DELTA FUNDING CORP /DE/
8-K, 1998-07-13
ASSET-BACKED SECURITIES
Previous: AAA NET REALTY FUND IX LTD, PREM14A, 1998-07-13
Next: PETSMART INC, 424B3, 1998-07-13




<PAGE>

                       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) July 13, 1998


                          Delta Funding Corporation
            ------------------------------------------------------
            (Exact name of registrant as specified in its charter)


       New York                             333-51545          11-2609517      
(State or other jurisdiction                (Commission        (IRS Employer
 of incorporation)                           File Number)       ID Number)


1000 Woodbury Road, Woodbury,  New York                                11797   
 (Address of principal executive offices)                            (Zip Code)

Registrant's Telephone Number,
 including area code:                                        (516) 364-8500 


                                       N/A
- --------------------------------------------------------------------------------
          (Former name or former address, if changed since last report)


<PAGE>

Item 5.  Other Events.


         This Current Report on Form 8-K is being filed to file a copy of the 
Pooling and Servicing Agreement in connection with the issuance by Delta
Funding  Home Equity Loan Trust 1998-2 of Home Equity Loan Asset-Backed
Certificates,  Series 1998-2.


Item 7.    Financial Statements, Pro Forma Financial Information and Exhibits.

(a)      Not applicable.

(b)      Not applicable.

(c)      Exhibits:

          4.1     Pooling and Servicing Agreement.

<PAGE>


                                   SIGNATURES



         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.


                                            DELTA FUNDING CORPORATION


                                            By:  /s/ Richard Blass
       -------------------------------
                                               Name:  Richard Blass
                                               Title: Senior Vice President


Dated: July 13, 1998

<PAGE>

                                  EXHIBIT INDEX

Exhibit                                                                  Page

 4.1     Pooling and Servicing Agreement




<PAGE>

                                                                    EXHIBIT 4.1


- ------------------------------------------------------------------------------- 



                           DELTA FUNDING CORPORATION,

                             as Seller and Servicer,

                                       and

                    BANKERS TRUST COMPANY OF CALIFORNIA, N.A.

                                   as Trustee

                             -----------------------

                         POOLING AND SERVICING AGREEMENT

                            Dated as of May 31, 1998

                             ----------------------



                   Home Equity Loan Asset-Backed Certificates

                                  Series 1998-2

- --------------------------------------------------------------------------------


<PAGE>

                                                                           Page

                                TABLE OF CONTENTS

                                                                       

                              ARTICLE I Definitions

Section 1.01. Definitions......................................................1
Section 1.02. Interest Calculations...........................................35

                                  ARTICLE II

    Conveyance of Initial Mortgage Loans; Original Issuance of Certificate
                                 Tax Treatment

Section 2.01. Conveyance of Initial Mortgage Loans............................36
Section 2.02. Acceptance by Trustee...........................................40
Section 2.03. Representations and Warranties Regarding
              the Seller and the Servicer.....................................42
Section 2.04. Representations and Warranties of the Seller Regarding the 
              Mortgage Loans..................................................45
Section 2.05. Substitution of Mortgage Loans..................................54
Section 2.06. Execution and Authentication of Certificates....................56
Section 2.07. Designation of Interests in REMIC...............................56
Section 2.08. Designation of Startup Day of REMIC.............................58
Section 2.09. REMIC Certificate Maturity Date.................................58
Section 2.10. Tax Returns and Reports to Certificateholders...................58
Section 2.11. Tax Matters Person..............................................59
Section 2.12. REMIC Related Covenants.........................................59
Section 2.13. Subsequent Transfers............................................64
Section 2.14. The Custodian...................................................66

                                  ARTICLE III

                Administration and Servicing of Mortgage Loans

Section 3.01. The Servicer....................................................66
Section 3.02. Collection of Certain Mortgage Loan Payments....................70
Section 3.03. Withdrawals from the Collection Account.........................71
Section 3.04. Maintenance of Hazard Insurance; Property
              Protection Expenses.............................................72
Section 3.05. Maintenance of Mortgage Impairment Insurance
              Policy..........................................................73
Section 3.06. Management and Realization Upon Defaulted
              Mortgage Loans..................................................74
Section 3.07. Trustee to Cooperate............................................76
Section 3.08. Servicing Compensation; Payment of Certain
              Expenses by Servicer............................................77
Section 3.09. Annual Statement as to Compliance...............................77

<PAGE>

Section 3.10. Annual Servicing................................................77
Section 3.11. Access to Certain Documentation and Information Regarding the 
              Mortgage Loans..................................................78
Section 3.12. Maintenance of Certain Servicing Insurance
              Policies........................................................78
Section 3.13. Reports to the Securities and Exchange
              Commission......................................................78
Section 3.14. Reports of Foreclosures and Abandonments of Mortgaged
              Properties, Returns Relating to Mortgage Interest Received
              from Individuals and Returns Relating to Cancellation of 
              Indebtedness....................................................79
Section 3.15. Advances by the Servicer........................................79
Section 3.16. Optional Purchase of Defaulted Mortgage Loans...................79
Section 3.17. Superior Liens..................................................80
Section 3.18. Assumption Agreements...........................................80
Section 3.19. Payment of Taxes, Insurance and Other Charges...................81

                                  ARTICLE IV

                       Initial Interest Coverage Account

Section 4.01. [Reserved]......................................................82
Section 4.02. Initial Interest Coverage Account and Pre-Funding Account.......82

                                   ARTICLE V

  Payments and Statements to Certificateholders; Rights of Certificateholders

Section 5.01. Distributions...................................................83
Section 5.02. Compensating Interest...........................................88
Section 5.03. Statements......................................................89
Section 5.04. Distribution Account............................................93
Section 5.05. Investment of Accounts..........................................93
Section 5.06. Allocation of Losses............................................94

                                  ARTICLE VI

                               The Certificates

Section 6.01. The Certificates................................................94
Section 6.02. Registration of Transfer and Exchange of Certificates...........95
Section 6.03. Mutilated, Destroyed, Lost or Stolen Certificates..............101
Section 6.04. Persons Deemed Owners..........................................101
Section 6.05. Appointment of Paying Agent....................................102

<PAGE>

                                  ARTICLE VII

                          The Seller and the Servicer

Section 7.01. Liability of the Seller and the Servicer.......................102
Section 7.02. Merger or Consolidation of, or Assumption of the 
              Obligations of, the Seller or the Servicer.....................103
Section 7.03. Limitation on Liability of the Servicer and
              Others.........................................................103
Section 7.04. Servicer Not to Resign.........................................104
Section 7.05. Delegation of Duties...........................................104
Section 7.06. Indemnification of the Trust by the Servicer...................105

                                 ARTICLE VIII

                                    Default

Section 8.01. Events of Default..............................................105
Section 8.02. Trustee to Act; Appointment of Successor.......................107
Section 8.03. Waiver of Defaults.............................................108
Section 8.08. Notification to Certificateholders.............................108

                                  ARTICLE IX

                                  The Trustee

Section 9.01. Duties of Trustee..............................................109
Section 9.02. Certain Matters Affecting the Trustee..........................111
Section 9.03. Trustee Not Liable for Certificates or Mortgage Loans..........112
Section 9.04. Trustee May Own Certificates...................................114
Section 9.05. Servicer to Pay Trustee Fees and Expenses......................114
Section 9.06. Eligibility Requirements for Trustee...........................114
Section 9.07. Resignation or Removal of Trustee..............................115
Section 9.08. Successor Trustee..............................................115
Section 9.09. Merger or Consolidation of Trustee.............................116
Section 9.10. Appointment of Co-Trustee or Separate Trustee..................116
Section 9.11. Limitation of Liability........................................118
Section 9.12. Trustee May Enforce Claims Without Possession of 
              Certificates; Inspection.......................................118
Section 9.13. Suits for Enforcement..........................................119

<PAGE>

                                   ARTICLE X

                                  Termination

Section 10.01. Termination...................................................119
Section 10.02. Additional Termination Requirements...........................121

                                  ARTICLE XI

                           Miscellaneous Provisions

Section 11.01. Amendment.....................................................122
Section 11.02. Recordation of Agreement......................................124
Section 11.03. Limitation on Rights of Certificateholders....................124
Section 11.04. Governing Law.................................................125
Section 11.05. Notices.......................................................125
Section 11.06. Severability of Provisions....................................126
Section 11.07. Assignment....................................................127
Section 11.08. Certificates Nonassessable and Fully Paid.....................127
Section 11.09. Third-Party Beneficiaries.....................................127
Section 11.10. Counterparts..................................................127
Section 11.11. Effect of Headings and Table of Contents......................127

EXHIBIT A -    FORMS OF LOAN GROUP F CERTIFICATES............................A-1
EXHIBIT A-1-   FORM OF CLASS A CERTIFICATES................................A-1-1
EXHIBIT A-2-   FORM OF CLASS M CERTIFICATES................................A-2-1
EXHIBIT A-3-   FORM OF CLASS B CERTIFICATES................................A-3-1
EXHIBIT A-4-   FORM OF NOTIONAL AMOUNT CERTIFICATES........................A-4-1
EXHIBIT B -    FORMS OF LOAN GROUP A CERTIFICATES............................B-1
EXHIBIT B-1-   FORM OF CLASS A CERTIFICATES................................B-1-1
EXHIBIT B-2-   FORM OF CLASS M CERTIFICATES................................B-2-1
EXHIBIT B-3-   FORM OF CLASS B CERTIFICATES ...............................B-3-1
EXHIBIT B-4-   FORM OF CLASS R CERTIFICATE.................................B-4-1
EXHIBIT C -    MORTGAGE LOAN SCHEDULE........................................C-1
EXHIBIT D -    FORM OF SUBSEQUENT TRANSFER AGREEMENT.........................D-1
EXHIBIT E -    FORM OF MORTGAGE NOTE.........................................E-1
EXHIBIT F -    FORM OF MORTGAGE..............................................F-1
EXHIBIT G -    TRANSFER AFFIDAVITS...........................................G-1
EXHIBIT H -    LETTER OF REPRESENTATIONS.....................................H-1
EXHIBIT I -    FORM OF REQUEST FOR RELEASE...................................I-1
EXHIBIT J -    [RESERVED]
EXHIBIT K -    FORM OF CUSTODIAL AGREEMENT...................................K-1
EXHIBIT L -    DELINQUENCY AND LOSS INFORMATION..............................L-1
EXHIBIT M -    FORM OF TRANSFEROR CERTIFICATE ...............................M-1
EXHIBIT N-1-   FORM OF INVESTMENT LETTER [NON-RULE 144A]...................N-1-1
EXHIBIT N-2-   FORM OF RULE 144A LETTER ...................................N-2-1
EXHIBIT O -    FORM OF INITIAL CERTIFICATION.................................O-1
EXHIBIT P -    FORM OF TRUSTEE FINAL CERTIFICATION...........................P-1

<PAGE>

         This Pooling and Servicing Agreement, dated as of May 31, 1998, among
Delta Funding Corporation, as Seller and Servicer (the "Seller" and the
"Servicer", respectively), and Bankers Trust Company of California, N.A., as
Trustee (the "Trustee").

                          W I T N E S S E T H  T H A T:

         In consideration of the mutual agreements herein contained, the parties
hereto agree as follows:

                                    ARTICLE I

                                   Definitions

     Section 1.01. Definitions. Whenever used in this Agreement, the following
words and phrases, unless the context otherwise requires, shall have the
meanings specified in this Article.

     Accounts: Collectively, the Collection Account, the Initial Interest
Coverage Account, the Pre-Funding Account and the Distribution Account.

     Addition Notice: The notice given pursuant to Section 2.13 with respect to
the transfer of Subsequent Mortgage Loans to the Trust pursuant to such Section.

     Adjustable Rate Certificates: Class M-1F, Class M-2F, Class B-1F, Class
A-2A, Class M-1A, Class M-2A and Class B-1A Certificates.

     Affiliate: With respect to any Person, any other Person controlling,
controlled by or under common control with such Person. For purposes of this
definition, "control" means the power to direct the management and policies of a
Person, directly or indirectly, whether through ownership of voting securities,
by contract or otherwise and "controlling" and "controlled" shall have meanings
correlative to the foregoing.

     Agreement: This Pooling and Servicing Agreement and all amendments hereof
and supplements hereto.

     Allocated Pre-Funded Amount: As to either Certificate Group and any date of
determination, the portion, if any, of the Pre-Funded Amount allocable to such
Certificate Group and on deposit in the Pre-Funding Account.

     Applicable Multiplier: As to Certificate Group F, 2; and as to Certificate
Group A, 2.

<PAGE>

     Applied Realized Loss Amounts: As to any Distribution Date and Certificate
Group, an amount equal to the excess, if any, of (i) the aggregate of the Class
Principal Balances of the Offered Certificates in such Certificate Group, after
giving effect to all distributions on such Distribution Date over (ii) the
related Loan Group Balance as of the last day of the related Due Period.

     Appraised Value: The appraised value of the Mortgaged Property based upon
the appraisal made by or for the originator at the time of the origination of
the related Mortgage Loan.

     Assignment of Mortgage: With respect to any Mortgage, an assignment, notice
of transfer or equivalent instrument, in recordable form, sufficient under the
laws of the jurisdiction in which the related Mortgaged Property is located to
reflect the sale of the Mortgage to the Trustee.

     Authorized Newspaper: A newspaper of general circulation in the Borough of
Manhattan, The City of New York, printed in the English language and customarily
published on each Business Day, whether or not published on Saturdays, Sundays
and holidays.

     Available Funds: As to either Loan Group and any Distribution Date, the
sum, without duplication of the following amounts with respect to the Mortgage
Loans in such Loan Group and the immediately preceding Due Period: (i) scheduled
and unscheduled payments of principal and interest on the Mortgage Loans
received by the Servicer (net of amounts representing the Servicing Fee with
respect to each Mortgage Loan and reimbursement for related Monthly Advances and
Servicing Advances); (ii) Net Liquidation Proceeds and Insurance Proceeds with
respect to the Mortgage Loans (net of amounts applied to the restoration or
repair of a Mortgaged Property); (iii) the Purchase Price for repurchased
Defective Mortgage Loans with respect to such Loan Group and any related
Substitution Adjustment Amounts; (iv) payments from the Servicer in connection
with (a) Monthly Advances, (b) Compensating Interest and (c) the termination of
the Trust with respect to the Mortgage Loans as provided in the Agreement; (v)
on the Distribution Dates during and immediately following the Funding Period,
amounts from the Initial Interest Coverage Account in respect of the Capitalized
Interest Requirement for the related Classes of Offered Certificate; and (vi) on
the Distribution Date at or immediately following the end of the Funding Period,
any related Excess Funding Amount.

