIS): 69,406.11
Non Recoverable Advance 5,641.37
Indenture Trustee Fees: 1,508.74
Owner Trustee Fees: 277.78
Insurance Premiums: 25,917.97
Reimbursement of Delinquency Advances/Servicing Advances 54,224.32
Total Reductions to Available Funds Amount: 156,976.29
Total Available Funds: 8,606,421.45
EXHIBIT 1
ADVANTA Mortgage Loan Trust 1998-4B
Statement to Certificateholders
Original Prior
Face Principal
Class Value Balance Interest Principal Total
B 350,000,000.00 120,739,467.65 226,307.41 6,144,714.45 6,371,021.86
B Certificate - - 641,070.46 - 641,070.46
Totals 350,000,000.00 120,739,467.65 867,377.87 6,144,714.45 7,012,092.32
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
B - - 114,594,753.19 2.120000% 2.052500%
B Certificate - - - NA NA
Totals - - 114,594,753.19
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
B 00755WGD2 344.969908 0.646593 17.556327 18.202920 327.413582
B Certificate 0.000000 0.986262 0.000000 0.986262 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 4,739,179.18 1,347,153.89 126,178.38 7,276,452.33 2,447,250.92
% of Pool Balance 3.82543% 1.08741% 0.10185% 5.87350% 1.97540%
Number of Loans 71 24 4 118 40
% of Loans 3.75661% 1.26984% 0.21164% 6.24339% 2.11640%
Loans
in
Foreclosure
Trust B Principal Balance 7,352,748.89
% of Pool Balance 5.93508%
Number of Loans 112
% of Loans 5.92593%
General Mortgage Loan Information:
Trust B
Beginning Aggregate Mortgage Loan Balance 130,529,154.22
Subsequent Mortgage Loans Added This Period 0.00
Principal Reduction 6,642,934.54
Ending Aggregate Mortgage Loan Balance 123,886,219.68
Beginning Aggregate Mortgage Loan Count 1,952
Ending Aggregate Mortgage Loan Count 1,890
Current Weighted Average Coupon Rate 9.478167%
Next Weighted Average Coupon Rate 9.490426%
Mortgage Loan Principal Reduction Information:
Trust B
Scheduled Principal 214,337.51
Curtailments 30,943.93
Prepayments 5,523,875.32
Repurchases 0.00
Substitutions 0.00
Liquidation Proceeds 873,777.78
Other Principal 0.00
Less: Realized Losses 548,347.80
Total Principal Reduction 7,191,282.34
Servicer Information:
Trust B
Accrued Servicing Fee for the Current Period 54,387.15
Less: Amounts to Cover Interest Shortfalls 0.00
Less: Delinquent Service Fees 18,344.16
Collected Servicing Fees for Current Period: 36,042.99
Advanced Principal N/A
Advanced Interest 346,374.98
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 5,523,875.32 904,721.71 6,094,586.74 - - -
- - - - -
Total 5,523,875.32 904,721.71 6,094,586.74 - - -
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 9,789,686.57 50,127.71 0.00 9,291,466.48
Specified Over-
Over- Collateral
Collateral Deficit
Amount Amount
Trust B 9,291,466.48 0.00
Trust B Insured Payment 0.00
Pool Rolling six month delinquency rate 6.669534
Pool Cumulative Realized Losses 13,926,799.65
Book Value of REO loans 3,110,976.60
Cumulative Number of Mortgage loans repurchased to date 8
Unreimbursed Delinquent/Servicing Advances Paid Back to Servicer This Period 38,381.55
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: 665,042.35
Principal Collected: 5,769,156.76
Insurance Proceeds Received: -
Net Liquidation Proceeds: 325,429.98
Delinquency Advances on Mortgage Interest: 346,374.98
Delinquency Advances on Mortgage Principal NA
Repurchase and Substitution Amounts: -
Trust Termination Proceeds: -
Investment Earnings on Note Account: 1,366.17
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: 7,107,370.24
LESS:
Servicing Fees (including PPIS): 36,042.99
Non-Recoverable Advance 6,734.07
