SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report: August 25, 1998
ADVANTA Mortgae Loan Trust 1998-2
New York 33-61474 "Pending"
c/o ADVANTA Mortgage Corp., USA
Attn: William P. Garland
16875 West Bernardo Drive
San Diego, Ca 92127
(619) 674-1800
Item 5. Other Events
Information relating to the distributions to Certificate holders
for the July, 1998 Monthly Period of the Trust in respect of
the Mortgage Loan Asset-Backed Certificates, Series 1998-2
Class A (the "Certificates") issued by the Registrant and the
performance of the Trust (including distributions of principal
and interest, delinquent balances of Home Equity Loans,
and the Subordinated amount remaining), together with certain other
information relating to the certificates, is contained in the
Monthly Report for the Monthly Period provided to certificateholders
pursuant to the Pooling and Servicing Agreement (the "Agreement")
dated as of June 1, 1998 between ADVANTA Mortgage Corp.,
USA as Servicer, and Bankers Trust Company, as Trustee.
Item 7. Financial Statements, Exhibits
Exhibit No. Exhibit
1. Monthly Report for the July,1998 Monthly Period
relating to the Mortgage Loan Asset-Backed
Certificates Series 1998-2, Class A issued by
the ADVANTA Mortgage Loan Trust 1998-2.
EXHIBIT INDEX
Exhibit
1. Monthly Report for the July, 1998 Monthly
Period relating to the Mortgage Loan Asset-Backed
Certificates, Series 1998-2, Class A issued by the
ADVANTA Mortgage Loan Trust 1998-2.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned thereunto duly authorized.
ADVANTA Mortgage Loan Trust 1998-2
BY: ADVANTA Mortgage Corp., USA
BY: /s/ William P. Garland
William P. Garland
Senior Vice President
Loan Service Administration
August 31, 1998
EXHIBIT 1
ADVANTA Mortgage Loan Trust 1998-2
Statement to Certificateholders
Original Prior
Face Principal
Class Value Balance Interest Principal Total
A-1 73,000,00 71,775,497 385,1 2,460,618 2,845,813.58
A-2 41,000,00 41,000,000 209,1 209,100.00
A-3 34,000,00 34,000,000 175,3 175,383.33
A-4 17,000,00 17,000,000 89,3 89,391.67
A-5 24,000,00 24,000,000 126,6 126,600.00
A-6 27,000,00 27,000,000 149,1 149,175.00
A-7 15,000,00 15,000,000 76,8 76,875.00
A-8 9,000,0 9,000,00 47,7 47,700.00
A-9 88,000,00 86,342,895 463,3 3,485,478 3,948,852.07
A-10 61,000,00 61,000,000 311,1 311,100.00
A-11 38,000,00 38,000,000 196,6 196,650.00
A-12 28,000,00 28,000,000 147,7 147,700.00
A-13 28,000,00 28,000,000 148,4 148,400.00
A-14 36,000,00 36,000,000 199,5 199,500.00
A-15 31,000,00 31,000,000 161,4 161,458.33
A-16 180,000,000 177,897,972. 833,5 2,684,704 3,518,212.08
A-17 60,000,00 60,000,000 302,5 302,500.00
A-18 101,250,000 100,676,803. 471,7 2,312,055 2,783,757.87
A-19 33,750,00 33,750,000 170,1 170,156.25
F-IO* 55,000,00 55,000,000 229,1 229,166.67
A-IO* 93,750,00 93,750,000 390,6 390,625.00
RS -
Totals 925,000,000 919,443,168. 5,285,25 10,942,857. 16,228,116.85
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
A-1 69,314,878 6.440000% 6.440000%
