8-K 1 dfc01002.txt DECEMBER 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): December 26, 2001 DELTA FUNDING CORPORATION Home Equity Loan Asset-Backed Certs., Series 2001-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-96001-03 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 December 26, 2001 a distribution was made to holders of DELTA FUNDING CORPORATION, Home Equity Loan Asset-Backed Certs., Series 2001-2 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 2001-2 Trust, relating to the December 26, 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 2001-2 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 1/7/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Home Equity Loan Asset-Backed Certs., Series 2001-2 Trust, relating to the December 26, 2001 distribution. EX-99.1

Delta Funding ~~Corporatoin~~Corporation ~~Mortgage~~Home ~~Pass~~Equity Loan Asset-~~Through~~Backed Certificates Record Date: 1011/3130/01 Distribution Date: 1112/26/01 DFC Series: 2001-2 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-1F 233205AG8 SEN 5.03600% ~~107~~106,~~697~~674,~~136~~560.4023 ~~451~~447,~~968~~677.9857 1928,~~022,576~~437.1629 A-1A 233205AH6 SEN 2.~~85000~~53000% 41,~~279~~144,~~387~~062.9125 ~~104~~86,~~574~~745.4540 ~~135~~235,~~325~~079.6615 IO 233205AJ2 IO 6.00000% 0.00 420,750.00 0.00 M-1 233205AK9 MEZ 3.~~67000~~35000% 12,600,000.00 4135,~~104~~175.00 0.00 M-2 233205AL7 MEZ 4.~~37000~~05000% 9,000,000.00 3430,~~960~~375.00 0.00 B 233205AM5 SUB 65.~~02000~~70000% 9,000,000.00 4842,~~160~~750.00 0.00 BIO DFH012BIO SUB 0.00000% 0.00 0.00 0.00 OC DFH0102OC SUB 0.00000% ~~149~~327,~~640~~406.2736 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 ~~179~~178,~~726~~746,~~164~~028.5884 1,~~101~~063,~~517~~472.4397 1,~~157~~163,~~901~~516.8244

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1F 0.00 ~~106~~105,~~674~~746,~~560~~122.2394 1,~~474~~376,~~545~~114.1486 0.00 A-1A 0.00 4140,~~144~~908,~~062~~983.2510 ~~239~~321,~~900~~824.1155 0.00 IO 0.00 0.00 420,750.00 0.00 M-1 0.00 12,600,000.00 4135,~~104~~175.00 0.00 M-2 0.00 9,000,000.00 3430,~~960~~375.00 0.00 B 0.00 9,000,000.00 4842,~~160~~750.00 0.00 BIO 0.00 0.00 0.00 0.00 OC 0.00 ~~327~~759,~~406~~020.3651 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 0.00 178,~~746~~014,~~028~~126.8455 2,~~259~~226,~~419~~989.2541 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-1F 107,900,000.00 ~~107~~106,~~697~~674,~~136~~560.4023 ~~119~~135,~~518~~405.0688 ~~903~~793,~~058~~031.1041 0.00 0.00 A-1A 41,500,000.00 41,~~279~~144,~~387~~062.9125 1534,~~816~~284.7860 ~~119~~200,~~508~~794.8856 0.00 0.00 IO 0.00 0.00 0.00 0.00 0.00 0.00 M-1 12,600,000.00 12,600,000.00 0.00 0.00 0.00 0.00 M-2 9,000,000.00 9,000,000.00 0.00 0.00 0.00 0.00 B 9,000,000.00 9,000,000.00 0.00 0.00 0.00 0.00 BIO 0.00 0.00 0.00 0.00 0.00 0.00 OC 0.00 ~~149~~327,~~640~~406.2736 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 180,000,000.00 ~~179~~178,~~726~~746,~~164~~028.5884 ~~135~~169,~~334~~690.8448 1993,~~022,566~~825.9897 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-1F 1928,~~022,576~~437.1629 ~~106~~105,~~674~~746,~~560~~122.2394 0.~~98864282~~98003821 1928,~~022,576~~437.1629 A-1A ~~135~~235,~~325~~079.6615 4140,~~144~~908,~~062~~983.2510 0.~~99142319~~98575863 ~~135~~235,~~325~~079.6615 IO 0.00 0.00 0.00000000 0.00 M-1 0.00 12,600,000.00 1.00000000 0.00 M-2 0.00 9,000,000.00 1.00000000 0.00 B 0.00 9,000,000.00 1.00000000 0.00 BIO 0.00 0.00 0.00000000 0.00 OC 0.00 ~~327~~759,~~406~~020.3651 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,~~157~~163,~~901~~516.8244 178,~~746~~014,~~028~~126.8455 0.~~99303349~~98896737 1,~~157~~163,~~901~~516.8244