Indenture Trustee Fees: 761.42
Owner Trustee Fees: 277.78
Insurance Premiums: 13,080.11
Reimbursement of Delinquency Advances/Servicing Advances 38,381.55
Total Reductions to Available Funds Amount: 95,277.92
Total Available Funds: 7,012,092.32
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 23,181,172.64 40,592.81 1,259,780.29 1,300,373.10
C Certificate - - 252,474.09 - 252,474.09
Totals 100,000,000.00 23,181,172.64 293,066.90 1,259,780.29 1,552,847.19
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
C - - 21,921,392.35 1.970000% 1.902500%
C Certificate - - - NA NA
Totals - - 21,921,392.35
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
C 00755WGE0 231.811726 0.405928 12.597803 13.003731 219.213924
C Certificate 0.000000 0.388422 0.000000 0.388422 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 707,515.92 402,522.70 58,412.33 2,030,383.30 1,290,243.97
% of Pool Balance 2.89419% 1.64658% 0.23894% 8.30557% 5.27792%
Number of Loans 10 5 1 24 12
% of Loans 3.28947% 1.64474% 0.32895% 7.89474% 3.94737%
Loans
in
Foreclosure
Trust C Principal Balance 1,584,211.58
% of Pool Balance 6.48044%
Number of Loans 19
% of Loans 6.25000%
General Mortgage Loan Information:
Trust C
Beginning Aggregate Mortgage Loan Balance 25,893,926.83
Prefunding N/A
Principal Reduction 1,447,871.31
Ending Aggregate Mortgage Loan Balance 24,446,055.52
Beginning Aggregate Mortgage Loan Count 318
Ending Aggregate Mortgage Loan Count 304
Current Weighted Average Coupon Rate 9.137711%
Next Weighted Average Coupon Rate 9.144816%
Mortgage Loan Principal Reduction Information:
Trust C
Scheduled Principal 20,475.44
Curtailments 40,714.12
Prepayments 1,073,172.55
Repurchases 0.00
Substitutions 0.00
Liquidation Proceeds 313,509.00
Other Principal 0.00
Less: Realized Losses 75,937.47
Total Principal Reduction 1,523,808.58
Servicer Information:
Trust C
Accrued Servicing Fee for the Current Period 10,789.13
Less: Amounts to Cover Interest Shortfalls 0.00
Less: Delinquent Service Fees 4,106.24
Collected Servicing Fees for Current Period: 6,682.89
Advanced Principal N/A
Advanced Interest 71,760.97
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 1,073,172.55 354,223.32 1,259,780.29 - - -
- - - - - -
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 2,712,754.19 0.00 0.00 2,524,663.17
Specified Over-
Over- Collateral
Collateral Deficit
Amount Amount
Trust C 2,524,663.17 0.00
Trust C Insured Payment 0.00
Pool Rolling six month delinquency rate 11.816849
Pool Cumulative Realized Losses 3,573,635.85
Book Value of REO loans 1,576,203.93
Cumulative Number of Mortgage loans repurchased to date 3
Unreimbursed Delinquent/Servicing Advances Paid Back to Servicer This Period 1,170.25
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: 121,308.80
Principal Collected: 1,134,362.11
Insurance Proceeds Received: -
Net Liquidation Proceeds: 237,571.73
Delinquency Advances on Mortgage Interest: 71,760.97
Delinquency Advances on Mortgage Principal NA
Repurchase and Substitution Amounts: -
Trust Termination Proceeds: -
Investment Earnings on Note Account: 302.56
Unreimbursed Delq/Servicing Advances Paid Back to CertificateHolders -
Sum of the Above Amounts: 1,565,306.17
LESS:
Servicing Fees (including PPIS): 6,682.89
Non-Recoverable Advance 1,182.78
Indenture Trustee Fees: 151.05
Owner Trustee Fees: 277.78
Insurance Premiums: 2,994.23
Reimbursement of Delinquency Advances/Servicing Advances 1,170.25
Total Reductions to Available Funds Amount: 12,458.98
Total Available Funds: 1,552,847.19