ADVANTA REVOLVING HOME EQUITY LOAN TRUST 2000 A
8-K, 2000-07-28
ASSET-BACKED SECURITIES
Previous: ABN AMRO MORTGAGE CORP SERIES 2000-2, 8-K, 2000-07-28
Next: GLOBALSCAPE INC, 10-12G/A, 2000-07-28





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:               July 25, 2000

ADVANTA Revolving Home Equity Loan Trust 2000-A

New York                        333-92669-01                 "Pending"

c/o ADVANTA Mortgage Corp., USA
Attn:  H. John Berens
10790 Rancho Bernardo Road
San Diego, Ca  92127

(858) 676-3099



Item 5.                       Other Events

Information relating to the distributions to Certificate holders
for the June 2000 Monthly Period of the Trust in respect of
the Revolving Home Equity Loan Asset Backed Notes,
Series 2000-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 April 1, 2000 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 June 2000 Monthly
                              Period relating to the Revolving Home Equity
                              Loan Asset Backed Notes, Series 2000-A,
                              issued by the ADVANTA Revolving
                              Home Equity Loan Trust 2000-A.

                                              EXHIBIT INDEX

Exhibit

      1.       Monthly Report for the June 2000 Monthly
               Period relating to the Revolving Home Equity
               Loan Asset Backed Notes, Series 2000-A,
               issued by the ADVANTA Revolving
               Home Equity Loan Trust 2000-A.




                                              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 Revolving Home Equity Loan Trust 2000-A

BY:            ADVANTA Mortgage Corp., USA




BY:            /s/ H. John Berens
               H. John Berens
               Senior Vice President
               Advanta Mortgage



  July 31, 2000
<TABLE>
                                              EXHIBIT 1
<CAPTION>
               ADVANTA Revolving Home Equity Loan Trust 2000-A

                          Statement to Certificateholders

Distribution in Dollars - Current Period
<CAPTION>
                                   Prior
                  Original       Principal                                       Total         Realized
     Class       Face Value       Balance        Interest       Principal     Distribution      Losses
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Notes              400,000,000     389,590,170        2,165,8       7,580,82         9,746,6
Certs                                                 1,428,8                        1,428,8

Totals             400,000,000     389,590,170        3,594,6       7,580,82       11,175,50
</TABLE>
<TABLE>
<CAPTION>
                                  Current
                  Deferred       Principal
     Class        Interest        Balance
<S>            <C>            <C>
Notes                              382,009,349.17
Certs                                                    -

Totals                             382,009,349.17
</TABLE>
<TABLE>
<CAPTION>
Interest Accrual Detail       Current Period Factor Information per $1,000 of Original Face

                                                                            Orig. Principal      Prior
                   Period         Period                                    (with Notional)    Principal
     Class        Starting         Ending         Method          Cusip         Balance         Balance
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Notes                  6/26/00         7/24/00    A-Act/360      00757CAF5       400,000,000         973.975426
Certs                                                                                 -
</TABLE>
<TABLE>
<CAPTION>
                                                                 Current
                                                   Total        Principal
     Class        Interest       Principal     Distribution      Balance
<S>            <C>            <C>             <C>            <C>
Notes                        5             18.            24.         955.023373
Certs                                                                                 -
</TABLE>
<TABLE>
<CAPTION>
Distribution in Dollars - To Date
                  Original                      Unscheduled     Scheduled        Total          Total
     Class       Face Value       Interest       Principal      Principal      Principal     Distribution
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Notes              400,000,000         6,573,0                    17,990,650       17,990,65     24,563,700.24
Certs                                  2,857,6                                                     2,857,638.02

Totals             400,000,000         9,430,6                    17,990,650       17,990,65     27,421,338.26
</TABLE>
<TABLE>
<CAPTION>
                                                  Current
                  Realized        Deferred       Principal
     Class         Losses         Interest        Balance
<S>            <C>            <C>             <C>
Notes                                             382,009,349.17
Certs                                                                   -

Totals                                            382,009,349.17
</TABLE>
<TABLE>
<CAPTION>
Interest Detail
                    Pass      Prior Principal                     Non-           Prior        Unscheduled
                   Through    (with Notional)     Accrued       Supported        Unpaid        Interest
     Class          Rate          Balance        Interest      Interest SF      Interest      Adjustments
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Notes                 6.90125%     389,590,170        2,165,8
Certs

Totals                             389,590,170        2,165,8
</TABLE>
<TABLE>
<CAPTION>
                                  Paid or         Current
                   Optimal        Deferred        Unpaid
     Class        Interest        Interest       Interest
<S>            <C>            <C>             <C>
Notes                  2,165,8         2,165,8                          -
Certs                                  1,428,8                          -