     Available Funds Cap. As to either Loan Group and any Distribution Date, (A)
in the case of Loan Group F and Certificate Group F, a rate equal to (i) the
weighted average Net Loan Rate of the Mortgage Loans in Loan Group F minus (ii)
the product of (x)

                                      -2-

<PAGE>

the Certificate Rate on the Notional Amount Certificates and (y) a fraction, the
numerator of which is the Notional Amount of such Notional Amount Certificates
immediately prior to such Distribution Date, and the denominator of which is the
Loan Group Balance of Loan Group F as of the first day of the related Due Period
and (B) in the case of Loan Group A and Certificate Group A, the weighted
average Net Loan Rate of the Mortgage Loans in Loan Group A.

     Balloon Loan: Any Mortgage Loan that provided on the date of origination
for scheduled monthly payment in level amounts substantially lower than the
amount of the final scheduled payment.

     BIF: The Bank Insurance Fund, as from time to time constituted, created
under the Financial Institutions Reform, Recovery and Enhancement Act of 1989,
or, if at any time after the execution of this Agreement the Bank Insurance Fund
is not existing and performing duties now assigned to it, the body performing
such duties on such date.

     Basic Principal Amount: As to either Loan Group and any Distribution Date,
an amount equal to the sum of the following amounts (without duplication) with
respect to the Mortgage Loans in such Loan Group and the immediately preceding
Due Period: (i) each payment of principal on a Mortgage Loan received by the
Servicer during such Due Period, including all full and partial principal
prepayments; (ii) the Net Liquidation Proceeds in respect of principal received
during the immediately preceding Due Period; (iii) the portion of the Purchase
Price allocable to principal of all repurchased Defective Mortgage Loans with
respect to such Due Period; and (iv) any Substitution Adjustment Amounts
received on or prior to the previous Determination Date and not yet distributed.

     Blanket Mortgage: The mortgage or mortgages encumbering a Cooperative
Property.

     Book-Entry Certificate: Any Regular Certificate registered in the name of
the Depository or its nominee, ownership of which is reflected on the books of
the Depository or on the books of a Person maintaining an account with such
Depository (directly or as an indirect participant in accordance with the rules
of such Depository).

     Business Day: Any day other than a Saturday, a Sunday or a day on which
banking institutions in New York City or the city in which the corporate trust
office of the Trustee under this Agreement is located are authorized or
obligated by law or executive order to close.

                                      -3-

<PAGE>

     Capitalized Interest Requirement: With respect to each Pre-Funding
Distribution Date and either Certificate Group, (A) the sum of (i) the amount of
interest accruing during the related Interest Period for the Classes of Offered
Certificates in such Certificate Group (other than the Notional Amount
Certificates) at the weighted average Certificate Rate thereof on the related
Allocated Pre-Funded Amount as of the first day of the related Due Period and
(ii) interest at the Certificate Rate for the Notional Amount Certificates on an
amount equal to the product of (x) the applicable Allocated Pre-Funded Amount
and (y) a fraction the numerator of which is the Notional Amount of the Notional
Amount Certificates and the denominator of which is the Loan Group Balance of
Loan Group F as of the first day of the related Due Period minus (B) 30 days'
interest on each Subsequent Mortgage Loan with a Due Date on or before July 15,
1998.

     Certificate: Any Offered Certificate or Residual Certificate.

     Certificate Group: Either Certificate Group A or Certificate Group F, as
the context requires.

     Certificate Group A: The Class A-1A, Class A-2A, Class M-1A, Class M-2A and
Class B-1A Certificates.

     Certificate Group F: The Class A-1F, Class A-2F, Class A-3F, Class A-4F,
Class A-5F, Class A-6F, Class IOF, Class M-1F, Class M-2F and Class B-1F
Certificates.

     Certificate Group Balance: As to either Certificate Group and any date of
determination, the aggregate of the Class Principal Balances of the Classes of
Certificates in such Certificate Group.

     Certificate Index: The rate for one month United States dollar deposits
quoted on Telerate Page 3750 as of 11:00 A.M., London time, on the second LIBOR
Business Day prior to the first day of any Interest Period relating to the
Adjustable Rate Certificates. "Telerate Page 3750" means the display designated
as page 3750 on the Telerate Service (or such other page as may replace page
3750 on that service for the purpose of displaying London interbank offered
rates of major banks). If such rate does not appear on such page (or such other
page as may replace that page on that service, or if such service is no longer
offered, such other service for displaying LIBOR or comparable rates as may be
reasonably selected by the Trustee after consultation with the Servicer), the
rate will be the Reference Bank Rate. If no such quotations can be obtained and
no Reference Bank Rate is available, the Certificate Index will be the
Certificate Index

                                      -4-

<PAGE>

applicable to the preceding Distribution Date. On the second LIBOR Business Day
immediately preceding each Distribution Date, the Trustee shall determine the
Certificate Index for the Interest Period commencing on such Distribution Date
and inform the Servicer of such rate.

     Certificate Margins: As to such Class of Adjustable Rate Certificates, the
applicable amount set forth below:

                                                    Certificate Margin
                                                ----------------------------
                       Class                      (1)               (2)
                       -----                      ---               ---
                        M-1F                     0.450%            0.675%
                        M-2F                     0.640%            0.960%
                        B-1F                     1.250%            1.875%
                        A-2A                     0.160%            0.320%
                        M-1A                     0.370%            0.555%
                        M-2A                     0.560%            0.840%
                        B-1A                     1.150%            1.725%

- ---------------

(1)  Prior to or on the Optional Termination Date.
(2)  After the Optional Termination Date.

     Certificate Owner: The Person who is the beneficial owner of a Book-Entry
Certificate.

     Certificate Rate: As to any Class of Certificates, the respective per annum
rate set forth or described below:

         Class                                                Certificate Rate

         A-1F                                                          6.250%
         A-2F                                                          6.130%
         A-3F                                                          6.240%
         A-4F                                                          6.380%(1)
         A-5F                                                          6.750%(1)
         A-6F                                                          6.370%(1)
         IOF                                                          10.000%
         M-1F                                                          (2)
         M-2F                                                          (2)
         B-1F                                                          (2)
         A-1A                                                          6.140%
         A-2A                                                          (2)
         M-1A                                                          (2)
         M-2A                                                          (2)
         B-1A                                                          (2)
- ---------

                                      -5-
<PAGE>

(1) As to any Distribution Date, the lesser of (x) the fixed rate set forth
and (y) the applicable Available Funds Cap.

(2) As to any Distribution Date, a per annum rate equal to the lesser of (x) the
sum of the Certificate Index and the applicable Certificate Margin and (y) the
applicable Available Funds Cap.

     Certificate Register and Certificate Registrar: The register maintained and
the registrar appointed pursuant to Section 6.02.

     Certificateholder or Holder: The Person in whose name a Certificate is
registered in the Certificate Register, except that, solely for the purpose of
giving any consent, direction, waiver or request pursuant to this Agreement, (x)
any Offered Certificate registered in the name of the Seller or any Person known
to a Responsible Officer to be an Affiliate of the Seller and (y) any Offered
Certificate for which the Seller or any Person known to a Responsible Officer to
be an Affiliate of the Seller is the Certificate Owner or Holder shall be deemed
not to be outstanding (unless to the knowledge of a Responsible Officer (i) the
Seller or such Affiliate is acting as trustee or nominee for a Person who is not
an Affiliate of such Seller and who makes the voting decision with respect to
such Offered Certificates or (ii) the Seller or such Affiliate is the
Certificate Owner or Holder of all the Certificates of a Class, but only with
respect to the Class as to which the Seller or such Affiliate owns all the
Certificates) and the Percentage Interest evidenced thereby shall not be taken
into account in determining whether the requisite amount of Percentage Interests
necessary to effect any such consent, direction, waiver or request has been
obtained.

     Civil Relief Act: The Soldiers' and Sailors' Civil Relief Act of 1940, as
amended.

     Civil Relief Act Interest Shortfall: With respect to any Distribution Date,
for any Mortgage Loan as to which there has been a reduction in the amount of
interest collectible thereon for the most recently ended Due Period as a result
of the application of the Civil Relief Act, the amount by which (i) interest
collectible on such Mortgage Loan during such Due Period is less than (ii) one
month's interest on the Principal Balance of such Mortgage Loan at the Loan Rate
for such Mortgage Loan before giving effect to the application of the Civil
Relief Act.

     Class: All Certificates having the same designation.

     Class A-1A Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit B-1 and designated
as a Class A-1A Certificate pursuant to Section 6.01.

                                      -6-

<PAGE>

     Class A-2A Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit B-1 and designated
as a Class A-2A Certificate pursuant to Section 6.01.

     Class A-1F Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit A-1 and designated
as a Class A-1F Certificate pursuant to Section 6.01.

     Class A-2F Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit A-1 and designated
as a Class A-2F Certificate pursuant to Section 6.01.

     Class A-3F Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit A-1 and designated
as a Class A-3F Certificate pursuant to Section 6.01.

     Class A-4F Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit A-1 and designated
as a Class A-4F Certificate pursuant to Section 6.01.

     Class A-5F Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit A-1 and designated
as a Class A-5F Certificate pursuant to Section 6.01.

     Class A-6F Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit A-1 and
designated as a Class A-6F Certificate pursuant to Section 6.01.

     Class A-6F Percentage: As to any Distribution Date, the applicable
percentage set forth below:

                  Distribution Dates                                Percentages

                  July  1998 - June  2001                              0%
                  July  2001 - June  2003                              45%
                  July  2003 - June  2004                              80%
                  July  2004 - June  2005                              100%
                  July  2005 and thereafter                            300%

     Class A-6F Principal Distribution: As to any Distribution Date, the product
of (i) the applicable Class A-6F Percentage and (ii) the product of (x) the
related Senior Principal Distribution

                                      -7-
<PAGE>

Amount and (y) a fraction, the numerator of which is the Class Principal Balance
of the Class A-6F Certificates immediately prior to such Distribution Date, and
the denominator of which is the aggregate Class Principal Balance of the Senior
Certificates in Group F immediately prior to such Distribution Date.

     Class B-1A Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit B-3 and designated
as a Class B-1A Certificate pursuant to Section 6.01.

     Class B-1F Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit A-3 and designated
as a Class B-1F Certificate pursuant to Section 6.01.

     Class Interest Carryover Shortfall: As to any Class of Regular Certificates
and any Distribution Date, an amount equal to the sum of (i) the excess of the
related Class Monthly Interest Amount for the preceding Distribution Date and
any outstanding Class Interest Carryover Shortfall with respect to such Class on
such preceding Distribution Date, over the amount in respect of interest that is
actually distributed to the Holders of such Class on such preceding Distribution
Date plus (ii) one month's interest on such excess, to the extent permitted by
law, at the related Certificate Rate.

     Class Interest Distribution: As to any Class of Regular Certificates and
Distribution Date, an amount equal to the sum of (a) the related Class Monthly
Interest Amount and (b) any Class Interest Carryover Shortfall for such Class of
Certificates for such Distribution Date.

     Class IOF Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit A-4 and designated
as a Class IOF Certificate pursuant to Section 6.01.

     Class M-1A Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit B-2 and designated
as a Class M-1A Certificate pursuant to Section 6.01.

     Class M-2A Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit B-2 and designated
as a Class M-2A Certificate pursuant to Section 6.01.

     Class M-1F Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached

                                      -8-

<PAGE>

hereto as Exhibit A-2 and designated as a Class M-1F Certificate pursuant to
Section 6.01.

     Class M-2F Certificate: Any Certificate executed and authenticated by the
Trustee substantially in the form attached hereto as Exhibit A-2 and designated
as a Class M-2F Certificate pursuant to Section 6.01.

     Class Monthly Interest Amount: As to any Distribution Date and Class of
Regular Certificates, interest for the related Interest Period at the related
Certificate Rate on the related Class Principal Balance or Notional Amount.

     Class Principal Balance: As of any date of determination and Class of
Certificates, other than the Notional Amount Certificates, the Original Class
Principal Balance for such Class reduced by the sum of all amounts previously
distributed to the Certificateholders of such Class in respect of principal from
the related Principal Distribution Amount on all previous Distribution Dates
and, in the case of any Class of Subordinate Certificate, reduced by any Applied
Realized Loss Amounts allocated to such Class on prior Distribution Dates.

     Class Principal Distribution Amount: As to any Class of Subordinate
Certificates in a Certificate Group and (a) any Distribution Date prior to the
related Stepdown Date or on which a Trigger Event for such Certificate Group is
in effect and continuing, zero, and (b) any other Distribution Date, the excess
of (i) an amount equal to the sum of (x) the Class Principal Balance (after
giving effect to distributions of the related Principal Distribution Amount on
such Distribution Date) of each Class of Certificates in such Certificate Group
with a higher payment priority and (y) the Class Principal Balance of such Class
of Subordinate Certificates immediately prior to such Distribution Date over
(ii) the applicable Pro Rata Principal Distribution Amount for such Distribution
Date.

     Class Principal Carryover Shortfall: As to any Class of Subordinate
Certificates and any Distribution Date, the excess, if any, of (i) sum of (x)
the amount of the reduction in the Class Principal Balance of such Class of
Subordinate Certificates on such Distribution Date and (y) the amount of such
reductions on prior Distribution Dates over (ii) the amount distributed in
respect of principal thereof on prior Distribution Dates.

     Class R-1 Certificate: Any Certificate designated as such and executed and
authenticated by the Trustee substantially in the form set forth in Exhibit B-4
hereto.

                                      -9-
<PAGE>

     Class R-2 Certificate: Any Certificate designated as such and executed and
authenticated by the Trustee substantially in the form attached hereto as
Exhibit B-4.

     Class R Certificateholder: The Holder of a Residual Certificate.

     Closing Date: June 29, 1998.

     Code: The Internal Revenue Code of 1986, as the same may be amended from
time to time (or any successor statute thereto).

     Collection Account: The custodial account or accounts created and
maintained for the benefit of the Certificateholders pursuant to Section 3.02
(b). The Collection Account shall be an Eligible Account.

