8-K 1 dfc01001.txt SEPTEMBER 8-K UNITED STATES 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 (Date of earliest event reported): September 17, 2001 DELTA FUNDING CORPORATION Home Equity Loan Asset-Backed Certs., Series 2001-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-03418 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On September 17, 2001 a distribution was made to holders of DELTA FUNDING CORPORATION, Home Equity Loan Asset-Backed Certs., Series 2001-1 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Home Equity Loan Asset-Backed Certs., Series 2001-1 Trust, relating to the September 17, 2001 distribution. 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 hereunto duly authorized. DELTA FUNDING CORPORATION Home Equity Loan Asset-Backed Certs., Series 2001-1 Trust By: Wells Fargo Bank Minnesota, NA, as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 9/17/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Home Equity Loan Asset-Backed Certs., Series 2001-1 Trust, relating to the September 17, 2001 distribution. EX-99.1

Delta Funding Corporatoin Mortgage Pass-Through Certificates Record Date: 78/31/01 Distribution Date: 89/1517/01 DFC Series: 2001-1 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-1 X4763LGB0 SEN 6.33200% ~~104~~102,~~219~~513,~~124~~082.0613 ~~549~~540,~~929~~927.5836 1,~~706~~167,~~041~~513.9316 A-2 X4763LGC8 SEN 6.12200% 34,~~994~~814,~~339~~614.7970 ~~178~~177,~~529~~612.4656 ~~179~~472,~~725~~096.0975 IO X4763LGH7 IO 7.00000% 0.00 ~~325~~307,~~500~~125.00 0.00 M-1 X4763LGK0 MEZ 4.~~93000~~74000% 9,900,000.00 4043,~~672~~015.50 0.00 M-2 X4763LGL8 MEZ 5.~~58000~~39000% 7,837,000.00 3638,~~442~~721.0531 0.00 B X4763LGM6 SUB 7.~~33000~~14000% 6,600,000.00 4043,~~315~~197.00 0.00 BIO DFH011BIO SUB 0.00000% 0.00 0.00 0.00 OC DFH0102OC SUB 0.00000% ~~232~~497,~~483~~241.1262 0.00 0.00 R-1 DFH0102R1 RES 0.00000% 0.00 0.00 0.00 R-2 DFH0102R2 RES 0.00000% 0.00 0.00 0.00 R-3 DFH0102R3 RES 0.00000% 0.00 0.00 0.00 Totals ~~163~~162,~~782~~161,~~946~~938.9745 1,~~171~~150,~~388~~598.5973 1,~~885~~639,~~767~~609.0291

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 ~~102~~101,~~513~~345,~~082~~568.1397 21,~~255~~708,~~971~~440.5152 0.00 A-2 0.00 34,~~814~~342,~~614~~517.7095 ~~358~~649,~~254~~709.5531 0.00 IO 0.00 0.00 ~~325~~307,~~500~~125.00 0.00 M-1 0.00 9,900,000.00 4043,~~672~~015.50 0.00 M-2 0.00 7,837,000.00 3638,~~442~~721.0531 0.00 B 0.00 6,600,000.00 4043,~~315~~197.00 0.00 BIO 0.00 0.00 0.00 0.00 OC 0.00 ~~497~~768,~~241~~053.6255 0.00 0.00 R-1 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 R-3 0.00 0.00 0.00 0.00 Totals 0.00 ~~162~~160,~~161~~793,~~938~~140.4547 32,~~057~~790,~~155~~208.6164 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 105,497,000.00 ~~104~~102,~~219~~513,~~124~~082.0613 ~~110~~87,~~745~~085.6350 1,~~595~~080,~~296~~427.3067 0.00 0.00 A-2 35,166,000.00 34,~~994~~814,~~339~~614.7970 1135,~~666~~213.6397 ~~168~~436,~~058~~882.4577 0.00 0.00 IO 0.00 0.00 0.00 0.00 0.00 0.00 M-1 9,900,000.00 9,900,000.00 0.00 0.00 0.00 0.00 M-2 7,837,000.00 7,837,000.00 0.00 0.00 0.00 0.00 B 6,600,000.00 6,600,000.00 0.00 0.00 0.00 0.00 BIO 0.00 0.00 0.00 0.00 0.00 0.00 OC 0.00 ~~232~~497,~~483~~241.1262 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 0.00 R-3 0.00 0.00 0.00 0.00 0.00 0.00 Totals 165,000,000.00 ~~163~~162,~~782~~161,~~946~~938.9745 122,~~412~~299.2647 1,~~763~~517,~~354~~310.7544 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 1,~~706~~167,~~041~~513.9316 ~~102~~101,~~513~~345,~~082~~568.1397 0.~~97171561~~96064882 1,~~706~~167,~~041~~513.9316 A-2 ~~179~~472,~~725~~096.0975 34,~~814~~342,~~614~~517.7095 0.~~99000781~~97658300 ~~179~~472,~~725~~096.0975 IO 0.00 0.00 0.00000000 0.00 M-1 0.00 9,900,000.00 1.00000000 0.00 M-2 0.00 7,837,000.00 1.00000000 0.00 B 0.00 6,600,000.00 1.00000000 0.00 BIO 0.00 0.00 0.00000000 0.00 OC 0.00 ~~497~~768,~~241~~053.6255 0.00000000 0.00 R-1 0.00 0.00 0.00000000 0.00 R-2 0.00 0.00 0.00000000 0.00 R-3 0.00 0.00 0.00000000 0.00 Totals 1,~~885~~639,~~767~~609.0291 ~~162~~160,~~161~~793,~~938~~140.4547 0.~~98279963~~97450388 1,~~885~~639,~~767~~609.0291

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 105,497,000.00 ~~987~~971.~~88708741~~71561400 10.~~04975146~~82547845 1510.~~12172194~~24131179 0.00000000 A-2 35,166,000.00 ~~995~~990.~~11857448~~00781152 01.~~33175880~~00136410 412.~~77900387~~42344225 0.00000000 IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 9,900,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 7,837,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B 6,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 BIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 OC 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 1611.~~17147341~~06679015 ~~971~~960.~~71561400~~64882385 0.~~97171561~~96064882 1611.~~17147341~~06679015 A-2 0.00000000 513.~~11076295~~42480663 ~~990~~976.~~00781152~~58300489 0.~~99000781~~97658300 513.~~11076295~~42480663 IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 BIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 OC 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 105,497,000.00 6.33200% ~~104~~102,~~219~~513,~~124~~082.0613 ~~549~~540,~~929~~927.5836 0.00 0.00 A-2 35,166,000.00 6.12200% 34,~~994~~814,~~339~~614.7970 ~~178~~177,~~529~~612.4656 0.00 0.00 IO 0.00 7.00000% 5552,~~800~~650,000.00 ~~325~~307,~~500~~125.00 0.00 0.00 M-1 9,900,000.00 4.~~93000~~74000% 9,900,000.00 4043,~~672~~015.50 0.00 0.00 M-2 7,837,000.00 5.~~58000~~39000% 7,837,000.00 3638,~~442~~721.0531 0.00 0.00 B 6,600,000.00 7.~~33000~~14000% 6,600,000.00 4043,~~315~~197.00 0.00 0.00 BIO 0.00 0.00000% 0.00 0.00 0.00 0.00 OC 0.00 0.00000% ~~232~~497,~~483~~241.1262 0.00 0.00 0.00 R-1 0.00 0.00000% 0.00 0.00 0.00 0.00 R-2 0.00 0.00000% 0.00 0.00 0.00 0.00 R-3 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 165,000,000.00 1,~~171~~150,~~388~~598.5973 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-1 0.00 0.00 ~~549~~540,~~929~~927.5836 0.00 ~~102~~101,~~513~~345,~~082~~568.1397 A-2 0.00 0.00 ~~178~~177,~~529~~612.4656 0.00 34,~~814~~342,~~614~~517.7095 IO 0.00 0.00 ~~325~~307,~~500~~125.00 0.00 52,650,000.00 M-1 0.00 0.00 4043,~~672~~015.50 0.00 9,900,000.00 M-2 0.00 0.00 3638,~~442~~721.0531 0.00 7,837,000.00 B 0.00 0.00 4043,~~315~~197.00 0.00 6,600,000.00 BIO 0.00 0.00 0.00 0.00 0.00 OC 0.00 0.00 0.00 0.00 ~~497~~768,~~241~~053.6255 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 R-3 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~171~~150,~~388~~598.5973 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-1 105,497,000.00 6.33200% ~~987~~971.~~88708741~~71561400 5.~~21275088~~12741936 0.00000000 0.00000000 A-2 35,166,000.00 6.12200% ~~995~~990.~~11857448~~00781152 5.~~07676335~~05068987 0.00000000 0.00000000 IO 0.00 7.00000% ~~1000~~943.~~00000000~~54838710 5.~~83333333~~50403226 0.00000000 0.00000000 M-1 9,900,000.00 4.~~93000~~74000% 1000.00000000 4.~~10833333~~34500000 0.00000000 0.00000000 M-2 7,837,000.00 5.~~58000~~39000% 1000.00000000 4.~~65000000~~94083323 0.00000000 0.00000000 B 6,600,000.00 7.~~33000~~14000% 1000.00000000 6.~~10833333~~54500000 0.00000000 0.00000000 BIO 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 OC 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-3 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 5.~~21275088~~12741936 0.00000000 ~~971~~960.~~71561400~~64882385 A-2 0.00000000 0.00000000 5.~~07676335~~05068987 0.00000000 ~~990~~976.~~00781152~~58300489 IO 0.00000000 0.00000000 5.~~83333333~~50403226 0.00000000 943.54838710 M-1 0.00000000 0.00000000 4.~~10833333~~34500000 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~65000000~~94083323 0.00000000 1000.00000000 B 0.00000000 0.00000000 6.~~10833333~~54500000 0.00000000 1000.00000000 BIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 OC 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 32,~~160~~892,~~202~~192.2996 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Total Deposits 32,~~160~~892,~~202~~192.2996 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~103~~101,~~046~~984.6832 Payment of Interest and Principal 32,~~057~~790,~~155~~208.6164 Total Withdrawals (Pool Distribution Amount) 32,~~160~~892,~~202~~192.2996 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 8887,~~715~~837.8772 Trustee Fee - Wells Fargo Bank, N.A. 2,~~729~~702.6963 FSA Premium 11,~~601~~443.1297 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~103~~101,~~046~~984.6832

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 43 0 0 43 ~~319~~369,~~541~~898.9423 0.00 0.00 ~~319~~369,~~541~~898.9423 30 Days ~~183~~125 0 0 0 ~~183~~125 139,~~389~~118,~~410~~677.7222 0.00 0.00 0.00 139,~~389~~118,~~410~~677.7222 60 Days 5065 01 01 0 5067 23,~~875~~631,~~793~~345.7913 065,960.0085 0136,396.0020 0.00 23,~~875~~833,~~793~~702.7918 90 Days 3127 0 05 0 3132 21,~~087~~597,~~126~~445.2221 0.00 0526,167.0096 0.00 2,~~087~~123,~~126~~613.2217 120 Days 826 0 01 0 827 ~~325~~1,~~836~~400,974.9541 0.00 0129,302.0004 0.00 ~~325~~1,~~836~~530,276.9545 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals ~~272~~243 4 07 0 ~~276~~254 1815,~~678~~748,~~167~~441.6897 ~~319~~435,~~541~~859.9408 0791,866.0020 0.00 1816,~~997~~976,~~709~~167.6225 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.~~190204~~143678% 0.000000% 0.000000% 0.~~190204~~143678% 0.~~196999~~229982% 0.000000% 0.000000% 0.~~196999~~229982% 30 Days 85.~~701854~~986590% 0.000000% 0.000000% 0.000000% 85.~~701854~~986590% 85.~~254628~~669489% 0.000000% 0.000000% 0.000000% 85.~~254628~~669489% 60 Days 23.~~377556~~113027% 0.~~000000~~047893% 0.~~000000~~047893% 0.000000% 23.~~377556~~208812% 12.~~772939~~257769% 0.~~000000~~041011% 0.~~000000~~084804% 0.000000% 12.~~772939~~383584% 90 Days 1.~~474085~~293103% 0.000000% 0.~~000000~~239464% 0.000000% 1.~~474085~~532567% 10.~~286722~~993203% 0.000000% 0.~~000000~~327142% 0.000000% 1.~~286722~~320345% 120 Days 01.~~380409~~245211% 0.000000% 0.~~000000~~047893% 0.000000% 01.~~380409~~293103% 0.~~200880~~871048% 0.000000% 0.~~000000~~080393% 0.000000% 0.~~200880~~951441% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1211.~~933904~~637931% 0.~~190204~~191571% 0.~~000000~~335249% 0.000000% 1312.~~124108~~164751% 119.~~515169~~791509% 0.~~196999~~270993% 0.~~000000~~492339% 0.000000% 1110.~~712168~~554841% (7) The 120 day category for delinquent, bankruptcy, foreclosure & REO contains loans that are 120 or more days delinquent.