Totals                 2,165,8         3,594,6                          -
</TABLE>
<TABLE>
<CAPTION>
Collection Account Report
Summary                                                                                          Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Principal Collections                                                                              5,493,163.47
Principal Withdrawals
Principal Other Accounts
TOTAL NET PRINCIPAL                                                                                5,493,163.47

Interest Collections                                                                               4,192,944.26
Interest Withdrawals
Interest Fees                                                                                        (337,479.01)
Interest Other Accounts                                                                               398,056.68
TOTAL INTEREST                                                                                     4,253,521.93

TOTAL AVAILABLE TO BONDHOLDERS                                                                     9,746,685.40
</TABLE>
<TABLE>
<CAPTION>
Principal - Collections                                                                          Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Principal Received                                                                                 5,493,163.47
Repurchases/Substitutions
Liquidations
Insurance Principal
Realized Losses
TOTAL PRINCIPAL COLLECTED                                                                          5,493,163.47
</TABLE>
<TABLE>
<CAPTION>
Collection Account Report
Principal - Withdrawals                                                                          Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>

SPACE INTENTIONALLY LEFT BLANK
</TABLE>
<TABLE>
<CAPTION>
Principal - Other Accounts                                                                       Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Prefunded Termination Amt
Other Principal
TOTAL OTHER ACCOUNTS PRINCIPAL
</TABLE>
<TABLE>
<CAPTION>
Interest - Collections                                                                           Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Interest Received                                                                                  4,192,944.26
Repurchases/Substitutions
Liquidations
Insurance Interest
Other Additional Interest
Interest Realized Losses
TOTAL INTEREST COLLECTED                                                                           4,192,944.26
</TABLE>
<TABLE>
<CAPTION>
Collection Account Report
Interest - Withdrawals                                                                           Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Insurer Reimbursement Amounts
Reimburse Indenture And Owner Trustee Expenses
Reimburse to Servicer Nonrecoverable Advances
TOTAL INTEREST WITHDRAWALS
</TABLE>
<TABLE>
<CAPTION>
Interest - Other Accounts                                                                        Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Capitalized Interest Requirement                                                                        90,799.68
Pre-Funding Interest Earnings                                                                         307,257.00
Collection Account Interest Earnings
TOTAL OTHER ACCOUNT INTEREST                                                                          398,056.68
</TABLE>
<TABLE>
<CAPTION>
Interest - Fees                                                                                  Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Servicing Fees                                                                                        249,638.30
Indenture Trustee Fees                                                                                    3,841.02
Owner Trustee Fees                                                                                           250.00
Certificate Insurer Premiums                                                                            83,749.69
TOTAL INTEREST FEES                                                                                   337,479.01
</TABLE>
<TABLE>
<CAPTION>
Credit Enhancement Report
Accounts                                                                                         Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>

 SPACE INTENTIONALLY LEFT BLANK
</TABLE>
<TABLE>
<CAPTION>
Insurance                                                                                        Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>

 SPACE INTENTIONALLY LEFT BLANK
</TABLE>
<TABLE>
<CAPTION>
Structural Features                                                                              Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Specified Overcollateralization Amount                                                       50,925,434.26
Current Overcollateralization Amount                                                         38,842,021.09
Overcollateralization Deficit
Overcollateralization Reduction Amount
</TABLE>
<TABLE>
<CAPTION>
Delinquency Report - Total
                                  Current        1 Payment     2 Payments     3+ Payments        Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
DELINQUENT     Balance                                3,700,5       1,325,55            923,       5,949,923.00
               % Balance                                0.92%          0.33%           0.23%          1.48%
               # Loans                                   130             52                             214
               % # Loans                                0.00%          0.00%           0.00%          0.00%
FORECLOSURE    Balance
               % Balance                 0.00%          0.00%          0.00%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
BANKRUPTCY     Balance                    155,                           59,                          214,920.00
               % Balance                 0.04%          0.00%          0.01%           0.00%          0.05%
               # Loans                       4                                                            6
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
REO            Balance
               % Balance                 0.00%          0.00%          0.00%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
TOTAL          Balance                    155,        3,700,5       1,385,05            923,       6,164,843.00
               % Balance                 0.04%          0.92%          0.34%           0.23%          1.53%
               # Loans                                                                                            220
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
Note: Current=0-29 days, 1 payment=30-59 days, 2 payments=60-89 days, 3+payments=90+
</TABLE>
<TABLE>
<CAPTION>
Triggers, Adj. Rate Cert. And Miscellaneous Report
Trigger Events                                                                                   Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Overcollateralization Trigger Event Occurred?                                                           No
</TABLE>
<TABLE>
<CAPTION>
Adjustable Rate Certificate Information                                                          Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
Current LIBOR                                                                                     6.651250%
Next LIBOR                                                                                        6.620000%
Next Notes Pass Through Rate                                                                      6.870000%
Net Funds Cap Rate                                                                               12.594151%
Net Funds Cap Carry-Forward Amount
</TABLE>
<TABLE>
<CAPTION>
Additional Information                                         Adjustable        Fixed           Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>