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1F 107,900,000.00 ~~998~~988.~~11989249~~64281956 1.~~10767433~~25492011 87.~~36939852~~34968869 0.00000000 A-1A 41,500,000.00 ~~994~~991.~~68404602~~42318675 0.~~38112723~~82613494 24.~~87973205~~83842313 0.00000000 IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 12,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 9,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B 9,000,000.00 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-1F 0.00000000 98.~~47707285~~60460880 ~~988~~980.~~64281956~~03821075 0.~~98864282~~98003821 98.~~47707285~~60460880 A-1A 0.00000000 35.~~26085928~~66455783 ~~991~~985.~~42318675~~75862892 0.~~99142319~~98575863 35.~~26085928~~66455783 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-1F 107,900,000.00 5.03600% ~~107~~106,~~697~~674,~~136~~560.4023 ~~451~~447,~~968~~677.9857 0.00 0.00 A-1A 41,500,000.00 2.~~85000~~53000% 41,~~279~~144,~~387~~062.9125 ~~104~~86,~~574~~745.4540 0.00 0.00 IO 0.00 6.00000% 84,150,000.00 420,750.00 0.00 0.00 M-1 12,600,000.00 3.~~67000~~35000% 12,600,000.00 4135,~~104~~175.00 0.00 0.00 M-2 9,000,000.00 4.~~37000~~05000% 9,000,000.00 3430,~~960~~375.00 0.00 0.00 B 9,000,000.00 65.~~02000~~70000% 9,000,000.00 4842,~~160~~750.00 0.00 0.00 BIO 0.00 0.00000% 0.00 0.00 0.00 0.00 OC 0.00 0.00000% ~~149~~327,~~640~~406.2736 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 180,000,000.00 1,~~101~~063,~~517~~472.4397 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-1F 0.00 0.00 ~~451~~447,~~968~~677.9857 0.00 ~~106~~105,~~674~~746,~~560~~122.2394 A-1A 0.00 0.00 ~~104~~86,~~574~~745.4540 0.00 4140,~~144~~908,~~062~~983.2510 IO 0.00 0.00 420,750.00 0.00 8480,~~150~~025,000.00 M-1 0.00 0.00 4135,~~104~~175.00 0.00 12,600,000.00 M-2 0.00 0.00 3430,~~960~~375.00 0.00 9,000,000.00 B 0.00 0.00 4842,~~160~~750.00 0.00 9,000,000.00 BIO 0.00 0.00 0.00 0.00 0.00 OC 0.00 0.00 0.00 0.00 ~~327~~759,~~406~~020.3651 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,~~101~~063,~~517~~472.4397 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-1F 107,900,000.00 5.03600% ~~998~~988.~~11989249~~64281956 4.~~18877646~~14900436 0.00000000 0.00000000 A-1A 41,500,000.00 2.~~85000~~53000% ~~994~~991.~~68404602~~42318675 2.~~51986627~~09025060 0.00000000 0.00000000 IO 0.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 M-1 12,600,000.00 3.~~67000~~35000% 1000.00000000 32.~~26222222~~79166667 0.00000000 0.00000000 M-2 9,000,000.00 4.~~37000~~05000% 1000.00000000 3.~~88444444~~37500000 0.00000000 0.00000000 B 9,000,000.00 65.~~02000~~70000% 1000.00000000 54.~~35111111~~75000000 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-1F 0.00000000 0.00000000 4.~~18877646~~14900436 0.00000000 ~~988~~980.~~64281956~~03821075 A-1A 0.00000000 0.00000000 2.~~51986627~~09025060 0.00000000 ~~991~~985.~~42318675~~75862892 IO 0.00000000 0.00000000 5.00000000 0.00000000 ~~1000~~950.~~00000000~~98039216 M-1 0.00000000 0.00000000 32.~~26222222~~79166667 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 3.~~88444444~~37500000 0.00000000 1000.00000000 B 0.00000000 0.00000000 54.~~35111111~~75000000 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 2,~~361~~328,~~554~~458.8727 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2,~~361~~328,~~554~~458.8727 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~102~~101,~~135~~468.6286 Payment of Interest and Principal 2,~~259~~226,~~419~~989.2541 Total Withdrawals (Pool Distribution Amount) 2,~~361~~328,~~554~~458.8727 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 8382,~~493~~963.7012 FSA Premium 14,~~897~~781.6586 Special Servicing Fee 0.00 Trustee Fee 3,~~744~~723.2788 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~102~~101,~~135~~468.6286

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 2 0 0 2 188,~~155~~059.8089 0.00 0.00 188,~~155~~059.8089 30 Days 8070 0 0 0 8070 65,~~313~~110,~~048~~591.3884 0.00 0.00 0.00 65,~~313~~110,~~048~~591.3884 60 Days 1126 0 20 0 1326 ~~615~~1,~~839~~691,416.1441 0.00 ~~68,956~~0.9000 0.00 ~~684~~1,~~796~~691,416.0441 90 Days 06 0 75 0 711 0321,078.0060 0.00 ~~559~~288,~~467~~817.8560 0.00 ~~559~~609,~~467~~896.8520 120 Days 1 0 06 0 17 99,~~849~~829.7292 0.00 0425,228.0029 0.00 99525,~~849~~058.7221 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 92103 2 911 0 ~~103~~116 7,~~028~~222,~~737~~916.2477 188,~~155~~059.8089 ~~628~~714,~~424~~045.7589 0.00 78,~~845~~125,~~317~~022.7955 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.~~093284~~093633% 0.000000% 0.000000% 0.~~093284~~093633% 0.~~105245~~105614% 0.000000% 0.000000% 0.~~105245~~105614% 30 Days 3.~~731343~~277154% 0.000000% 0.000000% 0.000000% 3.~~731343~~277154% 32.~~531203~~870110% 0.000000% 0.000000% 0.000000% 32.~~531203~~870110% 60 Days 01.~~513060~~217228% 0.000000% 0.~~093284~~000000% 0.000000% 01.~~606343~~217228% 0.~~344470~~949900% 0.000000% 0.~~038571~~000000% 0.000000% 0.~~383041~~949900% 90 Days 0.~~000000~~280899% 0.000000% 0.~~326493~~234082% 0.000000% 0.~~326493~~514981% 0.~~000000~~180318% 0.000000% 0.~~312938~~162200% 0.000000% 0.~~312938~~342518% 120 Days 0.~~046642~~046816% 0.000000% 0.~~000000~~280899% 0.000000% 0.~~046642~~327715% 0.~~055851~~056065% 0.000000% 0.~~000000~~238808% 0.000000% 0.~~055851~~294873% 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 4.~~291045~~822097% 0.~~093284~~093633% 0.~~419776~~514981% 0.000000% 45.~~804104~~430712% 34.~~931523~~056392% 0.~~105245~~105614% 0.~~351509~~401008% 0.000000% 4.~~388278~~563015% (7) The 120 day category for ~~delinquent~~delinqent, bankruptcy, foreclosure & REO contains loans that are 120 or more days delinquent.

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 910.~~228711~~457990% Weighted Average Net Coupon 89.~~671236~~812739% Weighted Average Pass-Through Rate 89.~~546764~~787739% Weighted Average Maturity(Stepdown Calculation ) ~~331~~330 Beginning Scheduled Collateral Loan Count 12,~~737~~144 Number Of Loans Paid In Full ~~(407)~~8 Ending Scheduled Collateral Loan Count 2,~~144~~136 Beginning Scheduled Collateral Balance ~~145~~178,~~421~~746,~~589~~028.2184 Ending Scheduled Collateral Balance 178,~~746~~014,~~028~~126.8455 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2001 178,~~778~~062,~~971~~577.9004 Monthly P &I Constant 1,~~517~~766,~~529~~246.5547 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans 178,~~746~~014,~~028~~126.8455 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount ~~178~~431,~~541~~614.6616 Overcollateralized reduction Amount 0.00 Specified O/C Amount 4,500,000.00 Overcollateralized Amount ~~327~~759,~~406~~020.3651 Overcollateralized Deficiency Amount 4,~~351~~172,~~135~~593.3064 Base Overcollateralized Amount 0.00 Extra principal distribution Amount ~~178~~431,~~541~~614.6616 Excess Cash Amount ~~178~~431,~~541~~614.6616

Curtaiments Group 1 $179,~~136~~569.0951 Curtailments Group 2 $3,~~076~~283.4618

Group Level Collateral Statement Group 1 2 Total Collateral Description Mixed Fixed Mixed ARM Mixed Fixed & Arm Weighted Average Coupon Rate 910.~~090939~~757753 910.~~587579~~616257 910.~~228711~~457990 Weighted Average Net Rate 810.~~543105~~210604 910.~~004991~~033825 89.~~671236~~812739 Weighted Average Maturity ~~305~~304 ~~357~~356 ~~331~~330 Beginning Loan Count 1,~~263~~561 ~~474~~583 12,~~737~~144 Loans Paid In Full ~~(298)~~6 ~~(109)~~2 ~~(407)~~8 Ending Loan Count 1,~~561~~555 ~~583~~581 2,~~144~~136 Beginning Scheduled Balance ~~104~~129,~~298~~003,~~384~~284.9490 4149,~~123~~742,~~204~~743.2794 ~~145~~178,~~421~~746,~~589~~028.2184 Ending scheduled Balance ~~129~~128,~~003~~419,~~284~~257.9059 49,~~742~~594,~~743~~868.9496 178,~~746~~014,~~028~~126.8455 Record Date 1011/3130/2001 1011/3130/2001 1011/3130/2001 Principal And Interest Constant 1,~~100~~300,~~147~~194.3150 ~~417~~466,~~382~~051.2497 1,~~517~~766,~~529~~246.5547 Scheduled Principal ~~116~~143,~~294~~706.1662 1925,~~040~~983.6886 ~~135~~169,~~334~~690.8448 Unscheduled Principal ~~748~~440,~~606~~320.7769 95121,~~418~~891.5612 ~~844~~562,~~025~~211.3381 Scheduled Interest ~~983~~1,~~853~~156,487.1588 ~~398~~440,~~341~~068.5611 1,~~382~~596,~~194~~555.7199 Servicing Fees 5958,~~288~~819.5399 24,~~205~~143.1713 8382,~~493~~963.7012 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 2,~~705~~687.5857 1,~~038~~036.6931 3,~~744~~723.2788 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 ~~921~~1,~~859~~094,980.0432 ~~373~~414,~~097~~888.7067 1,~~294~~509,~~956~~868.7499 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 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 810.~~418589~~086374 89.~~880635~~909568 89.~~546764~~787739

Filing Compare · DELTA FUNDING CORP HOME EQUITY LOAN ASSET BK CERT SER 2001-2