A-2 41,000,000 6.120000% 6.120000%
A-3 34,000,000 6.190000% 6.190000%
A-4 17,000,000 6.310000% 6.310000%
A-5 24,000,000 6.330000% 6.330000%
A-6 27,000,000 6.630000% 6.630000%
A-7 15,000,000 6.150000% 6.150000%
A-8 9,000,00 6.360000% 6.360000%
A-9 82,857,416 6.440000% 6.440000%
A-IO 61,000,000 6.120000% 6.120000%
A-11 38,000,000 6.210000% 6.210000%
A-12 28,000,000 6.330000% 6.330000%
A-13 28,000,000 6.360000% 6.360000%
A-14 36,000,000 6.650000% 6.650000%
A-15 31,000,000 6.250000% 6.250000%
A-16 175,213,267. 5.816250% 5.808440%
A-17 60,000,000 6.050000% 6.050000%
A-18 98,364,748 5.816250% 5.808440%
A-19 33,750,000 6.050000% 6.050000%
F-IO* 55,000,000 5.000000% 5.000000%
A-IO* 93,750,000 5.000000% 5.000000%
RS 0.000000% 0.000000%
Totals 908,500,311.37
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
A-1 00755WFD3 983.22599 5.276646 33.707101 38.983747 949.518888
A-2 00755WFE1 1000 5.1 0 5.1 1000
A-3 00755WFF8 1000 5.158333 0 5.158333 1000
A-4 00755WFG6 1000 5.258334 0 5.258334 1000
A-5 00755WFH4 1000 5.275 0 5.275 1000
A-6 00755WFJ0 1000 5.525 0 5.525 1000
A-7 00755WFK7 1000 5.125 0 5.125 1000
A-8 00755WFL5 1000 5.3 0 5.3 1000
A-9 00755WFM3 981.169264 5.265608 39.607711 44.873319 941.561554
A-IO 00755WFN1 1000 5.1 0 5.1 1000
A-11 00755WFP6 1000 5.175 0 5.175 1000
A-12 00755WFQ4 1000 5.275 0 5.275 1000
A-13 00755WFR2 1000 5.3 0 5.3 1000
A-14 00755WFS0 1000 5.541667 0 5.541667 1000
A-15 00755WFT8 1000 5.208333 0 5.208333 1000
A-16 00755WFV3 988.322068 4.630598 14.915025 19.545623 973.407043
A-17 00755WFW1 1000 5.041667 0 5.041667 1000
A-18 00755WFX9 994.338801 4.658788 22.835117 24.493905 971.503684
A-19 00755WFY7 1000 5.041667 0 5.041667 1000
F-IO* 00755WFU5 1000 4.166667 0 4.166667 1000
A-IO* 00755WFZ4 1000 4.166667 0 4.166667 1000
RS AM9802122 0 0 0 0 0
Delinquent Loan Information:
90+ Days Loans Loans
30-59 60-89 excldg f/c,REO in in
Days Days & Bkrptcy REO Foreclosure
Group IA Principal Balan 3,040,38 1,038,93 51,1 138,19
% of Pool Balan 1.28041% 0.43753% 0.02155% 0.00000% 0.05820%
Number of Loans 64 18 1 0 5
% of Loans 1.77433% 0.49903% 0.02772% 0.00000% 0.13862%
Group IIA Principal Balan 4,809,17 984,5 44,2 71,4
% of Pool Balan 2.03661% 0.41696% 0.01872% 0.00000% 0.03026%
Number of Loans 60 11 1 0 1
% of Loans 2.38095% 0.43651% 0.03968% 0.00000% 0.03968%
Group IB Principal Balan 3,715,92 892,6 91,6
% of Pool Balan 1.21410% 0.29164% 0.00000% 0.00000% 0.02994%
Number of Loans 63 14 0 0 2
% of Loans 1.35922% 0.30205% 0.00000% 0.00000% 0.04315%
Group IIB Principal Balan 1,141,33 59,8 233,86
% of Pool Balan 0.48065% 0.02522% 0.00000% 0.00000% 0.09849%
Number of Loans 18 1 0 0 2
% of Loans 1.12853% 0.06270% 0.00000% 0.00000% 0.12539%
Loans in Bankrup Group IA 78,566.80
Group IIA 292,258.60
Group IB 37,436.45
Group IIB 413,286.98
821,548.83
General Mortgage Loan Information:
Group IA Group IIA Group IB Group IIB Total
Beginning Aggregate Mortgage 239,344,897. 238,274,560. 308,945,870. 134,604,774. 921,170,103.