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 11.~~277318~~273139% Weighted Average Net Coupon 10.~~627317~~623139% Weighted Average Pass-Through Rate 10.~~607318~~603139% Weighted Average Maturity(Stepdown Calculation ) ~~324~~323 Beginning Scheduled Collateral Loan Count 2,~~123~~103 Number Of Loans Paid In Full 2015 Ending Scheduled Collateral Loan Count 2,~~103~~088 Beginning Scheduled Collateral Balance ~~163~~162,~~782~~161,~~946~~938.9745 Ending Scheduled Collateral Balance ~~162~~160,~~161~~793,~~938~~140.4547 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2001 ~~162~~160,~~204~~837,~~895~~735.6333 Monthly P &I Constant 1,~~661~~645,~~605~~694.9352 Ending Scheduled Balance for Premium Loans ~~162~~160,~~161~~793,~~938~~140.4547 Scheduled Principal 122,~~412~~299.2647 Unscheduled Principal 1,~~498~~246,~~596~~498.2651 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount ~~264~~270,~~758~~811.4993 Overcollateralized reduction Amount 0.00 Specified O/C Amount 4,537,500.00 Overcollateralized Amount ~~497~~768,~~241~~053.6255 Overcollateralized Deficiency Amount 4,~~305~~040,~~016~~258.8838 Base Overcollateralized Amount 0.00 Extra principal distribution Amount ~~264~~270,~~758~~811.4993 Excess Cash Amount ~~264~~270,~~758~~811.4993

Curtailments $2519,~~206~~674.3614

Group Level Collateral Statement Group 1 2 Total Collateral Description Mixed Fixed Mixed ARM Mixed Fixed & Arm Weighted Average Coupon Rate 11.~~394081~~390697 10.~~928657~~924990 11.~~277318~~273139 Weighted Average Net Rate 10.~~724081~~720697 10.~~258657~~254990 10.~~627317~~623139 Weighted Average Maturity ~~315~~314 ~~350~~349 ~~324~~323 Beginning Loan Count 1,~~619~~602 ~~504~~501 2,~~123~~103 Loans Paid In Full 178 37 2015 Ending Loan Count 1,~~602~~594 ~~501~~494 2,~~103~~088 Beginning Scheduled Balance ~~122~~121,~~693~~227,~~932~~416.5502 4140,~~089~~934,~~014~~522.4243 ~~163~~162,~~782~~161,~~946~~938.9745 Ending scheduled Balance ~~121~~120,~~227~~252,~~416~~739.0227 40,~~934~~540,~~522~~401.4320 ~~162~~160,~~161~~793,~~938~~140.4547 Record Date 0708/31/2001 0708/31/2001 0708/31/2001 Principal And Interest Constant 1,~~269~~255,~~570~~021.0949 ~~392~~390,~~035~~673.8403 1,~~661~~645,~~605~~694.9352 Scheduled Principal 104,~~582~~300.8883 17,~~829~~998.3864 122,~~412~~299.2647 Unscheduled Principal 1870,~~361,933~~375.6592 ~~136~~376,~~662~~122.6159 1,~~498~~246,~~596~~498.2651 Scheduled Interest 1,~~164~~150,~~987~~720.2166 ~~374~~372,~~206~~674.4639 1,~~539~~523,~~193~~395.6705 Servicing Fees 6665,~~459~~664.2283 22,~~256~~172.5586 8887,~~715~~837.7769 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 2,~~044~~020.9045 ~~684~~682.8224 2,~~729~~702.7269 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~096~~083,~~483~~035.0938 ~~351~~349,~~265~~819.0929 1,~~447~~432,~~748~~854.1867 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00

Filing Compare · DELTA FUNDING CORP HOME EQUITY LOAN ASSET BK CERT SER 2001-1