 SPACE INTENTIONALLY LEFT BLANK
</TABLE>
<TABLE>
<CAPTION>
Other Related Information
Additional Information                                                                           Total
<S>            <C>            <C>             <C>            <C>            <C>             <C>
POOL INFORMATION
Beginning Pool & Prefunded Balance                                                             352,319,030.25
Total Principal Received                                                                          (5,493,163.47)
Draws                                                                                              4,740,071.06
Prefunding Withdrawals                                                                           49,685,918.17
Ending Pool & Prefunded Balance                                                                401,251,856.01
PREFUNDING INFORMATION
Beginning Prefunding Balance                                                                   113,451,856.05
Prefunding Adjustment (For 94.8% of Subsequent Mortgages Added)                                 (47,102,250.43)
Prefunding Termination
Ending Prefunding Amount                                                                         19,599,514.25
Interest Earned On Prefunding Account                                                                 307,257.00
Beginning Capitalized Interest Balance                                                             1,490,094.17
Capitalized Interest Requirement                                                                        90,799.68
Interest Earned on Capitalized Interest Acct
Capitalized Interest Termination
Ending Capitalized Interest Account                                                                1,399,294.49
</TABLE>
<TABLE>
<CAPTION>
Supplemental Delinquency Report - Total
DELINQUENCY                   Current            1 Payment     2  Payment      3 Payment       4 Payment
<S>            <C>            <C>             <C>            <C>            <C>             <C>
CLTV=, <100%   Balance                                2,873,7       1,058,94            530,          220,010.00
               % Balance                 0.00%          0.97%          0.36%           0.18%          0.07%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
CLTV>100%      Balance                                   826,          266,6            142,
               % Balance                 0.00%          0.80%          0.26%           0.14%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
TOTAL          Balance                                3,700,5       1,325,55            673,          220,010.00
               % Balance                 0.00%          1.77%          0.62%           0.32%          0.07%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
</TABLE>
<TABLE>
<CAPTION>
DELINQUENCY                      5 Payment      6+ Payment        TOTAL
<S>            <C>            <C>             <C>            <C>
CLTV=, <100%   Balance                      30                      4,713,492.00
               % Balance                 0.01%          0.00%          1.59%
               # Loans                                                             180
               % # Loans                 0.00%          0.00%                         -
CLTV>100%      Balance                                              1,236,431.00
               % Balance                 0.00%          0.00%          1.20%
               # Loans                                                               34
               % # Loans                 0.00%          0.00%          0.00%
TOTAL          Balance                      30                      5,949,923.00
               % Balance                 0.01%          0.00%          2.79%
               # Loans                                                             214
               % # Loans                 0.00%          0.00%                         -
Note: Current=0-29 days, 1payment=30-59 days, 2payments = 60-89 days, 3payments = 90-119days, 4payments=120-149,
5payments=150-179, 6+payments=180+days
</TABLE>
<TABLE>
<CAPTION>
FORECLOSURE                   Current            1 Payment     2  Payment      3 Payment       4 Payment
<S>            <C>            <C>             <C>            <C>            <C>             <C>
CLTV=, <100%   Balance
               % Balance                 0.00%          0.00%          0.00%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
CLTV>100%      Balance
               % Balance                 0.00%          0.00%          0.00%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
TOTAL          Balance
               % Balance                 0.00%          0.00%          0.00%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
</TABLE>
<TABLE>
<CAPTION>
FORECLOSURE                      5 Payment      6+ Payment        TOTAL
<S>            <C>            <C>             <C>            <C>
CLTV=, <100%   Balance                                                                -
               % Balance                 0.00%          0.00%          0.00%
               # Loans                                                                  -
               % # Loans                 0.00%          0.00%                         -
CLTV>100%      Balance                                                                -
               % Balance                 0.00%          0.00%          0.00%
               # Loans                                                                  -
               % # Loans                 0.00%          0.00%                           -
TOTAL          Balance                                                                -
               % Balance                 0.00%          0.00%          0.00%
               # Loans                                                                  -
               % # Loans                 0.00%          0.00%                         -
Note:Current=0-29 days, 1payment=30-59 days, 2payments=60-89 days, 3payments=90-119days, 4payments=120-149,
5payments=150-179, 6+payments=180+days
</TABLE>
<TABLE>
<CAPTION>
BANKRUPTCY                    Current            1 Payment     2  Payment      3 Payment       4 Payment
<S>            <C>            <C>             <C>            <C>            <C>             <C>
