SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K
[X] ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) of
THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
For the fiscal year ended December 31, 1998
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
For the transition period from________________to_______________.
Commission file number 33-37107-02
ADVANTA Mortgage Loan Trust 1998-1
New York 33-0802937
(State of other jurisdictio (IRS Employer
incorporation or organizat Identification No.)
c/o Bankers Trust Company
4 Albany Street
New York, NY 10015
Registrant's telephone number, including area code: (212) 250-2500
Securities registered pursuant to Section 12(b) of the Act.
Title of each class Name of each exchange on
which registered:
None None
Securities registered pursuant to Section 12(g) of the Act:
None
(Title of class)
Indicated by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.
Yes X No
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K ($ 229.405 of this chapter) is not contained herein, and will
not be contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. [X]
State the aggregate market value of the voting stock held by non-affiliates
of registrant. The aggregate market value shall be computed by reference to
the price at which the stock was sold, or the average bid and asked prices
of such stock, as of specified date within 60 days prior to the date of filing:
$702,647,129.57
Documents Incorporated by Reference: Not Applicable
PART 1
ITEM 1 - BUSINESS
The ADVANTA Mortgage Loan Trust 1998-1, (the "Trust" or "Issuer") is
a New York common law trust established as of March 1, 1998,
pursuant to a Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") between ADVANTA Mortgage Conduit Services, Inc. as sponsors
(the "Sponsor") and ADVANTA Mortgage Corp. USA as Master Servicer
(the "Master Servicer") (together, the "Companies") and Bankers Trust
Company, acting thereunder not in its individual capacity but solely as
trustee (the "Trustee"). The Issuer's only purpose is the issuance of
$900,000,000.00 principal amount of ADVANTA Mortgage Loan Asset-
Backed Certificates, Series 1998-1, Class A-1, Class A-2, Class A-3,
Class A-4, Class A-5, Class A-6, Class A-7, Class A-8, Class M-1, Class
M-2 and Class B-1, (the Certificates") and the subordinated
residual certificates pursuant to the Pooling
and Servicing Agreement. On March 19, 1998, the Sponsor sold
$900,000,000.00 aggregate principal amount of mortgage loans (the "Mort-
gage Loans"), to the Issuer in exchange for the Certificates, and sold the
Certificates pursuant to a public offering, the underwriting of which was
co-managed by Morgan Stanley Dean Witter, Greenwich Capital Markets, Inc.,
J.P. Morgan & Co., and Salomon Smith Barney. The Mortgage Loans and the
distributions thereon, along with certain insurance proceeds, certain proceeds
obtained on foreclosure and any investment income earned thereon, are the
only significant assets of the Issuer. The Certificates represent obligations
solely of the Issuer. The Certificates were registered under a Registration
Statement (file no. 333-37107) on Form S-3 declared effective on October 30,
1997.
ITEM 2 - PROPERTIES
The Issuer neither owns nor leases any physical properties.
ITEM 3 - LEGAL PROCEEDINGS
The Master Servicer is not aware of any material pending legal proceedings
involving either the Issuer, the Trustee, the Sponsor or the Master Servicer
with respect to the Certificates or the Issuer's property.
ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
No matter has been submitted to a vote of the holders of beneficial interests
in the Issuer through the solicitation of proxies or otherwise.
PART II
ITEM 5 - MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCK-
HOLDER MATTERS
The Trust is not an issuer of common stock in a corporation, although the
Certificates represent equity interest that has voting rights. The equity of
the Trust consists of the beneficial or ownership interest therein for which,
to the best knowledge of the Master Servicer, there is no established
public trading market.
As of March 4, 1999, there were approximately 7 holders of the Class A-1
Certificates, 7 holders of the Class A-2 Certificates, 15 holders of the
Class A-3 Certificates, 16 holders of the Class A-4 Certificates, 4 holders
of the Class A-5 Certificates, 10 holders of the Class A-6 Certificates, 14
holders of the Class A-7 Certificates, 12 holders of the Class A-8
Certificates, 1 holders of the Class A-I0 Certificates, 6 holders of the
M-1 Certificates, 5 holders of the M-2 Certificates, and 1 holder of the B-1
Certificates. The number of
holders includes individual participants in security position listings. As of
December 26, 1998, 9 monthly distributions had been made to the holders
of the Certificates.