     Combined Loan-to-Value Ratio or CLTV: With respect to any Mortgage Loan,
the sum of the original principal balance of such Mortgage Loan and the
outstanding principal balance of the related First Lien, if any, as of the date
of origination of the Mortgage Loan, divided by the Appraised Value.

     Compensating Interest: As to any Distribution Date, the amount calculated
pursuant to Section 5.02.

     Cooperative Corporation: The entity that holds title (fee or an acceptable
leasehold estate) to the real property and improvements constituting the
Cooperative Property and which governs the Cooperative Property, which
Cooperative Corporation must qualify as a Cooperative Housing Corporation under
Section 216 of the Code.

     Cooperative Loan: Any Mortgage Loan secured by Cooperative Shares and a
Proprietary Lease.

     Cooperative Property: The real property and improvements owned by the
Cooperative Corporation, including the allocation of individual dwelling units
to the holders of the Cooperative Shares of the Cooperative Corporation.

     Cooperative Shares: Shares issued by a Cooperative Corporation.

     Cooperative Unit: A single family dwelling located in a Cooperative
Property.

     Corporate Trust Office: The principal office of the Trustee at which at any
particular time its corporate business shall be administered, which office on
the Closing Date is located at Three

                                      -10-
<PAGE>

Park Plaza, Sixteenth Floor, Irvine, California 92614, Attention: Delta-1998-2

     Corresponding Class: As indicated in Section 2.07 hereof.

     Cumulative Loss Event: For either Certificate Group and any Distribution
Date in the applicable period below, Cumulative Net Losses for such Certificate
Group exceed the applicable percentage of the aggregate Original Class Principal
Balances of the Offered Certificates in such Certificate Group:


Number of 
Distribution Dates              Certificate Group F        Certificate Group A
0-36                                 1.20%                         1.70%
37-48                                2.10%                         2.80%
49-60                                2.60%                         3.50%
61-72                                3.00%                         4.00%
73-84                                3.20%                         4.30%
85 and thereafter                    3.40%                         4.50%


     Cumulative Net Losses: As to either Certificate Group and as of any date of
determination, the aggregate of the Liquidation Loan Losses for such Certificate
Group incurred from the Cut-Off Date through the end of the calendar month
preceding such date of determination.

     Curtailment: With respect to a Mortgage Loan, any payment of principal
received during a Due Period as part of a payment that is in excess of the
amount of the Monthly Payment due for such Due Period and which is not intended
to satisfy the Mortgage Loan in full, nor is intended to cure a delinquency.

     Custodial Agreement: The Custodial Agreement, as amended and supplemented
from time to time, dated as of May 31, 1998, by and among the Trustee, Delta,
and the Custodian in the form set forth as Exhibit Q hereto.

     Custodian: Bankers Trust Company of California, N.A.

     Cut-Off Date: The close of business on May 31, 1998, except that the
Cut-Off Date for any Mortgage Loan originated after May 31, 1998, will be the
date of origination of such Mortgage Loan.

     Cut-Off Date Pool Principal Balance: $413,221,705.15.

     Cut-Off Date Principal Balance: With respect to any Mortgage Loan, the
unpaid principal balance thereof as of the Cut-Off Date (or as of the applicable
date of substitution with respect to an

                                      -11-

<PAGE>

Eligible Substitute Mortgage Loan pursuant to Section 2.02 or 2.04).

     Defective Mortgage Loan: Any Mortgage Loan subject to repurchase or
substitution pursuant to Section 2.02 or 2.04.

     Definitive Certificates: As defined in Section 6.02(c).

     Delinquency Amount: As to either Certificate Group and any date of
determination, the sum of (i) 50% of the aggregate Principal Balance of the
Mortgage Loans in the related Loan Group that are 60-89 days delinquent, (ii)
75% of the aggregate Principal Balance of the Mortgage Loans in the related Loan
Group that are 90 to 119 days delinquent (excluding Mortgage Loans in
foreclosure and REO Properties) and (iii) 100% of the aggregate Principal
Balance of the Mortgage Loans in the related Loan Group that are either (a) 120
or more days delinquent or (b) in foreclosure and REO Properties.

     Delta: Delta Funding Corporation, a New York corporation, or any successor
thereto.

     Depository: The initial Depository shall be The Depository Trust Company,
the nominee of which is Cede & Co., as the registered Holder of the Regular
Certificates. The Depository shall at all times be a "clearing corporation" as
defined in Section 8-102(3) of the UCC of the State of New York.

     Depository Participant: A broker, dealer, bank or other financial
institution or other Person for whom from time to time a Depository effects
book-entry transfers and pledges of securities deposited with the Depository.

     Determination Date: With respect to any Distribution Date, the fourth
Business Day prior to such Distribution Date.

     Distribution Account: The account established and maintained by the Trustee
pursuant to Section 5.04. The Distribution Account shall be an Eligible Account.

     Distribution Date: The fifteenth day of each month, or, if such day is not
a Business Day, then the next Business Day, beginning in July 1998.

     Distribution Percentage: As to the Senior Certificates in a Certificate
Group: 100% minus the product of (i) the Applicable Multiplier and (ii) the sum
of the applicable Original Credit Support Percentage and the applicable Required
OC Percentage as of the Cut-Off Date. As to any Class of Subordinate
Certificates in a Certificate Group, 100% minus the product of (i) the
Applicable 

                                      -12-
<PAGE>

Multiplier and (ii) the sum of the applicable Original Credit Support Percentage
and the applicable Required OC Percentage as of the Cut-Off Date.

     Due Date: As to any Mortgage Loan, the day of the month on which the
Monthly Payment is due from the Mortgagor.

     Due Period: With respect to the first Distribution Date for collections of
principal and interest the period from and including June 1, 1998 through and
including July 1, 1998. With respect to each Distribution Date thereafter for
collections of both interest and principal, the period from and including the
second day of the month preceding the month of such Distribution Date to and
including the first day of the month of such Distribution Date.

     Electronic Ledger: The electronic master record of home equity mortgage
loans maintained by the Servicer.

     Eligible Account: A segregated account that is (i) maintained with a
depository institution whose short-term debt obligations and long-term debt
obligations at the time of any deposit therein and throughout the time the
interest is maintained are rated at least "A-1" and "A", respectively, by S&P,
if rated by S&P, at least "F1" and "A" respectively, by Fitch, if rated by Fitch
and at least "P-1" and "A2", respectively, by Moody's, if rated by Moody's, and
that the deposits in such account or accounts are fully insured to the maximum
extent provided by either the BIF or the SAIF and which is any of (a) a federal
savings and loan association duly organized, validly existing and in good
standing under the applicable banking laws of any state, (b) an institution duly
organized, validly existing and in good standing under the applicable banking
laws of any state, (c) a national banking association duly organized, validly
existing and in good standing under the federal banking laws or (d) a principal
subsidiary of a bank holding company, (ii) a segregated trust account maintained
with the corporate trust department of a federal or state chartered depository
or trust company, having capital and surplus of not less than $50,000,000,
acting in its fiduciary capacity, or (iii) an account otherwise acceptable to
each Rating Agency as evidenced by a letter from each Rating Agency to the
Trustee, without reduction or withdrawal of the then current ratings of the
Certificates.

     Eligible Investments: One or more of the following (excluding any callable
investments purchased at a premium):

                  (i) direct obligations of, or obligations fully guaranteed as
         to timely payment of principal and interest by, the United States or
         any agency or instrumentality thereof, 

                                      -13-

<PAGE>

provided that such obligations are backed by the full faith and credit of the
United States;

     (ii) repurchase agreements on obligations specified in clause (i) maturing
not more than three months from the date of acquisition thereof, provided that
the short-term unsecured debt obligations of the party agreeing to repurchase
such obligations are at the time rated by each Rating Agency in its highest
short-term rating category (which is "A-1+" for S&P, if rated by S&P, and "P-1"
for Moody's, if rated by Moody's and "F1+" for Fitch, if rated by Fitch);

     (iii) certificates of deposit, time deposits and bankers' acceptances
(which, if Moody's is a Rating Agency, shall each have an original maturity of
not more than 90 days) of any U.S. depository institution or trust company
incorporated under the laws of the United States or any state thereof and
subject to supervision and examination by federal and/or state banking
authorities, provided that the unsecured short-term debt obligations of such
depository institution or trust company at the date of acquisition thereof have
been rated by S&P, if rated by S&P, Fitch, if rated by Fitch and Moody's, if
rated by Moody's, in their respective highest unsecured short-term debt rating
category;

     (iv) commercial paper (having original maturities of not more than 90 days)
of any corporation incorporated under the laws of the United States or any state
thereof which on the date of acquisition has been rated by S&P, if rated by S&P,
Fitch, if rated by Fitch and Moody's if rated by Moody's, in their respective
highest short-term rating categories;

     (v) short term investment funds ("STIFS") sponsored by any trust company or
national banking association incorporated under the laws of the United States or
any state thereof which on the date of acquisition has been rated by S&P, if
rated by S&P, Fitch, if rated by Fitch and Moody's if rated by Moody's, in their
respective highest rating category of long term unsecured debt;

     (vi) interests in any money market fund which at the date of acquisition of
the interests in such fund and throughout the time as the interest is held in
such fund has a rating of either "AAA" by S&P, if rated by S&P, "AAA" by Fitch,
if rated by Fitch and "Aaa" by Moody's, if rated by Moody's; and

                                      -14-

<PAGE>

     (vii) other obligations or securities that are acceptable to each Rating
Agency as an Eligible Investment hereunder and will not result in a reduction in
the then current rating of the Certificates, as evidenced by a letter to such
effect from such Rating Agency and with respect to which the Servicer has
received confirmation that, for tax purposes, the investment complies with the
last clause of this definition;

provided that no instrument described hereunder shall evidence either the right
to receive (a) only interest with respect to the obligations underlying such
instrument or (b) both principal and interest payments derived from obligations
underlying such instrument and the interest and principal payments with respect
to such instrument provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations; provided, further, that
no instrument described hereunder may be purchased at a price greater than par
if such instrument may be prepaid or called at a price less than its purchase
price prior to its stated maturity; and provided further, that if S&P is rating
any of the Certificates, an instrument described hereunder shall be rated the
applicable rating of S&P set forth above.

     Eligible Substitute Mortgage Loan: A Mortgage Loan substituted by the
Seller for a Defective Mortgage Loan which must, on the date of such
substitution, (i)have an outstanding Principal Balance after deducting all
scheduled principal payments due in the month of substitution (or in the case of
a substitution of more than one Mortgage Loan for a Defective Mortgage Loan, an
aggregate Principal Balance), not in excess of and not less than 95% of the
Principal Balance of the Defective Mortgage Loan; (ii)have a Loan Rate not less
than the Loan Rate of the Defective Mortgage Loan and not more than 1% in excess
of the Loan Rate of such Defective Mortgage Loan; (iii)if such Defective
Mortgage Loan is in Loan Group A, have a Loan Rate based on the same Loan Index
with adjustments to such Loan Rate made on the same interval between Interest
Rate Adjustment Dates as that of the Defective Mortgage Loan and have a Margin
that is not less than the Margin of the Defective Mortgage Loan and not more
than 100 basis points higher than the Margin for the Defective Mortgage Loan;
(iv) have a Mortgage of the same or higher level of priority as the Mortgage
relating to the Defective Mortgage Loan at the time such Mortgage was
transferred to the Trust; (v) have a remaining term to maturity not more than
six months earlier and not later than the remaining term to maturity of the
Defective Mortgage Loan; (vi) comply with each representation and warranty set
forth in Section 2.04 (deemed to be made as of the date of substitution); (vii)
have an original Combined Loan-to-Value Ratio not greater than that of the
Defective Mortgage Loan; (viii) if such Defective 

                                      -15-

<PAGE>

Mortgage Loan is in Loan Group A, have a Lifetime Rate Cap and a Periodic Rate
Cap no lower than the Lifetime Rate Cap and Periodic Rate Cap, respectively,
applicable to such Defective Mortgage Loan; (ix) have a credit risk not less
than the credit risk of the Defective Mortgage Loan; and (x) be of the same type
of Mortgaged Property as the Defective Mortgage Loan or a detached single family
residence. More than one Eligible Substitute Mortgage Loan may be substituted
for a Defective Mortgage Loan if such Eligible Substitute Mortgage Loans meet
the foregoing attributes in the aggregate.

     ERISA Restricted Certificate: Each Subordinate Certificate and each
Residual Certificate.

     Excess Funding Amount: As to either Certificate Group the related Allocated
Pre-Funded Amount remaining on deposit in the Pre-Funding Account at the end of
the Funding Period.

     Event of Default: As defined in Section 8.01.

     Excess Interest: As to either Loan Group and any Distribution Date the
excess, if any, of (x) the Interest Remittance Amount for such Loan Group over
(y) the sum of (i) the Class Interest Distributions for the related Senior
Certificates, (ii) the Class Monthly Interest Amounts for the related
Subordinate Certificates and (iii) the Trustee Fee for such Loan Group.

     Excess Overcollateralization Amount: As to either Certificate Group and any
Distribution Date, the lesser of (i) the related Basic Principal Amount for such
Distribution Date and (ii) the excess, if any, of (x) the related
Overcollateralization Amount (assuming 100% of the applicable Basic Principal
Amount is distributed on the related Offered Certificates) over (y) the related
Required Overcollateralization Amount.

     Expense Fee Rate: 0.5028% per annum.

     Fannie Mae: The Federal National Mortgage Association.

     FDIC: The Federal Deposit Insurance Corporation or any successor thereto.

     Final Scheduled Distribution Date: As to any Class of Certificates, the
Distribution Date occurring in the respective month set forth below:


               Final Scheduled                             Final Scheduled
Class         Distribution Date             Class         Distribution Date

                                     -16-

<PAGE>

A-1F           October 15, 2016              M-2F          July 15, 2028
A-2F           March 15, 2018                B-1F          July 15, 2028
A-3F           May 15, 2025                  A-1A          July 15, 2028
A-4F           September 15, 2026            A-2A          July 15, 2028
A-5F           July 15, 2028                 M-1A          July 15, 2028
A-6F           July 15, 2028                 M-2A          July 15, 2028
IOF            June 15, 2001                 B-1A          July 15, 2028
M-1F           July 15, 2028


     First Lien: With respect to any Mortgage Loan which is a second priority
lien, the mortgage loan relating to the corresponding Mortgaged Property having
a first priority lien.

     Fitch: Fitch IBCA, Inc., or its successor in interest.

     Fixed Rate Certificates: All Classes of Offered Certificates other than the
Adjustable Rate Certificates.

     Foreclosure Profits: With respect to a Liquidated Mortgage Loan, the
amount, if any, by which (i) the aggregate of its Net Liquidation Proceeds
exceeds (ii) the related Principal Balance (plus accrued and unpaid interest
thereon at the applicable Loan Rate from the date interest was last paid through
the date of receipt of the final Liquidation Proceeds) of such Liquidated
Mortgage Loan immediately prior to the final recovery of its Liquidation
Proceeds.

     Freddie Mac: The Federal Home Loan Mortgage Corporation.

     Funding Period: The period from the Closing Date until the earliest of (i)
the date on which the amount on deposit in the Pre-Funding Account is less than
$100,000, (ii) the date on which an Event of Default occurs under the Agreement
or (iii) the close of business on July 14, 1998.

     Group A Certificates: The Class A-1A, Class A-2A, Class M-1A, Class M-2A
and Class B-1A Certificates.

     Group F Certificates: The Class A-1F, Class A-2F, Class A-3F, Class A-4F,
Class A-5F, Class A-6F, Class IOF, Class M-1F, Class M-2F and Class B-1F
Certificates.

     Initial Interest Coverage Account: The Initial Interest Coverage Account
established pursuant to Section 4.02.

     Initial Interest Deposit: An amount equal to 30 days' interest at the
weighted average initial Certificate Rate of the Group A Certificates or the
Group F Certificates (including the 

                                     -17-

<PAGE>

Notional Amount Certificates) on the original Principal Balance of each Initial
Mortgage Loan in the related Loan Group with a first Due Date after the initial
Due Period, i.e., $347,893.59, consisting of $336,311.08 for Certificate Group F
and $11,582.51 for Certificate Group A.

     Initial Mortgage Loan Schedule: The schedule of Initial Mortgage Loans
included in the Trust as of the Closing Date, specifying with respect to each
such Initial Mortgage Loan the information set forth on Exhibit C attached
hereto.

     Initial Mortgage Loans: The Initial Mortgage Loans transferred to the Trust
pursuant to Section 2.01, as set forth in Exhibit C hereto.

     Insurance Proceeds: Proceeds paid by any insurer pursuant to any insurance
policy covering a Mortgage Loan or Mortgaged Property, or amounts required to be
paid by the Servicer pursuant to Section 3.05, net of any component thereof (i)
covering any expenses incurred by or on behalf of the Servicer in connection
with obtaining such proceeds, (ii) applied to the restoration or repair of the
related Mortgaged Property, (iii) released to the Mortgagor in accordance with
the Servicer's normal servicing procedures or (iv) required to be paid to any
holder of a mortgage senior to such Mortgage Loan.

     Interest Period: For the Fixed Rate Certificates, the calendar month
preceding the month of the applicable Distribution Date, calculated on the basis
of a 360-day year comprised of twelve 30-day months. For the Adjustable Rate
Certificates, the period from the prior Distribution Date (or, in the case of
the first Distribution Date, from the Closing Date) through the day preceding
the current Distribution Date, calculated on the basis of a 360-day year and the
actual number of days elapsed in such period; provided, however, that interest
accrued on any Class of Certificates at the applicable Available Funds Cap,
shall be calculated on the basis of a 360-day year comprised of twelve 30-day
months.

     Interest Rate Adjustment Date: With respect to each Mortgage Loan in Loan
Group A, the date or dates on which the Loan Rate is subject to adjustment in
accordance with the related Mortgage Note.

     Interest Remittance Amount: As to either Loan Group and any Distribution
Date, the portion of the Available Funds for such Loan Group that constitutes
amounts in respect of interest.

     LIBOR Business Day: Any day other than (i) a Saturday or a Sunday or (ii) a
day on which banking institutions in the State of 

                                      -18-

<PAGE>

New York or in the city of London, England are required or authorized by law to
be closed.

     LIBOR Carryover: As to any Class of Adjustable Rate Certificates and any
Distribution Date, the sum of (i) the excess, if any, of the related Class
Monthly Interest Amount calculated on the basis of the Certificate Index plus
the applicable Certificate Margin over the related Class Monthly Interest Amount
for such Distribution Date (ii) any LIBOR Carryover remaining unpaid from prior
Distribution Dates and (iii) 30 days interest on the amount in clause (ii)
calculated on the basis of the Certificate Index plus the applicable Certificate
Margin.

     Lifetime Rate Cap: With respect to each Mortgage Loan in Loan Group A, the
maximum Loan Rate permitted over the life of such Mortgage Loan, as provided by
the terms of the related Mortgage Note.

     Liquidated Mortgage Loan: As to any Distribution Date, a Mortgage Loan with
respect to which the Servicer has determined, in accordance with the servicing
procedures specified herein as of the end of the preceding Due Period, that all
Liquidation Proceeds which it expects to recover with respect to such Mortgage
Loan (including the disposition of the related REO Property) have been received.

     Liquidation Loan Losses: For each Liquidated Mortgage Loan the amount, if
any, by which the Principal Balance thereof plus accrued and unpaid interest
thereon plus unreimbursed Servicing Advances is in excess of the Net Liquidation
Proceeds realized thereon.

     Liquidation Proceeds: Proceeds (including Insurance Proceeds) received in
connection with the liquidation of any Mortgage Loan or related REO Property,
whether through trustee's sale, foreclosure sale or otherwise.

     Loan Group Balance: Either the Loan Group F Balance or the Loan Group A
Balance, as applicable.

     Loan Group: Either Loan Group F or Loan Group A, as the context requires.

     Loan Group A: The pool of Mortgage Loans identified in the related Mortgage
Loan Schedule as having been assigned to Loan Group A.

     Loan Group A Balance: As of any date, the aggregate of the Principal
Balances of all Mortgage Loans in Loan Group A as of such date.

                                     -19-

<PAGE>

     Loan Group F: The pool of Mortgage Loans identified in the related Mortgage
Loan Schedule as having been assigned to Loan Group F.

     Loan Group F Balance: As of any date, the aggregate of the Principal
Balances of all Mortgage Loans in Loan Group F as of such date.

     Loan Index: With respect to each Interest Rate Adjustment Date for each
Mortgage Loan in Loan Group A that is identified on the Mortgage Loan Schedule
as having a LIBOR Loan Index, the average of the interbank offered rate for
six-month U.S. dollar denominated deposits in the London Market, as determined
according to the terms of the related Note.

     Loan Rate: With respect to any Mortgage Loan as of any day, the per annum
rate of interest applicable under the related Mortgage Note to the calculation
of interest for such day on the Principal Balance.

     Maintenance: With respect to any Cooperative Unit, the rent paid by the
Mortgagor to the Cooperative Corporation pursuant to the Proprietary Lease.

     Majority Certificateholder: The Holder or Holders of Certificates
evidencing Voting Rights in excess of 51% in the aggregate.

     Margin: As to any Mortgage Loan in Loan Group A, the percentage set forth
as the "Margin" for such Mortgage Loan on the Mortgage Loan Schedule.

     Mezzanine Certificates: The Class M-1F, Class M-2F, Class M-1A and Class
M-2A Certificates.

     Monthly Advance: An advance made by the Servicer pursuant to Section 3.15.

     Monthly Payment: The scheduled monthly payment of principal and/or interest
required to be made by a Mortgagor on the related Mortgage Loan.

     Moody's: Moody's Investors Service, Inc. or its successor in interest.

     Mortgage: The mortgage, deed of trust or other instrument creating a first
or second lien on an estate in fee simple interest in real property securing a
Mortgage Loan.

                                      -20-

<PAGE>

     Mortgage File: The mortgage documents listed in Section 2.01 pertaining to
a particular Mortgage Loan and any additional documents required to be added to
the Mortgage File pursuant to this Agreement.

     Mortgage Loan Schedule: With respect to any date, the schedule of Mortgage
Loans constituting assets of the Trust, which list shall consist of the Initial
Mortgage Loan Schedule, together with each Subsequent Mortgage Loan Schedule
reflecting the Subsequent Mortgage Loans transferred to the Trust on the related
Subsequent Transfer Date. The Initial Mortgage Loan Schedule is the schedule set
forth herein as Exhibit C, which schedule sets forth as to each Initial Mortgage
Loan: (i) the Cut-Off Date Principal Balance, (ii) the account number, (iii)
the original principal amount, (iv) the CLTV as of the date of the origination
of the related Initial Mortgage Loan, (v) the Due Date, (vi) the Loan Rate as of
the Cut-Off Date, (vii) the first date on which a Monthly Payment is or was due
under the Mortgage Note, (viii) the original stated maturity date of the
Mortgage Note and if the Mortgage Loan is a Balloon Loan, the amortization
terms, (ix) the remaining number of months to maturity as of the Cut-Off Date,
(x) the state in which the related Mortgaged Property is situated, (xi) the type
of property and (xii) the lien status, (xii) the applicable Loan Group and
(xiii) with respect to each Mortgage Loan in Loan Group A, (a) the Periodic Rate
Cap, (b) the Margin, (c) the Lifetime Rate Cap and (d) the next Interest Rate
Adjustment Date after the Cut-Off Date. The Seller shall indicate to the Trustee
which Mortgage Loans, if any, are Cooperative Loans. The Mortgage Loan Schedule
will be amended from time to time to reflect the substitution of an Eligible
Substitute Mortgage Loan for a Defective Mortgage Loan from time to time
hereunder. Each Subsequent Mortgage Loan Schedule shall provide the same
categories of information with respect to the related Subsequent Mortgage Loans
as of the applicable Subsequent Cut-Off Date, as with respect to the Initial
Mortgage Loans on the Initial Mortgage Loan Schedule.

     Mortgage Loans: The mortgage loans that are transferred and assigned to the
Trustee pursuant to Sections 2.01, 2.06 and 2.13, together with the Related
Documents, exclusive of Mortgage Loans that are transferred to the Servicer or
the Seller, as the case may be, from time to time pursuant to Section 2.02, 2.04
or 3.16, as from time to time are held by the Custodian on behalf of the Trustee
as a part of the Trust, such mortgage loans originally so held being identified
in the Mortgage Loan Schedule delivered on the Closing Date.

     Mortgage Note: With respect to a Mortgage Loan, the note pursuant to which
the related mortgagor agrees to pay the 

                                     -21-

<PAGE>

indebtedness evidenced thereby which is secured by the related Mortgage.

     Mortgaged Property: The underlying property, including real property and
improvements thereon, securing a Mortgage Loan, which, with respect to a
Cooperative Loan, is the related Cooperative Shares and Proprietary Lease.

     Mortgagor: The obligor or obligors under a Mortgage Note.

     Net Liquidation Proceeds: With respect to any Liquidated Mortgage Loan,
Liquidation Proceeds net of unreimbursed Servicing Fees, Servicing Advances and
Monthly Advances with respect thereto.

     Net Loan Rate: With respect to any Mortgage Loan as to any day, the Loan
Rate less the Expense Fee Rate.

     Nonrecoverable Advances: With respect to any Mortgage Loan, (i)any
Servicing Advance or Monthly Advance previously made and not reimbursed pursuant
to Section 3.03(ii) or (ii) a Servicing Advance or Monthly Advance proposed to
be made in respect of a Mortgage Loan or REO Property which, in the good faith
business judgment of the Servicer, as evidenced by an Officer's Certificate
delivered to the Seller and the Trustee no later than the Business Day following
such determination, would not be ultimately recoverable pursuant to Sections
3.03(ii) or (vi) or 5.01(a)(v)(3) or (4).

     Notional Amount: The Notional Amount of the Class IOF Certificates for any
Distribution Date prior to the 37th Distribution Date will equal the lesser of
(i) $36,000,000 and (ii) the Class Principal Balance of the Class A-6F
Certificates. On and after the 37th Distribution Date, the Notional Amount of
the Class IOF Certificates will be zero.

     Notional Amount Certificates: The Class IOF Certificates.

     OC Floor: As to either Certificate Group, an amount equal to 0.50% of the
aggregate Original Class Principal Balances of the Offered Certificates in such
Certificate Group as of the Closing Date.

     Offered Certificates: All Certificates other than the Class R-1 and Class
R-2 Certificates.

     Officer's Certificate: A certificate signed by the President, an Executive
Vice President, a Senior Vice President, a First Vice President, a Vice
President, Assistant Vice President, the Treasurer, Assistant Treasurer,
Assistant Secretary,

                                     -22-

<PAGE>

Controller or Assistant Controller of the Servicer and delivered to the Trustee
or the Custodian.

     Opinion of Counsel: A written opinion of counsel reasonably acceptable to
the Trustee, who may be in-house counsel for the Servicer or the Seller (except
that any opinion relating to the qualification of the Trust as a REMIC or
compliance with the REMIC Provisions must be an opinion of independent outside
counsel) and who, in the case of opinions delivered to the Rating Agencies, is
reasonably acceptable to it.

     Optional Termination Date: The Distribution Date following the Due Period
at the end of which the Pool Balance is less than 10% of the sum of the
aggregate Principal Balance of the Mortgage Loans as of the Cut-Off Date and the
amount deposited in the Pre-Funding Account on the Closing Date.

     Original Allocated Pre-Funded Amount: As to Certificate Group F,
$20,257,672.87. As to Certificate Group A, $11,629,371.98.

     Original Capitalized Interest Deposit: $98,862.24 (of which $80,975.07
relates to Certificate Group F and $17,887.18 relates to Certificate Group A).

     Original Class Principal Balance: As to any Class, the respective amount
set forth below opposite such Class:

                                                     Original Class
           Class                                   Principal Balance

         Class A-1F                                  $131,000,000
         Class A-2F                                  $ 17,000,000
         Class A-3F                                  $ 79,800,000
         Class A-4F                                  $ 21,000,000
         Class A-5F                                  $ 32,000,000
         Class A-6F                                  $ 36,000,000
         Class IOF                                         (1)
         Class M-1F                                  $ 19,800,000
         Class M-2F                                  $ 10,800,000
         Class B-1F                                  $ 12,600,000
         Class A-1A                                  $ 15,000,000
         Class A-2A                                  $ 54,062,500
         Class M-1A                                  $  7,012,500
         Class M-2A                                  $  4,887,500
         Class B-1A                                  $  4,037,500
         Total                                       $445,000,000

- ----------

                                     -23-

<PAGE>

     (1) This Class has no Class Principal Balance, but will accrue interest on
its Notional Amount.