CLTV=, <100%   Balance                    155,                           19,
               % Balance                 0.05%          0.00%          0.01%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
CLTV>100%      Balance                                     59            22,
               % Balance                 0.00%          0.06%          0.02%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
TOTAL          Balance                    155,             59            42,
               % Balance                 0.05%          0.06%          0.03%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
</TABLE>
<TABLE>
<CAPTION>
BANKRUPTCY                       5 Payment      6+ Payment        TOTAL
<S>            <C>            <C>             <C>            <C>
CLTV=, <100%   Balance                                                 175,369.00
               % Balance                 0.00%          0.00%          0.06%
               # Loans                                                                 5
               % # Loans                 0.00%          0.00%                         -
CLTV>100%      Balance                                                   82,150.00
               % Balance                 0.00%          0.00%          0.08%
               # Loans                                                                 2
               % # Loans                 0.00%          0.00%                           -
TOTAL          Balance                                                 257,519.00
               % Balance                 0.00%          0.00%          0.14%
               # Loans                                                                 7
               % # Loans                 0.00%          0.00%                         -
Note:Current=0-29 days, 1payment=30-59 days, 2payments=60-89 days, 3payments=90-119days, 4payments=120-149,
5payments=150-179, 6+payments=180+days
</TABLE>
<TABLE>
<CAPTION>
REO                           Current            1 Payment     2  Payment      3 Payment       4 Payment
<S>            <C>            <C>             <C>            <C>            <C>             <C>
CLTV=, <100%   Balance
               % Balance                 0.00%          0.00%          0.00%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
CLTV>100%      Balance
               % Balance                 0.00%          0.00%          0.00%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
TOTAL          Balance
               % Balance                 0.00%          0.00%          0.00%           0.00%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
</TABLE>
<TABLE>
<CAPTION>
REO                              5 Payment      6+ Payment        TOTAL
<S>            <C>            <C>             <C>            <C>
CLTV=, <100%   Balance                                                                -
               % Balance                 0.00%          0.00%          0.00%
               # Loans                                                                  -
               % # Loans                 0.00%          0.00%                         -
CLTV>100%      Balance                                                                -
               % Balance                 0.00%          0.00%          0.00%
               # Loans                                                                  -
               % # Loans                 0.00%          0.00%                           -
TOTAL          Balance                                                                -
               % Balance                 0.00%          0.00%          0.00%
               # Loans                                                                  -
               % # Loans                 0.00%          0.00%                         -
</TABLE>
<TABLE>
<CAPTION>
TOTAL                         Current            1 Payment     2  Payment      3 Payment       4 Payment
<S>            <C>            <C>             <C>            <C>            <C>             <C>
CLTV=, <100%   Balance                    155,        2,873,7       1,078,89            530,          220,010.00
               % Balance                 0.05%          0.97%          0.37%           0.18%          0.07%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
CLTV>100%      Balance                                   886,          289,2            142,
               % Balance                 0.00%          0.86%          0.28%           0.14%          0.00%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
TOTAL          Balance                    155,        3,760,0       1,368,15            673,          220,010.00
               % Balance                 0.05%          1.83%          0.65%           0.32%          0.07%
               # Loans
               % # Loans                 0.00%          0.00%          0.00%           0.00%          0.00%
</TABLE>
<TABLE>
<CAPTION>
TOTAL                            5 Payment      6+ Payment        TOTAL
<S>            <C>            <C>             <C>            <C>
CLTV=, <100%   Balance                      30                      4,888,861.00
               % Balance                 0.01%          0.00%          1.65%
               # Loans                                                             185
               % # Loans                 0.00%          0.00%                         -
CLTV>100%      Balance                                              1,318,581.00
               % Balance                 0.00%          0.00%          1.28%
               # Loans                                                               36
               % # Loans                 0.00%          0.00%                           -
TOTAL          Balance                      30                      6,207,442.00
               % Balance                 0.01%          0.00%          2.93%
               # Loans                                                             221
               % # Loans                 0.00%          0.00%                         -
Note:Current=0-29 days, 1payment=30-59 days, 2payments=60-89 days, 3payments=90-119days, 4payments=120-149,
5payments=150-179, 6+payments=180+days


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission