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: September 25, 1997
ADVANTA Home Equity Loan Trust 1997-1
New York 33-99510 33-0756430
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 August, 1997 Monthly Period of the Trust in respect of
the Home Equity Loan Pass-Through Certificates, Series 1997-1
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 March 1, 1997 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 August,1997 Monthly Period
relating to the Home Equity Loan Pass-Through
Certificates Series 1997-1, Class A issued by the
ADVANTA Home Equity Loan Trust 1997-1.
EXHIBIT INDEX
Exhibit
1. Monthly Report for the August, 1997 Monthly
Period relating to the Home Equity Loan Pass-Through
Certificates, Series 1997-1, Class A issued by the
ADVANTA Home Equity Loan Trust 1997-1.
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 Home Equity Loan Trust 1997-1
BY: ADVANTA Mortgage Corp., USA
BY: /s/ William P. Garland
William P. Garland
Senior Vice President
Loan Service Administration
30-Sep-97
<TABLE>
EXHIBIT 1
ADVANTA Mortgage Loan Trust 1997-1
Statement to Certificateholders
<CAPTION>
Original Prior
Face Principal
Class Value Balance Interest Principal Total
<S> <C> <C> <C> <C> <C>
A-1 141,000,000.00 112,485,760.70 642,106 6,439,294.1 7,081,400.36
A-2 82,000,000.0 82,000,000.0 485,166 485,166.67
A-3 11,500,000.0 11,500,000.0 70,91 70,916.67
A-4 34,015,000.0 34,015,000.0 216,845 216,845.63
A-5 29,835,000.0 29,835,000.0 182,739 182,739.38
A-6 168,000,000.00 149,282,365.10 748,796 3,246,595.3 3,995,391.52
M-1F 10,200,000.0 10,200,000.0 65,02 65,025.00
M-1A 12,600,000.0 12,600,000.0 64,93 64,937.25
M-2F 22,100,000.0 22,100,000.0 143,650 143,650.00
M-2A 10,500,000.0 10,500,000.0 55,65 55,651.46
B-1F 9,350,000. 9,350,000. 63,50 63,502.08
B-1A 18,900,000.0 18,900,000.0 107,008 107,008.13
R -
Totals 550,000,000.00 502,768,125.80 2,846,344. 9,685,889.4 12,532,234.15
</TABLE>
<TABLE>
<CAPTION>
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
<S> <C> <C> <C> <C> <C>
A-1 106,046,466.56 6.850000% 6.850000%
A-2 82,000,000.0 7.100000% 7.100000%
A-3 11,500,000.0 7.400000% 7.400000%
A-4 34,015,000.0 7.650000% 7.650000%
A-5 29,835,000.0 7.350000% 7.350000%
A-6 146,035,769.78 5.825000% 5.887500%
M-1F 10,200,000.0 7.650000% 7.650000%
M-1A 12,600,000.0 5.985000% 6.047500%
M-2F 22,100,000.0 7.800000% 7.800000%
M-2A 10,500,000.0 6.155000% 6.217500%
B-1F 9,350,000. 8.150000% 8.150000%
B-1A 18,900,000.0 6.575000% 6.637500%
R 0.000000% 0.000000%
Totals 493,082,236.34
</TABLE>
<TABLE>
<CAPTION>
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
<S> <C> <C> <C> <C> <C> <C>
A-1 00755WCR5 797.771352 4.553945 45.668753 50.222698 752.1026
A-2 00755WCS3 1000 5.916667 0 5.916667 1000
A-3 00755WCT1 1000 6.166667 0 6.166667 1000
A-4 00755WCU8 1000 6.375 0 6.375 1000
A-5 00755WCV6 1000 6.125 0 6.125 1000
A-6 00755WC27 888.585507 4.45712 19.324972 23.782092 869.260534
M-1F 00755WCW4 1000 6.375 0 6.375 1000
M-1A 00755WDA1 1000 5.15375 0 5.15375 1000
M-2F 00755WCX2 1000 6.5 0 6.5 1000
M-2A 00755WDB9 1000 5.300139 0 5.300139 1000
B-1F 00755WCY0 1000 6.791666 0 6.791666 1000
B-1A 00755WDC7 1000 5.661806 0 5.661806 1000
R AM9701112 0 0 0 0 0
</TABLE>
<TABLE>
Delinquent Loan Information:
<CAPTION>
90+ Days Loans Loans
30-59 60-89 excldg f/c,REO in in
Days Days & Bkrptcy REO Foreclosure
<S> <C> <C> <C> <C> <C>
Group 1 Principal Balanc 11,139,704.5 2,610,200. 1,106,794.5 35,62 3,901,335.3
% of Pool Balanc 3.58708% 0.84051% 0.35640% 0.01147% 1.25626%
Number of Loans 203 48 23 1 56
% of Loans 3.87331% 0.91586% 0.43885% 0.01908% 1.06850%
Group 2 Principal Balanc 6,274,480. 3,247,158. 839,267. 6,583,039.2
% of Pool Balanc 3.24078% 1.67716% 0.43348% 0.00000% 3.40015%
Number of Loans 65 29 10 0 62
% of Loans 3.50593% 1.56419% 0.53937% 0.00000% 3.34412%
Loans in Bankrup Group 1 1,523,915.68
Group 2 1,727,037.19
3,250,952.87
</TABLE>
<TABLE>
General Mortgage Loan Information:
<CAPTION>
Group I Group II Total
<S> <C> <C> <C>
Beginning Aggregate Mortgage Loan Balance 316,133,132. 196,129,562. 512,262,694.
Principal Reduction 5,548,099 2,519,23 8,067,338
Ending Aggregate Mortgage Loan Balance ############# 193,610,323.26 #############
Beginning Aggregate Mortgage Loan Count 5323 1876 7199
Ending Aggregate Mortgage Loan Count 5241 1854 7095
Current Weighted Average Coupon Rate 10.964741% 10.908019% 10.943024%
Next Weighted Average Coupon Rate 10.956413% 10.920076% 10.942459%
</TABLE>
<TABLE>
Mortgage Loan Principal Reduction Information:
<CAPTION>
Group I Group II Total
<S> <C> <C> <C>
Scheduled Principal 429,66 156,2 585,91
Curtailments
Prepayments 4,977,068 2,362,98 7,340,056
Repurchases/Substitutions 126,36 126,36
Liquidation Proceeds 48,9 48,9
Other Principal
Less: Realized Losses 33,9 33,9
Less: Delinquent Principal not Advanced by Servicer
Total Principal Reduction 5,548,099 2,519,23 8,067,338
</TABLE>
<TABLE>
Servicer Information:
<CAPTION>
Group I Group II Total
<S> <C> <C> <C>
Accrued Servicing Fee for the Current Period 100,38 59,5 159,89
Less: Amounts to Cover Interest Shortfalls 2,2 2,2
Less: Delinquent Service Fees 31,3 22,2 53,5
Collected Servicing Fees for Current Period: 66,7 37,2 104,08
Advanced Principal 40,7 9, 50,7
Advanced Interest 697,50 495,1 1,192,671
</TABLE>
<TABLE>
<CAPTION>
Other Subordination
Prepayment Unscheduled Increase Applied Realized Loss Unpaid
Principal Principal Principal Realized Loss Amortization Realized Loss
Class Distributed Distributed Distributed Amount Amount Amount
<S> <C> <C> <C> <C> <C> <C>
A-1 4,977,06 175,3 891,1
A-2
A-3
A-4
A-5
A-6 2,362,98 727,3
M-1F
M-1A
M-2F
M-2A
B-1F
B-1A
R
Total 7,340,05 175,3 1,618,55
</TABLE>
<TABLE>
<CAPTION>
Prior Current Target
Has a Senior Overcolla- Extra Overcolla- Overcolla-
Trigger Even Enhancement Teralization Principal Teralization Teralization
Occurred Percentage Amount Distributed Amount Amount
<S> <S> <C> <C> <C> <C> <C>
Group I No 13.411642% 4,647,37 891,19 5,538,56 9,010,000
Group II No 21.693058% 4,847,19 727,35 5,574,55 8,400,000
Total 9,494,56 1,618,551 11,113,119 17,410,000.
</TABLE>
<TABLE>
TOTAL AVAILABLE FUNDS:
<CAPTION>
<S> <S> <C> <C> <C>
Current Interest Collected: 3,424,674.15
Principal Collected: 7,875,258.33
Insurance Proceeds Received: -
Net Liquidation Proceeds: 15,529.72
Delinquency Advances on Mortgage Interest: 1,192,671.82
Delinquency Advances on Mortgage Principal 50,712.83
Substitution Amounts: 126,367.25
Trust Termination Proceeds: -
Investment Earnings on Certificate Account: 10,654.75
Capitalized Interest Requirement: -
Pre-Funding Account: N/A
Sum of the Above Amounts: 12,695,868.85
LESS:
Servicing Fees (including PPIS): 159,899.45
Dealer Reserve: -
Trustee Fees: 3,735.25
Insurance Premiums: N/A
Reimbursement of Delinquency Advances: -
Reimbursements of Servicing Advances: -
Total Reductions to Available Funds Amount: 163,634.70
Total Available Funds: 12,532,234.15
</TABLE>