     Original Credit Support Percentage: As to any Class of Senior or
Subordinate Certificates, the applicable percentage set forth below:

         Senior Group F Certificates........................        12.00%
         Class M-1F.........................................         6.50%
         Class M-2F.........................................         3.50%
         Class B-1F.........................................         0.00%
         Senior Group A Certificates........................        18.75%
         Class M-1A.........................................        10.50%
         Class M-2A.........................................         4.75%
         Class B-1A.........................................         0.00%

     Outstanding Class Interest Carryover Shortfall: As to any Class of
Certificates and any Distribution Date, the amount of Class Interest Carryover
Shortfall for such Distribution Date.

     Overcollateralization Amount: As to either Certificate Group and any
Distribution Date, the excess, if any, of (i) the sum of (x) the related Loan
Group Balance as of the end of the related Due Period and (y) the related
Allocated Pre-Funded Amount over (ii) the aggregate Class Principal Balance of
the Certificates in such Certificate Group after giving effect to the
distribution of principal on such Distribution Date.

     Ownership Interest: As to any Certificate or security interest in such
Certificate, including any interest in such Certificate as the Holder thereof
and any other interest therein, whether direct or indirect, legal or beneficial,
as owner or as pledgee.

     Paying Agent: Any paying agent appointed pursuant to Section 6.05.

     Percentage Interest: With respect to any Offered Certificate, the
percentage obtained by dividing the denomination of such Certificate by the
aggregate of the denominations of all Certificates of the same Class. With
respect to a Residual Certificate, the portion of the Class evidenced thereby as
stated on the face thereof, which shall be either 99.999999% or, but only with
respect to the Tax Matters Person Residual Interest held by the Tax Matters
Person, 0.000001%.

     Periodic Rate Cap: With respect to each Mortgage Loan in Loan Group A with
respect to which the related Mortgage Note provides for a periodic rate cap, the
maximum percentage increase 

                                     -24-

<PAGE>

or decrease in the Loan Rate permitted for such Mortgage Loan over the Loan
Rate in effect as of an Interest Rate Adjustment Date, as set forth on the
Mortgage Loan Schedule.

     Permitted Transferee: Any Person other than (i) the United States or any
State or any political subdivision thereof or any agency or instrumentality of
any of the foregoing, (ii) a foreign government, international organization or
any agency or instrumentality of either of the foregoing, (iii) an organization
which is exempt from tax imposed by Chapter 1 of the Code (including the tax
imposed by section 511 of the Code on unrelated business taxable income) (except
certain farmers' cooperatives describe in Code section 521) on any excess
inclusions (as defined in Section 860E(c)(1)) with respect to any Residual
Certificate; (iv) rural electric and telephone cooperatives described in Code
section 1381(a)(2)(C); (v) a Person that is not (a) a citizen or resident of the
United States, (b) a corporation, partnership or other entity created or
organized in or under the laws of the United States or any political subdivision
thereof, (c) an estate whose income from sources without the United States is
includible in gross income for United States federal income tax purposes
regardless of its connection with the conduct of a trade or business within the
United States or (d) a trust if a court within the United States is able to
exercise primary supervision of the administration of the trust and one or more
United States fiduciaries have the authority to control all substantial
decisions of the trust; or (vi) any other Person so designated by the Trustee
based on an Opinion of Counsel to the effect that any transfer to such Person
may cause the Trust to fail to qualify as a REMIC at any time the Certificates
are outstanding. The terms "United States", "State" and "international
organization" shall have the meanings set forth in Code section 7701 or
successor provisions. A corporation will not be treated as an instrumentality of
the United States or of any State or political subdivision thereof if all of its
activities are subject to tax, and, with the exception of the Freddie Mac, a
majority of its board of directors is not selected by such governmental unit.

     Person: Any individual, corporation, partnership, joint venture,
association, joint-stock company, trust, unincorporated organization or
government or any agency or political subdivision thereof.

     Pool Balance: With respect to any date, the aggregate of the Principal
Balances of all Mortgage Loans as of such date.

     Pre-Funded Amount: As of the Closing Date, the sum of the Original
Allocated Pre-Funded Amount for each Certificate Group. As of any date
thereafter, the amount on deposit in the Pre-

                                      -25-

<PAGE>

Funding Account, excluding any Pre-Funding Earnings included therein.

     Pre-Funding Account: The Pre-Funding Account established pursuant to
Section 4.02.

     Pre-Funding Distribution Date: Each Distribution Date during the Funding
Period and the Distribution Date in the month following the end of the Funding
Period.

     Pre-Funding Earnings: As of any date of determination, the amount of
investment earnings or income, net of any losses from such investments, on
deposit in the Pre-Funding Account.

     Prepayment Assumption: With respect to the Group F Certificates, a
conditional rate of prepayment equal to 4.0% per annum in the first month of the
life of the mortgage loans and an additional 1.454546% (precisely 16/11 percent
per annum) in each month thereafter until the twelfth month; beginning in the
twelfth month and in each month thereafter during the life of the mortgage
loans, a conditional prepayment rate of 20% per annum each month is assumed.
With respect to the Group A Certificates, a constant conditional rate of
prepayment equal to 28% per annum each month is assumed.

     Prepayment Interest Shortfall: With respect to any Distribution Date, for
each Mortgage Loan that was the subject during the related Due Period of a
Principal Prepayment in full an amount equal to the excess, if any, of (i) 30
days' interest on the Principal Balance of such Mortgage Loan at the Net Loan
Rate (or at such lower rate as may be in effect for such Mortgage Loan pursuant
to application of the Civil Relief Act) over (ii) the amount of interest
actually remitted by the Mortgagor in connection with such Principal Prepayment.

     Principal Balance: As to any Mortgage Loan and any day, other than a
Liquidated Mortgage Loan, the related Cut-Off Date Principal Balance, minus all
collections credited against the Principal Balance of any such Mortgage Loan.
For purposes of this definition, a Liquidated Mortgage Loan shall be deemed to
have a Principal Balance equal to the Principal Balance of the related Mortgage
Loan immediately prior to the final recovery of related Liquidation Proceeds and
a Principal Balance of zero thereafter.

     Principal Distribution Amount: As to either Certificate Group and any
Distribution Date, the sum of (i) the related Basic Principal Amount minus the
related Excess Overcollateralization Amount and (ii) the related Subordination
Increase Amount.

                                      -26-

<PAGE>

     Principal Prepayment: Any payment or other recovery of principal on a
Mortgage Loan equal to the outstanding principal balance thereof, received in
advance of the final scheduled Due Date which is intended to satisfy a Mortgage
Loan in full.

     Proprietary Lease: With respect to any Cooperative Unit, a lease or
occupancy agreement between a Cooperative Corporation and a holder of related
Cooperative Shares.

     Pro-Rata Principal Distribution Amount: As to any Distribution Date and the
Senior Certificates in a Certificate Group or any Class of Subordinate
Certificates in a Certificate Group, the lesser of (i) the product of (x) the
applicable Distribution Percentage and (y) the related Loan Group Balance as of
the last day of the related Due Period and (ii) the excess, if any, of (x) the
related Loan Group Balance as of the last day of the related Due Period over (y)
the applicable OC Floor.

     Prospectus: The base prospectus of the Seller dated June 24, 1998.

     Prospectus Supplement: The prospectus supplement dated June 24, 1998,
relating to the offering of the Offered Certificates.

     Purchase Price: As to any Mortgage Loan repurchased on any date pursuant to
Section 2.02, 2.04 or 3.16, an amount equal to the sum of (i) the unpaid
Principal Balance thereof, (ii) the greater of (a) all unpaid accrued interest
thereon to the end of the Due Period preceding the Distribution Date on which
such Purchase Price is included in Available Funds and (b) 30 days' interest
thereon, computed at the applicable Loan Rate; provided, however, that if at the
time of repurchase the Seller is the Servicer, the amount described in clause
(ii) shall be computed at the Loan Rate net of the Servicing Fee Rate, (iii) (x)
if the Servicer is not the Seller, any unreimbursed Servicing Advances with
respect to such Mortgage Loan and (y) expenses reasonably incurred or to be
incurred by the Servicer, the Trust or the Trustee in respect of the breach or
defect giving rise to the purchase obligation and (iv) the amount of any
penalties, fines, forfeitures, legal fees and related costs, judgments and any
other costs, fees and expenses incurred by or imposed on the Trustee or the
Trust or with respect to which any of them are liable arising from a breach by
the Seller of its representations and warranties in Section 2.04.

     Rating Agency: Any statistical credit rating agency, or its successor, that
rated the Senior Certificates at the request of the Seller at the time of the
initial issuance of the Certificates. If such agency or a successor is no longer
in existence, "Rating Agency" shall be such statistical credit rating 

                                      -27-

<PAGE>

agency, or other comparable Person, designated by the Seller, notice of which
designation shall be given to the Trustee. References herein to the highest
short term unsecured rating category of a Rating Agency shall mean "A-1" or
better in the case of S&P, "F1+" or better in the case of Fitch and "P-1" or
better in the case of Moody's and in the case of any other Rating Agency shall
mean such equivalent ratings. References herein to the highest long-term rating
category of a Rating Agency shall mean "AAA" in the case of S&P and Fitch and
"Aaa" in the case of Moody's and in the case of any other Rating Agency, such
equivalent rating.

     Recognition Agreement: With respect to any Cooperative Loan, an agreement
between the Cooperative Corporation and the originator of such Mortgage Loan,
which establishes the rights of such originator in the Cooperative Property.

     Record Date: With respect to (i) the Fixed Rate Certificates, the last
Business Day of the month immediately preceding the month in which the related
Distribution Date occurs and (ii) the Adjustable Rate Certificates, the Business
Day immediately preceding such Distribution Date; provided, however, that if any
Adjustable Rate Certificate becomes a Definitive Certificate, the record date
for such Adjustable Rate Certificate will be the last Business Day of the month
immediately preceding the month in which the related Distribution Date occurs.

     Reference Bank Rate: As to any Interest Period relating to the Adjustable
Rate Certificates as follows: the arithmetic mean (rounded upwards, if
necessary, to the nearest one sixteenth of a percent) of the offered rates for
United States dollar deposits for one month which are offered by the Reference
Banks as of 11:00 A.M., London time, on the second LIBOR Business Day prior to
the first day of such Interest Period to prime banks in the London interbank
market for a period of one month in amounts approximately equal to the aggregate
Class Principal Balance of the Adjustable Rate Certificates; provided that at
least two such Reference Banks provide such rate. If fewer than two offered
rates appear, the Reference Bank Rate will be the arithmetic mean of the rates
quoted by one or more major banks in New York City, selected by the Trustee
after consultation with the Servicer, as of 11:00 A.M., New York City time, on
such date for loans in U.S. Dollars to leading European Banks for a period of
one month in amounts approximately equal to the aggregate Class Principal
Balance of the Adjustable Rate Certificates. If no such quotations can be
obtained, the Reference Bank Rate shall be the Reference Bank Rate applicable to
the preceding Interest Period.

                                      -28-

<PAGE>

     Reference Banks: Three major banks that are engaged in the London interbank
market, selected by the Seller after consultation with the Trustee.

     Regular Certificates: The Offered Certificates.

     Related Documents: As defined in Section 2.01.

     Released Mortgaged Property Proceeds: As to any Mortgage Loan, proceeds
received by the Servicer in connection with (a) a taking of an entire Mortgaged
Property by exercise of the power of eminent domain or condemnation or (b) any
release of part of the Mortgaged Property from the lien of the related Mortgage,
whether by partial condemnation, sale or otherwise, which are not released to
the Mortgagor in accordance with applicable law and mortgage servicing standards
the Servicer would use in servicing mortgage loans for its own account and this
Agreement.

     REMIC: A "real estate mortgage investment conduit" within the meaning of
Section 860D of the Code.

     REMIC I: The segregated pool of assets consisting of the assets of the
Trust other than the REMIC I Interests, the Initial Interest Coverage Account
and the Pre-Funding Account.

     REMIC I Interest: As defined in Section 2.07.

     REMIC I Regular Interest: As defined in Section 2.07.

     REMIC II: The segregated pool of assets consisting of the REMIC I Regular
Interests.

     REMIC II Interest: As defined in Section 2.07.

     REMIC Certificate Maturity Date: The "latest possible maturity date" as
that term is defined in Section 2.10.

     REMIC Change of Law: Any proposed, temporary or final regulation, revenue
ruling, revenue procedure or other official announcement or interpretation
relating to either REMIC and the REMIC Provisions issued after the Closing Date.

     REMIC Provisions: Provisions of the federal income tax law relating to real
estate mortgage investment conduits, which appear at Sections 860A through 860G
of Subchapter M of Chapter 1 of the Code, and related provisions, and
regulations promulgated thereunder, as the foregoing may be in effect from time
to time.

                                      -29-

<PAGE>

     REO Property: A Mortgaged Property that is acquired by the Servicer on
behalf of the Trustee in foreclosure or by deed in lieu of foreclosure.

     Required OC Percentage: As to either Certificate Group and any date of
determination, the percentage then applicable in the definition of Required
Overcollateralization Amount (other than the percentage used to calculate the OC
Floor).

     Required Overcollateralization Amount: As to either Certificate Group and
any Distribution Date (a) prior to the related Stepdown Date, the product of (i)
1.40% for Certificate Group F and 1.00% for Certificate Group A and (ii) the
aggregate Original Class Principal Balances of the Offered Certificates in the
related Certificate Group as of the Closing Date; and (b) on and after the
related Stepdown Date, the greater of (i) the product of 2.80% (for Certificate
Group F) or 2.00% (for Certificate Group A) and the related Loan Group Balance
as of the end of the related Due Period and (ii) the applicable OC Floor;
provided, however, that on each Distribution Date during the continuance of (a)
a Cumulative Loss Event (determined separately with respect to each Certificate
Group), the Required Overcollateralization Amount will equal 1.40% for
Certificate Group F and 1.00% for Certificate Group A of the aggregate Original
Class Principal Balances of the Offered Certificates in the related Certificate
Group as of the Closing Date or (b) a Trigger Event (determined separately with
respect to each Certificate Group), the Required Overcollateralization Amount
will equal the Required Overcollateralization Amount in effect for such
Certificate Group as of the Distribution Date immediately preceding the date on
which such Trigger Event first occurred.

     Residential Dwelling: A one- to five-family dwelling, a five- to
eight-family dwelling, a mixed use property, a unit in a planned unit
development, a unit in a condominium development, a townhouse, a unit in a
Cooperative or a mobile home treated as real property under local law.

     Residual Certificates: The Class R-1 and Class R-2 Certificates
collectively.

     Responsible Officer: When used with respect to the Trustee, any officer
assigned to the corporate trust group (or any successor thereto), including any
vice president, assistant vice president, trust officer, any assistant
secretary, any trust officer or any other officer of the Trustee customarily
performing functions similar to those performed by any of the above designated
officers and having direct responsibility for the administration of this
Agreement. When used with respect to the 

                                      -30-

<PAGE>

Seller or Servicer, the President or any Vice President, Assistant Vice
President or any Secretary or Assistant Secretary.

     SAIF: The Savings Association Insurance Fund, as from time to time
constituted, created under the Financial Institutions Reform, Recovery and
Enhancement Act of 1989, or, if at any time after the execution of this
Agreement the Savings Association Insurance Fund is not existing and performing
duties now assigned to it, the body performing such duties on such date.

     Security Agreement: With respect to any Cooperative Loan, the agreement
between the owner of the related Cooperative Shares and the originator of the
related Mortgage Note, which defines the terms of the security interest in such
Cooperative Shares and the related Proprietary Lease.

     Seller: Delta Funding Corporation, a New York corporation, or any successor
thereto.

     Senior Certificate: Any certificate executed and authenticated by the
Trustee substantially in the form set forth in Exhibits A and B and designated
as a Class A-1F, Class A-2F, Class A-3F, Class A-4F, Class A-5F, Class A-6F,
Class IOF, Class A-1A, or Class A-2A Certificate pursuant to Section 6.01.

     Senior Certificateholder: The Holder of a Senior Certificate.

     Senior Principal Distribution Amount: As to either Certificate Group and
(a) any Distribution Date prior to the related Stepdown Date or during the
continuation of a Trigger Event for such Certificate Group, 100% of the
applicable Principal Distribution Amount and (b) any other Distribution Date, an
amount equal to the excess, if any, of (i) the aggregate Class Principal Balance
of the Senior Certificates in such Certificate Group immediately prior to such
Distribution Date over (ii) the applicable Pro Rata Principal Distribution
Amount.

     Servicer: Delta Funding Corporation, a New York corporation, or any
successor thereto or any successor hereunder.

     Servicer Termination Test: The Servicer Termination Test is failed if
Cumulative Net Losses for the Mortgage Loans exceed 4.25% of the aggregate
Original Class Principal Balance of the Offered Certificates.

     Servicing Advances: All reasonable and customary "out of pocket" costs and
expenses incurred in the performance by the Servicer of its servicing
obligations, including, but not limited to, the cost of (i) the preservation,
restoration and protection

                                     -31-

<PAGE>

of the Mortgaged Property, (ii) any enforcement or judicial proceedings,
including foreclosures, (iii) the management and liquidation of the REO
Property, including reasonable fees paid to any independent contractor in
connection therewith, (iv) compliance with the obligations under Section 3.04,
3.06 or 3.19 and (v) in connection with the liquidation of a Mortgage Loan,
expenditures relating to the purchase or maintenance of the First Lien pursuant
to Section 3.17, all of which reasonable and customary out-of-pocket costs and
expenses are reimbursable to the Servicer to the extent provided in Sections
3.03(ii) and (vi), 3.06 and 5.01(a)(v).

     Servicing Certificate: A certificate completed and executed by a Servicing
Officer on behalf of the Servicer.

     Servicing Compensation: The Servicing Fee and other amounts to which the
Servicer is entitled pursuant to Section 3.08.

     Servicing Fee: As to each Distribution Date and each Mortgage Loan, the
annual fee payable to the Servicer, which subject to Section 3.02 is calculated
as an amount equal to the product of the Servicing Fee Rate and the Principal
Balance thereof at the beginning of the related Due Period.

     Servicing Fee Rate: 0.50% per annum.

     Servicing Officer: Any officer of the Servicer involved in, or responsible
for, the administration and servicing of the Mortgage Loans whose name and
specimen signature appear on a list of servicing officers furnished to the
Trustee by the Servicer, as such list may be amended from time to time.

     S&P: Standard & Poor's Ratings Services, a Division of the McGraw-Hill
Companies, Inc.

     Startup Day: The day designated as such pursuant to Section 2.08.

     Stepdown Date: As to either Certificate Group, the later to occur of (x)
the earlier to occur of (i) the Distribution Date in July 2001 and (ii) the
Distribution Date on which the aggregate Class Principal Balance of the related
Senior Certificates is reduced to zero, and (y) the first Distribution Date on
which the related Subordinate Percentage (assuming 100% of the related Basic
Principal Amount is distributed on the Offered Certificates in such Certificate
Group) is at least equal to the product of (i) the Applicable Multiplier and
(ii) the sum of the Original Credit Support Percentage for the related Senior
Certificates and the applicable Required OC Percentage as of the Closing Date.

                                      -32-

<PAGE>

     Subordinate Certificates: The Mezzanine Certificates and Class B
Certificates.

     Subordinate Percentage: As to either Certificate Group and any Distribution
Date, the percentage equivalent of a fraction, the numerator of which is the
aggregate Class Principal Balance of the Subordinate Certificates in such
Certificate Group after giving effect to the distribution of the related
Principal Distribution Amount on such Distribution Date, and the denominator of
which is the related Loan Group Balance as of the last day of the related Due
Period.

     Subordination Deficiency: As to either Certificate Group and any
Distribution Date, the excess, if any, of (i) the applicable Required
Overcollateralization Amount for such Distribution Date over (ii) the related
Overcollateralization Amount for such Distribution Date after giving effect to
the distribution of the related Basic Principal Amount on such Distribution
Date.

     Subordination Increase Amount: As to either Certificate Group and any
Distribution Date, the lesser of (i) the related Subordination Deficiency and
(ii) the related Excess Interest.

     Subsequent Cut-Off Date: As to any Subsequent Mortgage Loan and related
Subsequent Transfer Date, the close of business on the first day of the month of
such Subsequent Transfer Date; provided, however, that if a Subsequent Mortgage
Loan was originated during the month of such Subsequent Transfer Date, the
Subsequent Cut-Off Date therefor shall be the date of the related Mortgage Note.

     Subsequent Mortgage Loan Schedule: As of any date of determination, the
schedule that is identified as the schedule of Subsequent Mortgage Loans and is
attached to a Subsequent Transfer Agreement.

     Subsequent Mortgage Loans: The Mortgage Loans identified on the Subsequent
Mortgage Loan Schedule.

     Subsequent Transfer Agreement: Each Subsequent Transfer Agreement entered
into between the Seller and the Trustee, substantially in the form attached as
Exhibit D.

     Subsequent Transfer Date: Each date during the Funding Period on which
Subsequent Mortgage Loans are sold to the Trust.

     Subservicer: Any Person with whom the Servicer has entered into a
Subservicing Agreement and who satisfies the requirements set forth in Section
3.01(b) in respect of the qualification of a Subservicer.

                                      -33-

<PAGE>

     Subservicing Agreement: Any agreement between the Servicer and any
Subservicer relating to subservicing and/or administration of certain Mortgage
Loans as provided in Section 3.01(b), a copy of which shall be delivered, along
with any modifications thereto, to the Trustee.

     Substitution Adjustment: As to any date on which a substitution occurs
pursuant to Section 2.05, the sum of (a) the excess of (i)the aggregate
Principal Balances of all Defective Mortgage Loans to be replaced by Eligible
Substitute Mortgage Loans (after application of principal payments received on
or before the date of substitution of any Eligible Substitute Mortgage Loans as
of the date of substitution) over (ii) the Principal Balance of such Eligible
Substitute Mortgage Loans and (b) the greater of (x) accrued and unpaid interest
on such excess through the Due Period relating to the Distribution Date for
which such Substitution Adjustment will be included as part of Available Funds
and (y) 30 days' interest on such excess calculated on a 360-day year in each
case at the Loan Rate (or the Loan Rate net of the Servicing Fee Rate if the
Seller is the Servicer) and (c) if the Servicer is not the Seller, the amount of
any unreimbursed Servicing Advances made by the Servicer with respect to such
Defective Mortgage Loan and (d) the amount referred to in clause (iv) of the
definition of Purchase Price in respect of such Defective Mortgage Loan.

     Tax Matters Person: As defined in Section 2.11.

     Tax Matters Person Residual Interest: A 0.000001% interest in each of the
Class R-1 and Class R-2 Certificates, which shall be issued to and held by the
Tax Matters Person.

     Trigger Event: A Trigger Event shall have occurred and be continuing with
respect to a Certificate Group, if at any time, (x) the percentage equivalent of
a fraction, the numerator of which is the related Delinquency Amount and the
denominator of which is the related Loan Group Balance as of the last day of the
related Due Period equals or exceeds (y) 50% (in the case of Loan Group F) or
40% (in the case of Loan Group A) of the product of (i) the Applicable
Multiplier and (ii) the sum of the related Subordinate Percentage and the
Required OC Percentage, each as of the Closing Date.

     Trust: The trust created by this Agreement, the corpus of which consists of
the Mortgage Loans, such assets as shall from time to time be deposited in the
Collection Account, the Initial Interest Coverage Account, the Pre-Funding
Account and the Distribution Account in accordance with this Agreement, property
that secured a Mortgage Loan and that has become REO Property, certain hazard
insurance policies maintained by the Mortgagors or 

                                      -34-

<PAGE>

the Servicer in respect of the Mortgage Loans and all proceeds of each of the
foregoing.

     Trustee: Bankers Trust Company of California, N.A., or any successor
Trustee appointed in accordance with this Agreement that has accepted such
appointment in accordance with this Agreement.

     Trustee Fee: The fee owed to the Trustee pursuant to a letter agreement
between the Servicer and the Trustee.

     Trustee Fee Rate: The per annum rate at which the Trustee Fee is
calculated.

     Voting Rights: The right to vote evidenced by a Certificate as follows: the
Residual Certificates, in the aggregate, shall evidence Voting Rights equal to
the percentage equivalent of a fraction, the numerator of which is the sum of
the Required Overcollateralization Amounts and the denominator of which is the
Pool Balance; the Offered Certificates, in the aggregate, shall evidence Voting
Rights equal to 100% minus the Voting Rights evidenced by the Residual
Certificates. The Voting Rights allocated to the Offered Certificates shall be
allocated 1% to the Notional Amount Certificates and the remainder among the
other Classes of Offered Certificates in proportion to their respective Class
Principal Balances. Voting Rights allocated to a Class of Certificates shall be
allocated among the Certificates of such Class in proportion to their respective
Percentage Interests.

     Section 1.02. Interest Calculations. All calculations of interest that are
made in respect of the Principal Balance of a simple interest Mortgage Loan
shall be made on the basis of a 365-day year and the actual number of days
elapsed. All calculations of interest that are made in respect of the Principal
Balance of an actuarial Mortgage Loan shall be made on the basis of a 360-day
year consisting of twelve 30-day months. The Certificate Rate for the Adjustable
Rate Certificates shall be calculated on the basis of a 360-day year and the
actual number of days elapsed except that if an Available Funds Cap is used to
calculate the Certificate Rate for any Class of Certificates, interest thereon
shall be calculated on the basis of a 360-day year consisting of twelve 30 day
months. The Certificate Rate for the Fixed Rate Certificates shall be calculated
on the basis of a 360-day year consisting of twelve 30-day months. The
calculation of the Servicing Fee and the Trustee Fee shall be made on the basis
of a 360-day year consisting of twelve 30-day months. All dollar amounts
calculated hereunder shall be rounded to the nearest penny with one-half of one
penny being rounded down.

                                      -35-

<PAGE>

                                   ARTICLE II

                      Conveyance of Initial Mortgage Loans
                        Original Issuance of Certificates
                                  Tax Treatment

     Section 2.01. Conveyance of Initial Mortgage Loans(a) The Seller,
concurrently with the execution and delivery of this Agreement, does hereby
transfer, assign, set over and otherwise convey to the Trust without recourse
(subject to Sections 2.02 and 2.04) (i) all of its right, title and interest in
and to each Initial Mortgage Loan, including the Cut-Off Date Principal Balance
and all collections in respect of interest and principal received after the
Cut-Off Date (other than payments in respect of accrued interest due before June
1, 1998); (ii) property which secured such Mortgage Loan and which has been
acquired by foreclosure or deed in lieu of foreclosure; (iii) its interest in
any insurance policies in respect of the Initial Mortgage Loans; (iv) such
amounts as may be deposited into and held by the Trustee in the Pre-Funding
Account and the Initial Interest Coverage Account, together with all investment
earnings on such amounts; (v) the Initial Interest Deposit; and (vi) all
proceeds of any of the foregoing.

     In connection with such transfer, assignment and conveyance the Seller
shall deliver to, and deposit with, the Trustee or the Custodian on behalf of
the Trustee, on or before the Closing Date, the following documents or
instruments with respect to each Initial Mortgage Loan (the "Related Documents")
and the related Mortgage Loan Schedule in computer readable format and the
Seller, in connection with the Subsequent Transfer, shall deliver to, and
deposit with, the Trustee or the Custodian on behalf of the Trustee, on or
before the Closing Date, the Related Documents and the related Mortgage Loan
Schedule in computer readable format with respect to each Subsequent Mortgage
Loan:

                  (i) The original Mortgage Note, with all prior and intervening
         endorsements showing a complete chain of endorsements from the
         originator of the Mortgage Loan to the Person so endorsing the Mortgage
         Loan to the Trustee, endorsed by such Person "Pay to the order of
         Bankers Trust Company of California, N.A., as Trustee for Delta Funding
         Home Equity Loan Trust 1998-2 without recourse" and signed, by
         facsimile or manual signature, in the name of the Seller by a
         Responsible Officer;

             (ii) Any of: (1) the original Mortgage and related power of
         attorney, if any, with evidence of recording thereon, (2) a copy of the
         Mortgage and related power of attorney, if any, certified as a true
         copy of the original 

                                      -36-

<PAGE>

         Mortgage or power of attorney by a Responsible Officer of the
         Seller by facsimile or manual signature or by the closing attorney or
         by an officer of the title insurer or agent of the title insurer that
         issued the related title insurance policy, in each case, if the
         original has been transmitted for recording until such time as the
         original is returned by the public recording office or (3) a copy of
         the original recorded Mortgage and related power of attorney, if any,
         certified by the public recording office;

            (iii) The original Assignment of Mortgage in recordable form, from
         the Seller in blank, or to "Bankers Trust Company of California, N.A.,
         as Trustee for Delta Funding Home Equity Loan Trust 1998-2";

             (iv) The original lender's policy of title insurance or a true copy
         thereof or, if such original lender's title insurance policy has been
         lost, a copy thereof certified by the appropriate title insurer to be
         true and complete or, if such lender's title insurance policy has not
         been issued as of the Closing Date, a marked up commitment (binder) to
         issue such policy;

              (v) All intervening assignments, if any, showing a complete
         chain of assignments from the originator to the Seller, including any
         recorded warehousing assignments, with evidence of recording thereon,
         or a copy thereof certified by a Responsible Officer of the Seller by
         facsimile or manual signature, or by the closing attorney or by an
         officer of the title insurer or agent of the title insurer that issued
         the related title insurance policy, as a true copy of the original of
         such intervening assignments if the original has been transmitted for
         recording until such time as the original is returned by the public
         recording office or a copy of the original recorded intervening
         assignments certified by the public recording office;

             (vi) Originals of all assumption, written assurance, substitution
         and modification agreements, if any; and

             (vii) In the case of a Cooperative Loan, the originals of the
         following documents or instruments:

               (a) The Cooperative Shares, together with a stock power in blank;

               (b) The executed Security Agreement;

               (c) The executed Proprietary Lease;

                                     -37-

<PAGE>

               (d) The executed Recognition Agreement;

               (e) The executed assignment of Recognition Agreement;

               (f) The executed UCC-1 financing statement with evidence of
                   recording thereon which have been filed in all places 
                   required to perfect the Seller's interest in the Cooperative 
                   Shares and the Proprietary Lease; and

               (g) Executed UCC-3 financing statements or other appropriate UCC
                   financing statements required by state law, evidencing a 
                   complete and unbroken line from the mortgagee to the Trustee 
                   with evidence of recording thereon (or in a form suitable 
                   for recordation).

     In instances where the original recorded Mortgage is not delivered as
provided above, and in instances where intervening assignments called for by
clause (v) above are unavailable, the Seller will deliver or cause to be
delivered the original recorded Mortgage and intervening assignments to the
Trustee or the Custodian on behalf of the Trustee promptly upon receipt thereof
but in no event later than one year after the Closing Date.

     The Seller hereby confirms to the Trustee that it has caused the portions
of the Electronic Ledger relating to the Mortgage Loans to be clearly and
unambiguously marked, and has made the appropriate entries in its general
accounting records, to indicate that such Mortgage Loans have been transferred
to the Trustee and constitute part of the Trust in accordance with the terms of
the trust created hereunder.

     (b) The parties hereto intend that the transaction set forth herein be a
sale by the Seller to the Trust of all the Seller's right, title and interest in
and to the Mortgage Loans and other property described above. In the event the
transaction set forth herein is deemed not to be a sale, the Seller hereby
grants to the Trust a security interest in all of the Seller's right, title and
interest in, to and under the Mortgage Loans and other property described above;
and this Agreement shall constitute a security agreement under applicable law.
The Seller, the Servicer and the Trustee shall, to the extent consistent with
this Agreement, take such actions as may be necessary to ensure that, if this
Agreement were deemed to create a security interest in the Mortgage Loans, such
security interest would be deemed to be a perfected security interest of first
priority under applicable law and will be maintained as such throughout the term
of the Agreement.

                                      -38-

<PAGE>

     Except as may otherwise expressly be provided herein, neither the Seller,
the Servicer nor the Trustee shall (and the Servicer shall ensure that no
Subservicer shall) assign, sell, dispose of or transfer any interest in the
Trust or any portion thereof, or permit the Trust or any portion thereof to be
subject to any lien, claim, mortgage, security interest, pledge or other
encumbrance of, any other Person.

     In the event that the parties hereto have failed to transfer the entire
legal ownership in and to each Mortgage Loan to the Trust, the parties hereto
intend that this document operate to transfer the entire equitable ownership
interest in and to each Mortgage Loan to the Trust.

     (c) Within 30 days of the Closing Date, the Seller, at its own expense,
shall prepare and send for recording the Assignments of Mortgage in favor of the
Trustee in the appropriate real property or other records; provided, however,
that the Seller shall not be required to record Assignments of Mortgage if the
related Mortgaged Property is located in a jurisdiction in which the recording
thereof is not necessary to protect the interests of the Trustee or
Certificateholders in the related Mortgage as evidenced by an Opinion of
Counsel, in form and substance satisfactory to the Rating Agencies, delivered to
the Trustee and the Rating Agencies. With respect to any Assignment of Mortgage
as to which the related recording information is unavailable within 30 days
following the Closing Date, such Assignment of Mortgage shall be submitted for
recording within 30 days after receipt of such information but in no event later
than one year after the Closing Date. The Trustee or the Custodian on behalf of
the Trustee shall be required to retain a copy of each Assignment of Mortgage
submitted for recording. In the event that any such Assignment of Mortgage is
lost or returned unrecorded because of a defect therein, the Seller shall
promptly prepare a substitute Assignment of Mortgage or cure such defect, as the
case may be, and thereafter the Seller shall be required to submit each such
Assignment of Mortgage for recording. Any failure of the Seller to comply with
this Section 2.01(c) shall result in the obligation of the Seller to purchase or
substitute for the related Mortgage Loans pursuant to the provisions of Section
2.02.

     (d) Neither the Trustee nor the Custodian on behalf of the Trustee shall
have any responsibility for reviewing any Mortgage File except as expressly
provided in Section 2.02. Without limiting the effect of the preceding sentence,
in reviewing any Mortgage File pursuant to such subsection, neither the Trustee
nor the Custodian shall have any responsibility for determining whether any
document is valid and binding, whether the text of any assignment or endorsement
is in proper or recordable form (except, if applicable, to determine if the
Trustee is the assignee or 

                                      -39-

<PAGE>

endorsee), whether any document has been recorded in accordance with the
requirements of any applicable jurisdiction, or whether a blanket assignment is
permitted in any applicable jurisdiction, but shall only be required to
determine whether a document has been executed, that it appears to be what it
purports to be, and, where applicable, that it purports to be recorded, but
shall not be required to determine whether any Person executing any document is
authorized to do so or whether any signature thereon is genuine.

     Section 2.02. Acceptance by Truste The Trustee hereby acknowledges the sale
and assignment of the Mortgage Loans, and, subject to the review provided for in
this Section 2.02 and the period for delivery provided for in Section 2.01, its
receipt or that of the Custodian on behalf of the Trustee of the Mortgage Files,
and declares that the Trustee or the Custodian on behalf of the Trustee holds
and will hold such documents and all amounts received by it thereunder and
hereunder in trust, upon the terms herein set forth, for the use and benefit of
all present and future Certificateholders. If the Seller is given notice under
this Section 2.02 that a Mortgage File is defective or incomplete and if the
Seller does not correct or cure such omission or defect within the 60-day period
specified in Section 2.02, the Seller shall purchase such Mortgage Loan from the
Trustee (i) on the Determination Date in the month following the month in which
such 60-day period expired at the Purchase Price of such Mortgage Loan or (ii)
upon the expiration of such 60-day period if the omission or defect would result
in the related Mortgage Loan not being a Qualified Mortgage Loan for purposes of
Section 860G(a)(3) of the Code. The Purchase Price for the purchased Mortgage
Loan shall be deposited in the Collection Account no later than the applicable
Determination Date or the Business Day preceding the expiration of such 60-day
period, as the case may be; and, upon receipt by the Trustee or the Custodian on
behalf of the Trustee of written notification of such deposit signed by a
Responsible Officer of the Seller, the Trustee or the Custodian on behalf of the
Trustee shall release to the Seller the related Mortgage File and the Trustee
shall execute and deliver such instruments of transfer or assignment, in each
case without recourse, as shall be necessary to vest in the Seller or its
designee any Mortgage Loan released pursuant hereto. It is understood and agreed
that the obligation of the Seller to purchase any Mortgage Loan as to which a
material defect in or omission of a constituent document exists shall constitute
the sole remedy against the Seller respecting such defect or omission available
to the Certificateholders or the Trustee on behalf of Certificateholders. An
Opinion of Counsel to the effect set forth in Section 2.05(d) shall be delivered
to the Trustee in connection with any such repurchase.

                                      -40-

<PAGE>

     The Servicer, promptly following the transfer of (i) a Defective Mortgage
Loan from or (ii) an Eligible Substitute Mortgage Loan to the Trust pursuant to
this Section 2.02 or Section 2.05, as the case may be, shall amend the Mortgage
Loan Schedule, appropriately mark the Electronic Ledger and make appropriate
entries in its general account records to reflect such transfer and the addition
of any Eligible Substitute Mortgage Loan, if applicable.

     No later than the 30th day following the Closing Date, the Trustee or the
Custodian on behalf of the Trustee shall certify to the Seller and the Servicer
(and the Trustee if the Custodian is so certifying) that it has reviewed each
Mortgage File and that, as to each Mortgage Loan listed in the related Mortgage
Loan Schedule (other than any Mortgage Loan paid in full or any Mortgage Loan
specifically identified in the certification in the form annexed hereto as
Exhibit O as not covered by such certification), (i) all documents constituting
part of such Mortgage File required to be delivered to it pursuant to paragraphs
(i) - (v) of Section 2.01(a) are in its possession, (ii) such documents have
been reviewed by it and appear regular on their face and relate to such Mortgage
Loan, (iii) based on its examination and only as to the foregoing, the
information set forth in the Mortgage Loan Schedule which corresponds to items
(ii), (iii), (v) and (vii) of the definition of "Mortgage Loan Schedule"
accurately reflects information set forth in the Mortgage File. If within such
30-day period the Trustee or the Custodian on behalf of the Trustee finds any
document constituting a part of a Mortgage File not to have been executed or
received or to be unrelated to the Mortgage Loans identified in said Mortgage
Loan Schedule or, if in the course of its review, the Trustee or the Custodian
on behalf of the Trustee determines that such Mortgage File is otherwise
defective in any material respect, the Trustee or the Custodian on behalf of the
Trustee shall promptly upon the conclusion of its review notify in the form of
an exception report and the Seller shall have a period of 60 days after such
notice within which to correct or cure any such defect.

     On the 360th day following the Closing Date, the Trustee or the Custodian
on behalf of the Trustee shall deliver to the Seller and the Servicer an updated
exception report showing the documents outstanding pursuant to Section 2.01(a)
along with a final certification annexed hereto as Exhibit P from the previous
certification issued in the form of Exhibit O. The Trustee or the Custodian on
behalf of the Trustee shall also maintain records adequate to determine the date
on which any document required to be delivered to it after such 360th day
following the Closing Date must be delivered to it, and on each such date, the
Trustee or the Custodian on behalf of the Trustee shall review the related
Mortgage File to determine whether such document has, in fact, 

                                      -41-

<PAGE>

been delivered. After the delivery of the final certification, a form of which
is attached hereto as Exhibit P, (i) the Trustee or the Custodian on behalf of
the Trustee shall provide to the Servicer and the Seller (and to the Trustee if
delivered by the Custodian), no less frequently than monthly, updated exception
reports showing the documents outstanding pursuant to Section 2.01(a) until all
such exceptions have been eliminated and (ii) the Seller shall provide to the
Trustee or the Custodian on behalf of the Trustee and the Servicer, no less
frequently than monthly, updated certifications indicating the then current
status of exceptions until all such exceptions have been eliminated; provided
that the delivery of the final certification shall not act as a waiver of any of
the rights the Certificateholders may have with respect to such exceptions, and
all rights are reserved with respect thereto.

     Neither the Trustee nor the Custodian makes any representations as to and
shall not be responsible to verify (i) the validity, sufficiency, legality, due
authorization, recordation or genuineness of any document or (ii) the
collectability, insurability or effectiveness of any of the Mortgage Loans.