Principal Reduction 1,889,75 2,138,93 2,881,012 2,036,19 8,945,900
Ending Aggregate Mortgage Lo 237,455,139. 236,135,626. 306,064,858. 132,568,578. 912,224,203.
Beginning Aggregate Mortgage 3629 2541 4667 1619 12456
Ending Aggregate Mortgage Lo 3607 2520 4635 1595 12357
Current Weighted Average Cou 10.281183% 10.362247% 9.777118% 10.068565% 10.102027%
Next Weighted Average Coupon 10.278024% 10.363975% 9.771649% 10.066941% 10.099701%
Mortgage Loan Principal Reduction Information:
Group IA Group IIA Group IB Group IIB Total
Scheduled Principal 393,5 110,4 579,52 70,5 1,154,005
Curtailments
Prepayments 1,496,24 2,028,51 2,301,406 1,965,64 7,791,813
Repurchases/Substitutions
Liquidation Proceeds
Other Principal
Less: Realized Losses
Less: Delinquent Principal n
Total Principal Reduction 1,889,75 2,138,93 2,881,012 2,036,19 8,945,900
Servicer Information:
Group IA Group IIA Group IB Group IIB Total
Accrued Servicing Fee for th 99,7 99,2 128,72 56,0 383,82
Less: Amounts to Cover Inter 1, 1,7
Less: Delinquent Service Fee 14,4 12,3 14,9 6, 47,7
Collected Servicing Fees for 84,1 86,9 113,27 49,9 334,30
Advanced Principal 13,6 2, 13,8 2, 33,0
Advanced Interest 303,3 255,2 306,64 122,0 987,28
Other Subordination Interest
Prepayment Unscheduled Increase Carry Applied Realized Loss
Principal Principal Principal Forward Realized Loss Amortization
Class Distributed Distributed Distributed Amount Amount Amount
A-1 1,752,0 2,011,58
A-2
A-3
A-4
A-5
A-6
A-7
A-8
A-9 2,481,8 2,849,41
A-10
A-11
A-12
A-13
A-14
A-15
A-16 1,911,6 2,194,77
A-17
A-18 1,646,2 1,890,12
A-19
Total 7,791,8 8,945,90
Unpaid
Realized Loss
Class Amount
A-1
A-2
A-3
A-4
A-5
A-6
A-7
A-8
A-9
A-10
A-11
A-12
A-13
A-14
A-15
A-16
A-17
A-18
A-19
Total
Prior
Has a Senior Overcolla- Supplemental Subordination Subordination
Trigger Event Enhancement Teralization Interest Increase Increase
Occurred Percentage Amount Amount Amount Distributed
Group IA NO N/A 569,4 570,8 570,85
Group IIA NO N/A 376,5 545,7 545,77
Group IB NO N/A 602,9 604,4 604,46
Group IIB NO N/A 177,9 275,8 275,85
Total 1,726,93 1,996,95 1,996,956
Current Target
Overcolla- Overcolla-
teralization teralization
Amount Amount
Group IA 1,140,26 3,000,000
Group IIA 922,3 3,000,000
Group IB 1,207,44 10,075,000.
Group IIB 453,8 4,387,500
Total 3,723,89 20,462,500.
TOTAL AVAILABLE FUNDS:
Current Interest Collected: 6,719,675.59
Principal Collected: 8,912,896.14
Insurance Proceeds Received: -
Net Liquidation Proceeds: -
Delinquency Advances on Mortgage Interest: 987,286.43
Delinquency Advances on Mortgage Principal 33,003.90
Substitution Amounts: -
Trust Termination Proceeds: -
Investment Earnings on Certificate Account: 14,094.61
Sum of the Above Amounts: 16,666,956.67
LESS:
Servicing Fees (including PPIS): 336,044.92
Dealer Reserve: -
Trustee Fees: 5,373.48
Insurance Premiums: 97,421.42
Reimbursement of Delinquency Advances: -
Reimbursements of Servicing Advances: -
Total Reductions to Available Funds Amount: 438,839.82
Total Available Funds: 16,228,116.