ITEM 6 - SELECTED FINANCIAL DATA
Not applicable.
ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
RESULTS OF OPERATION
On March 19, 1998, the Issuer issued $143,000,000.00 aggregate
principal amount of Class A-1 Certificates having an adjustable rate,
and $89,000,000.00 aggregate principal amount of Class A-2 Certificates
having a pass-thru rate of 6.25% per annum, $64,000,000 aggregate
principal amount of Class A-3 Certificates having a pass-thu rate of 6.27% per
annum, $42,000,000 aggregate principal amount of Class A-4 Certificates
having a pass-thru rate of 6.42% per annum, $68,000,000 aggregate
principal amount of Class A-5 Certificates having a pass-thru rate of 6.60%
per annum, $50,000,000 aggregate principal amount of Class A-6 Certificates
having a pass-thru rate of 6.43% per annum, $330,000,000 aggregate principal
amount of Class A-7 Certificates having an adjustable rate, $44,000,000
aggregate principal amount of Class A-8 Certificates having a pass-thru rate
of 6.24% per annum, $26,000,000 aggregate principal amount of Class M-1
Certificates having an adjustable rate, $23,000,000 aggregate principal
amount of Class M-2 Certificates having an adjustable rate, $21,000,000
aggregate principal amount of Class B-1 Certificates having an adjustable rate,
which are collateralized by Mortgage Loans. The sale of the Mortgage Loans
to the Issuer, the issuance of the Certificates and the simultaneous delivery
of the Certificates to the Companies for sale pursuant to a public offering, the
underwriting of which was co-managed by Morgan Stanley Dean Wittier
Greenwich Capital Markets, Inc. J.P. Morgan & Co., Salomon Smith Barney
has been accounted for as a sale of the Certificates.
The value of the Certificates issued by the Issuer equaled the value of the
Mortgage Loans conveyed to the Issuer by the Companies, plus funds held in
the Prefunding Account (if any) and subsequently used to acquire additional
mortgage loans. Accordingly, there was no income, expense, gain or loss
resulting from the aforementioned transaction.
CAPITAL RESOURCES AND LIQUIDITY
The Issuer's primary sources of funds with respect to the Certificates will be
receipts of interest on and principal of the Mortgage Loans, along with certain
insurance proceeds, certain proceeds obtained on foreclosure and any
investment income earned thereon. The respective management's of the
Companies believe that the Issuer will have sufficient liquidity and capital
resources to pay all amounts on the Certificates as they become due and
all other anticipated expenses of the Issuer. The Issuer does not have, nor
will it have in the future, any significant source of capital for payment of the
Certificates and its operating expenses other than the receipt of interest on
and principal of the mortgage loans, certain insurance proceeds and certain
proceeds obtained on foreclosure and any payments made by the Certificate
Insurer. The Issuer is a limited purpose trust. The Certificates represent
obligations solely of the Issuer.
ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Not applicable.
ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
ACCOUNTING AND FINANCIAL DISCLOSURE
There were no changes of accountants or disagreements on accounting or
financial disclosures between the Issuer and its accountants.
PART III
ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
The Issuer does not have any directors or officers.
ITEM 11 - EXECUTIVE COMPENSATION
Not applicable.See "Item 10-Directors and Executive Officers of the Registrant".
ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT
The following table sets forth (i) the name and address of each entity owning
more than 5% of the outstanding principal amount of the ADVANTA Mortgage
Loan Asset-Backed Certificates, Series 1998-1, Class A-1 ("Class A-1
Certificates), Class A-2 ("Class A-2 Certificates), Class A-3 ("Class A-3
Certificates), Class A-4 ("Class A-4 Certificates), Class A-5 ("Class A-5
Certificates), Class A-6 ("Class A-6 Certificates), Class A-7 ("Class A-7
Certificates), Class A-8 ("Class A-8 Certificates), Class M-1 ("Class M-1
Certificates), Class M-2 ("Class M-2 Certificates), Class B-1 ("Class B-1
Certificates), and Class A-I0 Certificates ("Class A-I0 Certificates),
.;(ii) the principal amount of the Class A-1 Certificates, A-2 Certificates,
Class A-3 Certificates, Class A-4 Certificates, Class A-5 Certificates,
Class A-6 Certificates, Class A-7 Certificates, Class A-8 Certificates,
Class M-1 Certificates, Class M-2 Certificates, Class B-1 Certificates,
or Class A-IO Certificates and (iii) the percent that the principal amount
of Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates
Class A-4 Certificates, Class A-5 Certificates, Class A-6 Certificates,
Class A-7 Certificates, Class A-8 Certificates, Class M-1 Certificates,
Class M-2 Certificates, Class B-1 Certificates or Class A-IO Certificates owned
represents of the outstanding principal amount of the Class A-1 Certificates,
Class A-2 Certificates, Class A-3 Certificates, Class A-4 Certificates, Class
A-5 Certificates, Class A-6 Certificates, Class A-7 Certificates, Class A-8
Certificates, Class M-1 Certificates, Class M-2 Certificates, Class B-1
Certificates or Class A-IO Certificates, respectively. The information set
forth in the table is based upon information obtained by the Issuer from
Depository Trust Company.
The Master Servicer is not aware of any Schedules 13D or 13G filed with the
Securities and Exchange Commission in respect of the Certificates.
Amount Owned
(All Dollar Amounts are in Thousands)
Name and Address Principal Percent
Class A-1 Certificates
Bankers Trust Company
c/o BT Services Tennessee Inc
648 Grassmere Park Drive
Nashville, TN 37211 21.68%
Bank of America Personal Trust
Proxy Unit # 38432
555 S. Flower Street, Level C
Los Angeles, CA 90071 6.99%
Boston Safe Deposit & Trust Co
c/o Mellon Bank NA
Three Mellon Bank Ctr, Rm 153-3015
Pittsburgh, PA 15259 35.87%
Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004 6.64%
Deutsche Bank AG, NY Branch
Frank Gillick
31 West 52nd Street
New York, NY 10019 10.49%
Northern Trust Company
Jarvis A. McKee
801 S. Canal C-IN
Chicago, IL 60607 12.04%
State Street Bank & Trust Co
Global Corp Action Dept JAB5W
PP Box 1631
Boston, MA 02105-1631 6.29%
Class A-2 Certificates
American Express Trust Company
Cindy Willis
1200 Northstar West
Minneapolis, MN 55440 16.85%
Chase Manhattan Bank, Trust
Orma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004 29.21%
FUNB - Phila Main
M. Rozelle, FC1-9-81-48
530 Walnut Street
Philadelphia, PA 19101 43.82%
Class A-3 Certificates
Bank of New York
Diana Karenbauer
925 Patterson Plank Road
Secaucus, NJ 07094 35.94%
Bank of New York/CDC-FP
participation contact not found
12.50%
Boston Safe Deposit & Trust Co
c/o Mellon Bank NA
Three Mellon Bank Ctr, Rm 153-3015
Pittsburgh, PA 15259 12.50%
Merrill Lynch, Pierce Fenner & Smith
Veronica O'Neill
4 Corporate Place, Corp Park 287
Piscataway, NJ 08855 7.81%
Prudential Securities Incorporated
c/o ADP Proxy Services
51 Mercedes Way
Edgewood, NY 11717 23.44%
Class A-4 Certificates
Bank of New York
Diana Karenbauer
925 Patterson Plank Road
Secaucus, NJ 07094 6.19%
Bankers Trust Company
c/o BT Services Tennessee Inc
648 Grassmere Park Drive
Nashville, TN 37211 11.07%
Boston Safe Deposit & Trust Co
c/o Mellon Bank NA
Three Mellon Bank Ctr, Rm 153-
Pittsburgh, PA 15259 28.64%
Harris Trust & Savings Bank
V. Washington, Proxy Operations
111 W Monroe Street, LLE
Chicago, IL 60603 7.98%
Investors Bank & Trust/MF Custody
Jo Anne Lowe, 15th Floor Hanck
200 Clarendon Street
Boston, MA 02116 9.52%
Union Bank of California, NA
Melinda Pelletier
P.O. Box 109
San Diego, CA 92112-4013 5.63%
Class A-5 Certificates
Bank of New York
Diana Karenbauer
925 Patterson Plank Road
Secaucus, NJ 07094 75.00%
Bank One Trust Company NA
Scott Hammond
30 West Spring Street
Columbus, OH 43266-0581 5.88%
Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004 12.50%
State Street Bank & Trust Company
Global Corp Action Dept JAB5W
PP Box 1631
Boston, MA 02105-1631 6.62%
Class A-6 Certificates
Bank of New York
Diana Karenbauer
925 Patterson Plank Road
Secaucus, NJ 07094 31.60%
Boston Safe Deposit & Trust Co
c/o Mellon Bank NA
Three Mellon Bank Ctr, Rm 153-3015
Pittsburgh, PA 15259 12.40%
Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004 23.50%
Citibank, NA
Marta Hoosain
PO Box 30576
Tampa, FL 33630-3576 6.00%
Northern Trust Company
Jarvis A. McKee
801 S. Canal C-IN
Chicago, IL 60607 12.00%
State Street Bank & Trust Co
Global Corp Action Dept JAB5W
PP Box 1631
Boston, MA 02105-1631 8.00%
Class A-7 Certificates
Bank of New York/CDC Caspian
Rosa Mendez
One Wall Street
New York, NY 10286 7.58%
Bank of New York/Credit Agricole
participant contact not found
15.45%
Bank of New York/CDC Gamma
Rosa Mendez
One Wall Street
New York, NY 10286 7.58%
Boston Safe & Trust Company
c/o Mellon Bank NA
Three Mellon Bank Ctr, Rm 153-3015
Pittsburgh, PA 15259 18.18%
Chase Manhattan Bank
Norma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004 15.91%
Norwest Bank Minnesota, NA
John Kemper
733 Marquette Avenue
Minneapolis, MN 55479-0056 18.83%
Republic National Bnk of NY Invt Act
Anthony Pla'
One Hanson Place, Lower Level
Brooklyn, NY 11243 6.06%
Class A-8 Certificates
Bank of New York
Diana Karenbauer
925 Patterson Plank Road
Secaucus, NJ 07094 45.34%
Morgan Stanley & Co, Inc
Launa McAfee
One Pierrepont Plaza, 7th Floor
Brooklyn, NY 11201 34.09%
Northern Trust Company
Jarvis A McKee
801 S Canal C-IN
Chicago, IL 60607 5.45%
Class A-IO Certificates
Northern Trust Company
Jarvis A McKee
801 S Canal C-IN
Chicago, IL 60607 100.00%
Class M-1 Certificates
Chase Manhattan Bank
Norma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004 30.77%
NBD Bank
Carol Lamb, Securities Dept
611 Woodward Avenue
Detroit, MI 48226 46.15%
US Bank National Association
MPFP 1603 Proxy Unit
601 Second Avenue South
Minneapolis, MN 55402 21.15%
Class M-2 Certificates
Bank of New York
Diana Karenbauer
925 Patterson Plank Road
Secaucus, NJ 07094 21.74%
Chase Manhattan Bank
Norma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004 21.74%
NBD Bank
Carol Lamb, Securities Dept
611 Woodward Avenue
Detroit, MI 48226 34.78%
US Bank National Association
MPFP 1603 Proxy Unit
601 Second Avenue South
Minneapolis, MN 55402 17.39%
Class B-1 Certificates
Bankers Trust Company
c/o BT Services Tennessee Inc
648 Grassmere Park Drive
Nashville, TN 37211 100.00%
ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
None
PART IV
ITEM 14 - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS
ON FORM 8-K
(a) The following documents are filed as part of this report:
1. Financial Statements: Not applicable.
2. Financial Statement Schedules: Not applicable.
3. Exhibits: As the Issuer was established as of March 1,
1998, the Master Servicer was obligated to prepare an Annual Statement to
Certificateholders as to Compliance for the year ended December 31, 1998,
and mail such statement to the Certificateholders on or before the last day
of March, 1999 and Independent Certified Public Accountants were required
to prepare an annual report pertaining to the compliance of the Master Servicer
with its servicing obligations pursuant to the Pooling and Servicing Agreement
on or before the last day of March, 1999. The Annual Statement to Certificate-
holders as to Compliance is included herewith as Exhibit 28.1 and the Annual
Independent Certified Public Accountants' Report is included herewith as
Exhibit 28.2. The Statement to Certificateholders on December 28, 1998, is
included herewith as Exhibit 28.3.
Exhibit No. Description
*3.1 Certificates of Incorporation of the
Companies
*3.2 By-laws of the Companies
*4 Pooling and Servicing Agreement
28.1 Annual Statement to Certificateholders
as to Compliance for the year ended
December 31, 1998.
28.2 Annual Independent Certified Public
Accountants' Report.
28.3 Report of Management on Compliance
with Minimum Servicing Standards.
28.4 Statement to Certificateholders on
December 26, 1998.
* Incorporated by reference to the Exhibit of the same designation filed with
the Issuer's Form S-3 registration statement declared effective October
30, 1997.
(b) Reports on Form 8-K.
Nine reports on Form 8-K have been filed by the Issuer during the
period covered by this report.
Items Reported/Financial
Date of Reports on Form 8-K Statements Filed
April 27, 1998 Monthly Report for the March 1998 Monthly
Period relating to the ADVANTA Mortgage Loan
Asset- Backed Certificates 1998-1, Class A-1
Class A-2, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8, Class M-1,
Class M-2, and Class B-1 issued by the
ADVANTA Mortgage Loan Trust 1998-1.
May 26, 1998 Monthly Report for the April 1998 Monthly
Period relating to the ADVANTA Mortgage Loan
Asset- Backed Certificates 1998-1, Class A-1
Class A-2, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8, Class M-1,
Class M-2, and Class B-1 issued by the
ADVANTA Mortgage Loan Trust 1998-1.
June 25, 1998 Monthly Report for the May 1998 Monthly
Period relating to the ADVANTA Mortgage Loan
Asset- Backed Certificates 1998-1, Class A-1
Class A-2, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8, Class M-1,
Class M-2, and Class B-1 issued by the
ADVANTA Mortgage Loan Trust 1998-1.
July 27, 1998 Monthly Report for the June 1998 Monthly
Period relating to the ADVANTA Mortgage Loan
Asset- Backed Certificates 1998-1, Class A-1
Class A-2, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8, Class M-1,
Class M-2, and Class B-1 issued by the
ADVANTA Mortgage Loan Trust 1998-1.
August 25, 1998 Monthly Report for the July 1998 Monthly
Period relating to the ADVANTA Mortgage Loan
Asset- Backed Certificates 1998-1, Class A-1
Class A-2, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8, Class M-1,
Class M-2, and Class B-1 issued by the
ADVANTA Mortgage Loan Trust 1998-1.
September 25, 19Monthly Report for the August 1998 Monthly
Period relating to the ADVANTA Mortgage Loan
Asset- Backed Certificates 1998-1, Class A-1
Class A-2, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8, Class M-1,
Class M-2, and Class B-1 issued by the
ADVANTA Mortgage Loan Trust 1998-1.
October 26, 1998Monthly Report for the September 1998 Monthly
Period relating to the ADVANTA Mortgage Loan
Asset- Backed Certificates 1998-1, Class A-1
Class A-2, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8, Class M-1,
Class M-2, and Class B-1 issued by the
ADVANTA Mortgage Loan Trust 1998-1.
November 25, 199Monthly Report for the October 1998 Monthly
Period relating to the ADVANTA Mortgage Loan
Asset- Backed Certificates 1998-1, Class A-1
Class A-2, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8, Class M-1,
Class M-2, and Class B-1 issued by the
ADVANTA Mortgage Loan Trust 1998-1.
December 28, 199Monthly Report for the November 1998 Monthly
Period relating to the ADVANTA Mortgage Loan
Asset- Backed Certificates 1998-1, Class A-1
Class A-2, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8, Class M-1,
Class M-2, and Class B-1 issued by the
ADVANTA Mortgage Loan Trust 1998-1.
(c) See "Item 14(a) (3)-Exhibits".
(d) Not applicable.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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 Corp., USA,
as Master Servicer and on behalf of
ADVANTA Mortgage Loan Trust 1998-1
Registrant
BY; /s/ William P. Garland
William P. Garland
Senior Vice President
Loan Service Administration
March 31, 1999
INDEX TO EXHIBITS (Item 14(c))
Exhibit # Description
*3.1 Certificates of Incorporation of the Companies
*3.2 By-laws of the Companies.
*4 Pooling and Servicing Agreement
28.1 Annual Statement to Certificateholders as to
Compliance for the year ended December 31,
1998.
28.2 Annual Independent Certified Public Account-
ants' Report.
28.3 Report of Management on Compliance with
Minimum Servicing Standards.
28.4 Statement to Certificateholders on December 28,
1998.
* Incorporated by reference to the Exhibit of the same designation filed with
the Issuer's Form S-3 registration statement declared effective October 30,
1997.
<TABLE>
EXHIBIT 28.1
<S>
March 24, 1999
Bankers Trust Company(293)
Attention: Mark McNeill
3 Park Plaza -- 16th Floor
Irvine, CA 92714
RE: Annual Statement as to Compliance
Pursuant to that certain Loan Servicing Agreement ("Agreement") dated as of
March 1, 1998, relating to ADVANTA Mortgage Loan Trust 1998-1, I,
William P. Garland, hereby certify that (I) a review of the activities of the Servicer
during the preceding year and the performance under this Agreement has
been made under my supervision, and (II) to the best of my knowledge, based
on such review, the Servicer has fulfilled all its obligations under this Agreement
for such year.
Sincerely,
BY; /s/ William P. Garland
William P. Garland
Senior Vice President
Loan Service Administration
WPG/cg
cc: Mr. James L. Shreero
Mary T. Woehr, Esq.
Mr. Mark Casale
<S>
</TABLE>
<TABLE>
EXHIBIT 28.2
<S>
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To ADVANTA Mortgage Corp. USA:
We have examined management's assertion included in the accompanying Report
of Management on Compliance with Minimum Servicing Standards, that Advanta
Mortgage Corp. USA, an indirect wholly-owned subsidiary of Advanta Corp., complied
with the minimum servicing standards identified in the Mortgage Bankers Association of
America's Uniform Single Attestation Program for Mortgage Bankers (USAP) and that
Advanta Mortgage Corp. USA had in effect fidelity bond coverage in the amount of $15 million
and mortgage contingent liability protection coverage in the amount of $5 million per
occurrence as of and during the year ended December 31, 1998. As discussed
in the accompanying Report of Management on Compliance with Minimum Servicing
Standards, Management is responsible for Advanta Mortgage Corp. USA's compliance
with those minimum servicing standards and for maintaining a fidelity bond and errors
and omissions policies. Our responsibility is to express an opinion on
management's assertion about Advanta Mortgage Corp. USA's compliance
based on our examination.
Our examination was made in accordance with attestation standards established
by the American Institute of Certified Public Accountants and, according, included
examining, on a test basis, evidence about Advanta Mortgage Corp. USA's compliance
with the minimum servicing standards and performing such other procedures as we
considered necessary in the circumstances. We believe that our examination provides
a reasonable basis for our opinion. Our examination does not provide a legal
determination on Advanta Mortgage Corp. USA's compliance with the minimum
servicing standards.
In our opinion, management's assertion that Advanta Mortgage Corp. USA complied with the
aforementioned minimum servicing standards and that Advanta Mortgage Corp. USA had in
effect fidelity bond coverage in the amount of $15 million and mortgage contingent liability
protection coverage in the amount of $5 million per occurrence as of and during the year
ended December 31, 1998 is fairly stated, in all material respects.
BY; /s/ Arthur Andersen LLP
Philadelphia, PA
January 26, 1999
<S>
</TABLE>
<TABLE>
EXHIBIT 28.3
<S>
REPORT OF MANAGEMENT ON COMPLIANCE WITH
MINIMUM SERVICING STANDARDS
As of and during the year ended December 31, 1998, Advanta Mortgage Corp. USA has
complied in all material respects with the minimum servicing standards as set forth in the
Mortgage Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers. As of and during the same period, Advanta Mortgage Corp. USA had in effect fidelity
bond coverage in the amount of $15 million and mortgage contingenty liability protection
coverage in the amount of $5 million per occurrence.
BY; /s/ William P. Garland BY; /s/ James S. Shreero
William P. Garland James L. Shreero
Senior Vice President Senior Vice President
Loan Servicing and Chief Financial
Officer
Finance and Accounting
<S>
</TABLE>
<TABLE>
EXHIBIT 28.4
ADVANTA Mortgage Loan Trust 1998-1
Statement to Certificateholders
<CAPTION>
Original Prior
Face Principal
Class Value Balance Interest Principal Total
<S> <C> <C> <C> <C> <C>
A-1 143,000,000. 79,576,196 375,1 11,381,706. 11,756,810.40
A-2 89,000,000 89,000,000 463,5 463,541.67
A-3 64,000,000 64,000,000 334,4 334,400.00
A-4 42,000,000 42,000,000 224,7 224,700.00
A-5 68,000,000 68,000,000 374,0 374,000.00
A-6 50,000,000 50,000,000 267,9 267,916.67
A-IO 50,000,000.00 208,3 208,333.33
A-7 330,000,000. 264,290,665. 1,272,45 10,962,722. 12,235,178.75
A-8 44,000,000 44,000,000 228,8 228,800.00
M-1 26,000,000 26,000,000 129,7 129,708.15
M-2 23,000,000 23,000,000 118,9 118,958.49
B-1 21,000,000 21,000,000 119,2 119,201.78
RS 2,376,33 2,376,334.16
Totals 950,000,000. 770,866,861. 6,493,45 22,344,428. 28,837,883.40
</TABLE>
<TABLE>
<CAPTION>
Current Pass-Through
Realized Deferred Principal Rates
Class Losses Interest Balance Current Next
<S> <C> <C> <C> <C> <C>
A-1 68,194,490 5.142300% 5.724400%
A-2 89,000,000 6.250000% 6.250000%
A-3 64,000,000 6.270000% 6.270000%
A-4 42,000,000 6.420000% 6.420000%
A-5 68,000,000 6.600000% 6.600000%
A-6 50,000,000 6.430000% 6.430000%
A-IO 5.000000% 5.000000%
A-7 253,327,942. 5.252300% 5.834400%
A-8 44,000,000 6.240000% 6.240000%
M-1 26,000,000 5.442300% 6.024400%
M-2 23,000,000 5.642300% 6.224400%
B-1 21,000,000 6.192300% 6.774400%
RS 0.000000% 0.000000%
Totals 748,522,432.98
</TABLE>
<TABLE>
<CAPTION>
Prior Current
Principal Principal
Class CUSIP Balance Interest Principal Total Balance
<S> <C> <C> <C> <C> <C> <C>
A-1 00755WER3 556.476899 2.623107 79.592350 82.215457 476.884549
A-2 00755WES1 1,000.000000 5.208333 0.000000 5.208333 1,000.000000
A-3 00755WET9 1,000.000000 5.225000 0.000000 5.225000 1,000.000000
A-4 00755WEU6 1,000.000000 5.350000 0.000000 5.350000 1,000.000000
A-5 00755WEV4 1,000.000000 5.500000 0.000000 5.500000 1,000.000000
A-6 00755WEW2 1,000.000000 5.358333 0.000000 5.358333 1,000.000000
A-IO 00755WFC5 1,000.000000 4.166667 0.000000 4.166667 1,000.000000
A-7 00755WEX0 800.880804 3.855927 33.220372 37.076299 767.660432
A-8 00755WEY8 1,000.000000 5.200000 0.000000 5.200000 1,000.000000
M-1 00755WEZ5 1,000.000000 4.988775 0.000000 4.988775 1,000.000000
M-2 00755WFA9 1,000.000000 5.172108 0.000000 5.172108 1,000.000000
B-1 00755WFB7 1,000.000000 5.676275 0.000000 5.676275 1,000.000000
RS AM9801113 0.000000 2.501404 0.000000 2.501404 0.000000
</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 14,140,984 3,367,58 1,943,031 629,0 8,593,604
% of Pool Balanc 3.26999% 0.77873% 0.44931% 0.14547% 1.98720%
Number of Loans 256 63 41 9 169
% of Loans 3.47637% 0.85551% 0.55676% 0.12222% 2.29495%
Group 2 Principal Balanc 15,886,925 4,812,59 1,070,423 924,4 11,929,800.
% of Pool Balanc 4.73761% 1.43515% 0.31921% 0.27568% 3.55756%
Number of Loans 179 58 13 11 143
% of Loans 4.60746% 1.49292% 0.33462% 0.28314% 3.68082%
Loans in Bankrup Group 1 3,866,247.42
Group 2 4,999,501.34
8,865,748.76
Combined REO BOOK VALUE 1,700,752.00
</TABLE>
<TABLE>
General Mortgage Loan Information:
<CAPTION>
Group I Group II Total
<S> <C> <C> <C>
Beginning Aggregate Mortgage Loan Balance 443,828,864. 346,298,856. 790,127,721.
Principal Reduction 11,337,406. 10,962,722 22,300,129.
Ending Aggregate Mortgage Loan Balance 432,447,158. 335,336,133. 767,783,291.
Beginning Aggregate Mortgage Loan Count 7559 4013 11572
Ending Aggregate Mortgage Loan Count 7364 3885 11249
Current Weighted Average Coupon Rate 10.480347% 10.466348% 10.474211%
Next Weighted Average Coupon Rate 10.484755% 10.463036% 10.475269%
</TABLE>
<TABLE>
Mortgage Loan Principal Reduction Information:
<CAPTION>
Group I Group II Total
<S> <C> <C> <C>
Scheduled Principal 786,66 379,2 1,165,899
Curtailments
Prepayments 10,539,217. 10,204,999 20,744,216.
Repurchases/Substitutions 297,3 297,35
Liquidation Proceeds 55,8 81,1 136,95
Other Principal
Less: Realized Losses 44,2 44,3
Less: Delinquent Principal not Advanced by Servicer
Total Principal Reduction 11,337,406. 10,962,722 22,300,129.
</TABLE>
<TABLE>
Servicer Information:
<CAPTION>
Group I Group II Total
<S> <C> <C> <C>
Accrued Servicing Fee for the Current Period 184,92 144,2 329,21
Less: Amounts to Cover Interest Shortfalls 4,3 2, 6,7
Less: Delinquent Service Fees 42,2 35,6 77,9
Collected Servicing Fees for Current Period: 138,29 106,2 244,58
Advanced Principal 61,0 13,6 74,7
Advanced Interest 905,07 745,3 1,650,412
</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 10,566,597 221,2
A-2
A-3
A-4
A-5
A-6
A-IO
A-7 10,177,619 213,0
A-8
M-1
M-2
B-1
Total 20,744,216 434,3
</TABLE>
<TABLE>
<CAPTION>
Prior
Has a Senior Overcolla- Supplemental Extra Extra
Trigger Event Enhancement Teralization Interest Principal Principal
Occurred Percentage Amount Amount Dist. Amt. Distributed
<S> <S> <C> <C> <C> <C> <C>
Group I N/A N/A 7,252,66 44,2 44,2
Group II NO 25.363781% 12,008,191
Total 19,260,859 44,3 44,3
Current Target
Overcolla- Overcolla-
Teralization Teralization
Amount Amount
<C> <C>
Group I 7,252,66 7,252,668.02
Group II 12,008,190 12,008,191.59
Total 19,260,858 19,260,859.61
</TABLE>
<TABLE>
<CAPTION>
Beginning Ending
Balance Balance
<S> <S> <C> <C> <C> <C> <C>
Component I 44,000,000 44,000,000.00
Component II 220,290,665. 209,327,942.49
Group I Group II Total
Insured Payment 0.00 N/A 0.00
Pool Rolling six month delinquency rate 2.1499% 3.7178% 2.8390%
Pool Cumulative 12 months loss ratio - average balance N/A N/A N/A
Pool Cumulative 12 months loss ratio - current balance 0.00% 0.00% 0.00%
60+ day Delinquent loans (excluding f/c, reo & bankruptcy) 5,310,617.98 5,883,013.58 11,193,631.56
Book Value of REO loans 29,059.00 1,671,693.00 1,700,752.00
</TABLE>
<TABLE>
TOTAL AVAILABLE FUNDS:
<CAPTION>
<S> <S> <C> <C> <C>
Current Interest Collected: 5,168,298.75
Principal Collected: 21,835,384.46
Insurance Proceeds Received: -
Net Liquidation Proceeds: 92,655.62
Delinquency Advances on Mortgage Interest: 1,650,412.63
Delinquency Advances on Mortgage Principal 74,731.88
Substitution Amounts: 297,357.48
Trust Termination Proceeds: -
Investment Earnings on Certificate Account: 21,666.91
Capitalized Interest Requirement: -
Pre-Funding Account: -
Sum of the Above Amounts: 29,140,507.73
LESS:
Servicing Fees (including PPIS): 251,294.07
Dealer Reserve: -
Trustee Fees: 5,267.52
Insurance Premiums: 46,062.74
Reimbursement of Delinquency Advances: -
Reimbursements of Servicing Advances: -
Total Reductions to Available Funds Amount: 302,624.33
Total Available Funds: 28,837,883.
</TABLE>