     Section 2.03. Representations and Warranties Regarding the Seller and the
Servicer Each of the Seller and the Servicer represents and warrants as to
itself that, as of the Closing Date:

                  (i) Each of the Seller and the Servicer is a corporation
         licensed as a mortgage banker duly organized, validly existing and in
         good standing under the laws of the state of its incorporation and has,
         and had at all relevant times, full corporate power to originate the
         Mortgage Loans, to own its property, to carry on its business as
         presently conducted and to enter into and perform its obligations under
         this Agreement;

             (ii) The execution and delivery of this Agreement by the Seller and
         the Servicer and the performance by each of them of and compliance with
         the terms of this Agreement will not violate the Seller's or the
         Servicer's articles of incorporation or by-laws or constitute a default
         (or an event which, with notice or lapse of time or both, would
         constitute a default) under, or result in the breach or acceleration
         of, any material contract, agreement or other instrument to which the
         Seller or the Servicer is a party or which may be applicable to the
         Seller or the Servicer or any of their respective assets;

            (iii) Each of the Seller and the Servicer has the full power and
         authority to enter into and consummate all 

                                      -42-

<PAGE>

         transactions contemplated by this Agreement to be consummated by it, 
         has duly authorized the execution, delivery and performance of this 
         Agreement, and has duly executed and delivered this Agreement. 
         This Agreement, assuming due authorization, execution and delivery by 
         the other parties hereto, constitutes a valid, legal and binding 
         obligation of the Seller and the Servicer, enforceable against it in 
         accordance with the terms hereof, except as such enforcement may be 
         limited by bankruptcy, insolvency, reorganization, receivership, 
         moratorium or other similar laws relating to or affecting the rights 
         of creditors generally, and by general equity principles (regardless 
         of whether such enforcement is considered in a proceeding in equity or 
         at law);

             (iv) Neither the Seller nor the Servicer is in violation of, and
         the execution and delivery of this Agreement by the Seller and the
         Servicer and the performance by each of them and compliance with the
         terms of this Agreement will not constitute a violation with respect
         to, any order or decree of any court or any order or regulation of any
         federal, state, municipal or governmental agency having jurisdiction,
         which violation would materially and adversely affect the condition
         (financial or otherwise) or operations of the Seller or the Servicer or
         any of their respective properties or materially and adversely affect
         the performance of any of their respective duties hereunder;

              (v) There are no actions or proceedings against, or
         investigations of, the Seller or the Servicer pending or, to the
         knowledge of the Seller or the Servicer, threatened, before any court,
         administrative agency or other tribunal (A) that, if determined
         adversely, would prohibit its entering into this Agreement, (B) seeking
         to prevent the consummation of any of the transactions contemplated by
         this Agreement or (C) that, if determined adversely, would prohibit or
         materially and adversely affect the performance by the Seller or the
         Servicer of any of their respective obligations under, or the validity
         or enforceability of, this Agreement;

             (vi) No consent, approval, authorization or order of any court or
         governmental agency or body is required for the execution, delivery and
         performance by the Seller of, or compliance by the Seller or the
         Servicer with, this Agreement, or for the consummation of the
         transactions contemplated by this Agreement, except for such consents,
         approvals, authorizations and orders, if any, that have been obtained
         prior to the Closing Date;

            (vii) The Seller did not sell the Mortgage Loans to the Trust with
         any intent to hinder, delay or defraud any of its 

                                      -43-

<PAGE>

         creditors; and the Seller will not be rendered insolvent as a result 
         of the sale of the Mortgage Loans to the Trust;

           (viii) The Seller acquired title to the Mortgage Loans in good faith,
         without notice of any adverse claim;

             (ix) The collection practices used by the Seller and the Servicer
         with respect to the Mortgage Loans have been, in all material respects,
         legal, proper, prudent and customary in the non-conforming mortgage
         servicing business;

              (x) No Officer's Certificate, statement, report or other
         document prepared by the Seller or the Servicer and furnished or to be
         furnished by it pursuant to this Agreement or in connection with the
         transactions contemplated hereby contains any untrue statement of
         material fact;

             (xi) The transfer, assignment and conveyance of the Mortgage Notes
         and the Mortgages by the Seller pursuant to this Agreement are not
         subject to the bulk transfer laws or any similar statutory provisions
         in effect in any applicable jurisdiction;

            (xii) The Servicer believes that the Servicing Fee Rate provides a
         reasonable level of base compensation to the Servicer for servicing the
         Mortgage Loans on the terms set forth herein;

            (xii) The  transactions contemplated by this Agreement are in the 
         ordinary course of business of the Servicer; and

            (xiv) The Servicer has caused or hereby agrees to cause to be
         performed any and all acts required to be performed to preserve the
         rights and remedies of the Trustee in any insurance policies applicable
         to the Mortgage Loans, including, without limitation, any necessary
         notifications of insurers, assignments of policies or interests
         therein, and establishments of co-insured, joint loss payee and
         mortgagee rights in favor of the Trustee.

The representations and warranties set forth in this Section 2.03 shall survive
the sale and assignment of the Mortgage Loans to the Trust. Upon discovery of a
breach of any representations and warranties which materially and adversely
affects the interests of the Certificateholders, the Person discovering such
breach shall give prompt written notice to the other parties. Within 60 days of
its discovery or its receipt of notice of such breach, or, with the prior
written consent of a Responsible Officer of the Trustee, such longer period
specified in such consent, the Seller or the 

                                      -44-

<PAGE>

Servicer, as the case may be, shall cure such breach in all material respects.

     Section 2.04. Representation and Warranties of the Seller Regarding the
Mortgage Loans. (a) The Seller represents and warrants to the Trustee on behalf
of the Certificateholders as follows as of the Closing Date:

          1. The information set forth on the Mortgage Loan Schedule is
     complete, true and correct as of the dates as of which the information
     therein is given;

          2. The Mortgage Notes and the Mortgages have not been assigned or
     pledged by the Seller to any Person other than warehouse lenders, and
     immediately prior to the transactions herein contemplated, the Seller had
     good and marketable title thereto, and was the sole owner and holder of the
     Mortgage Loans free and clear of any and all liens, claims, encumbrances,
     participation interests, equities, pledges, charges or security interests
     of any nature (collectively, a "Lien"), other than any such Lien released
     simultaneously with the sale contemplated herein, and had full right and
     authority, subject to no interest or participation of, or agreement with,
     any other party, to sell and assign the same pursuant to this Agreement,
     and immediately upon the transfer and assignment of each Mortgage Loan as
     contemplated by this Agreement, the Trust will be the sole beneficial owner
     of, each Mortgage Loan free and clear of any lien, claim, participation
     interest, mortgage, security interest, pledge, charge or other encumbrance
     or other interest of any nature;

          3. With respect to any Mortgage Loan that is not a Cooperative Loan,
     each Mortgage is a valid and existing lien on the property therein
     described, and each Mortgaged Property is free and clear of all
     encumbrances and liens having priority over the lien of the Mortgage,
     except (i) liens for real estate taxes and special assessments not yet due
     and payable, (ii) covenants, conditions and restrictions, rights of way,
     easements and other matters of public record as of the date of recording
     such Mortgage, such exceptions appearing of record being acceptable to
     mortgage lending institutions generally or specifically reflected in the
     appraisal made in connection with the origination of the related Mortgage
     Loan, (iii) other matters to which like properties are commonly subject
     which do not materially interfere with the benefits of the security
     intended to be provided by such Mortgage; (iv) in the case of a Mortgaged
     Property that is a condominium or an individual unit in a planned unit
     development, liens for common charges permitted by statute and (v) in the
     case of a Mortgage Loan secured by 

                                      -45-

<PAGE>

     a second lien on the related Mortgaged Property, the related First
     Lien. Any security agreement, chattel mortgage or equivalent document
     related to the Mortgage and delivered to the Trustee or the Custodian on
     behalf of the Trustee establishes in the Seller a valid and subsisting lien
     on the property described therein, and the Seller has full right to sell
     and assign the same to the Trust;

          4. The terms of each Mortgage Note and Mortgage have not been
     impaired, altered or modified in any respect, except by a written
     instrument which has been recorded, if necessary to protect the interests
     of the Trust, and which has been delivered to the Trustee or the Custodian
     on behalf of the Trustee. The substance of any such alteration or
     modification is reflected on the Mortgage Loan Schedule;

          5. No instrument of release or waiver has been executed in connection
     with any Mortgage Loan, and no Mortgagor has been released, in whole or in
     part, except in connection with an assumption agreement which has been
     approved by the primary mortgage guaranty insurer, if any, and which has
     been delivered to the Trustee or the Custodian on behalf of the Trustee;

          6. Except with respect to delinquencies described in clause (12)
     hereof, no Mortgagor is in default in complying with the terms of its
     Mortgage Note or Mortgage, and the Seller has not waived any default,
     breach, violation or event of acceleration except that the Seller may have
     accepted late payments, and all taxes, governmental assessments, insurance
     premiums or water, sewer and municipal charges which previously became due
     and owing have been paid, or an escrow of funds has been established in an
     amount sufficient to pay for every such item which remains unpaid and which
     has been assessed but is not yet due and payable. The Seller has not
     advanced funds or induced, solicited or knowingly received any advance of
     funds by a party other than the Mortgagor, directly or indirectly, for the
     payment of any amount required by the Mortgage, except for interest
     accruing from the date of the Mortgage Note or date of disbursement of the
     Mortgage proceeds, whichever is more recent, to the day which precedes by
     one month the Due Date of the first installment of principal and interest;

          7. There is no proceeding pending or threatened for the total or
     partial condemnation of any Mortgaged Property, nor is such a proceeding
     currently occurring, and such property is undamaged by waste, fire,
     earthquake or earth movement, windstorm, flood, tornado or otherwise, so as
     to affect adversely the value of the Mortgaged Property as 

                                      -46-

<PAGE>

     security for the Mortgage Loan or the use for which the premises were 
     intended;

          8. There are no mechanics' or similar liens or claims which have been
     filed for work, labor or material (and no rights are outstanding that under
     law could give rise to such lien) affecting any Mortgaged Property which
     are, or may be, liens prior or equal to, or coordinate with, the lien of
     the Mortgage except those that are stated in the title insurance policy and
     for which related losses are affirmatively insured against by such policy;

          9. All of the improvements that were included for the purpose of
     determining the Appraised Value of each Mortgaged Property lie wholly
     within the boundaries and building restriction lines of such property, and
     no improvements on adjoining properties encroach upon the Mortgaged
     Property except those that are stated in the title insurance policy and for
     which related losses are affirmatively insured against by such policy;

          10. No improvement located on or being part of any Mortgaged Property
     is in violation of any applicable zoning law or regulation. All
     inspections, licenses and certificates required to be made or issued with
     respect to all occupied portions of the Mortgaged Property and, with
     respect to the use and occupancy of the same, including, but not limited
     to, certificates of occupancy and fire underwriting certificates, have been
     made or obtained from the appropriate authorities and the Mortgaged
     Property is lawfully occupied under applicable law;

          11. All parties that have had any interest in any Mortgage Loan,
     whether as mortgagee, assignee, pledgee or otherwise, are (or, during the
     period in which they held and disposed of such interest, were) (1) in
     compliance with any and all licensing requirements of the United States and
     of the laws of the state wherein the Mortgaged Property is located that are
     applicable to such parties and (2)(A) organized under the laws of such
     state or (B) qualified to do business in such state or exempt from such
     qualification in a manner so as not to affect adversely the enforceability
     of such Mortgage Loan or (C) federal savings and loan associations or
     national banks having principal offices in such state or (D) not doing
     business in such state;

          12. With respect to the Initial Mortgage Loans, as of the Cut-Off
     Date, (i) all payments required to be made on each Initial Mortgage Loan
     under the terms of the related Mortgage Note have been made except for
     approximately 0.68% 

                                      -47-

<PAGE>

     and 1.38% of the Initial Mortgage Loans in Loan Group F and Loan Group
     A respectively (by Cut-Off Date Principal Balance) are up to 59 days
     Delinquent and (ii) no payment required to be made on any Initial Mortgage
     Loan has been more than 59 days Delinquent more than once during the twelve
     month period immediately preceding the Cut-Off Date;

          13. Each of the documents and instruments included in a Mortgage File
     is duly executed and in due and proper form and each such document or
     instrument is in a form generally acceptable to prudent institutional
     mortgage lenders that regularly originate or purchase mortgage loans;

          14. The Mortgage Notes and the related Mortgages are genuine, and each
     is the legal, valid and binding obligation of the maker thereof,
     enforceable in accordance with its terms, except as such enforcement may be
     limited by bankruptcy, insolvency, reorganization, receivership, moratorium
     or other similar laws relating to or affecting the rights of creditors
     generally, and by general equity principles (regardless of whether such
     enforcement is considered in a proceeding in equity or at law). All parties
     to the Mortgage Note and the Mortgage had legal capacity to execute the
     Mortgage Note and the Mortgage, and each Mortgage Note and Mortgage have
     been duly and properly executed by such parties. The Mortgagor is a natural
     person who is a party to the Mortgage Note and the Mortgage in an
     individual capacity, and not in the capacity of a trustee or otherwise;

          15. Any and all requirements of any federal, state or local law,
     including, without limitation, usury, truth-in-lending, real estate
     settlement procedures, consumer credit protection, equal credit opportunity
     or disclosure laws, applicable to the origination and servicing of the
     Mortgage Loans or otherwise applicable to the Mortgage Loans have been
     complied with, and the Seller has and shall maintain in its possession,
     available for the Trustee's inspection, and shall deliver to the Trustee
     upon demand, evidence of compliance with all such requirements;

          16. The proceeds of the Mortgage Loans have been fully disbursed,
     there is no requirement for future advances thereunder and any and all
     requirements as to completion of any on-site or off-site improvements and
     as to disbursements of any escrow funds therefor have been complied with.
     All costs, fees and expenses incurred in making, closing or recording the
     Mortgage Loan have been paid;

          17. Each Mortgage Loan is covered by an ALTA mortgage title insurance
     policy or such other form of policy 

                                      -48-

<PAGE>

     acceptable to Fannie Mae or Freddie Mac, issued by and constituting
     the valid and binding obligation of a title insurer generally acceptable to
     prudent mortgage lenders that regularly originate or purchase mortgage
     loans comparable to the Mortgage Loans for sale to prudent investors in the
     secondary market that invest in mortgage loans such as the Mortgage Loans
     and qualified to do business in the jurisdiction where the Mortgaged
     Property is located, insuring the Seller, its successors and assigns, as to
     the first priority lien of the Mortgage in the case of a Mortgage Loan
     secured by a First Lien on the related Mortgaged Property and the second
     priority lien of the Mortgage in the case of a Mortgage Loan secured by a
     second lien on the related Mortgaged Property, in the original principal
     amount of the Mortgage Loan. The Seller is the sole named insured of such
     mortgage title insurance policy, the assignment to the Purchaser or the
     Trustee as assignee of the Purchaser of the Seller's interest in such
     mortgage title insurance policy does not require the consent of or
     notification to the insurer or the same has been obtained, and such
     mortgage title insurance policy is in full force and effect and will be in
     full force and effect and inure to the benefit of the Trustee upon the
     consummation of the transactions contemplated by this Agreement. No claims
     have been made under such mortgage title insurance policy and no prior
     holder of the related Mortgage, including the Seller, has done, by act or
     omission, anything that would impair the coverage of such mortgage title
     insurance policy;

          18. All improvements upon the Mortgaged Properties are insured by a
     generally acceptable insurer against loss by fire, hazards of extended
     coverage and such other hazards as are customary in the area where the
     Mortgaged Property is located pursuant to insurance policies conforming to
     the requirements of this Agreement. If a Mortgaged Property was, at the
     time of origination of the related Mortgage Loan, in an area identified on
     a Flood Hazard Boundary Map or Flood Hazard Rate Map issued by the Federal
     Emergency Management Agency as having special flood hazards (and if the
     flood insurance policy referenced herein has been made available), a flood
     insurance policy is in effect with respect to such Mortgaged Property with
     a generally acceptable carrier in an amount representing coverage described
     in this Agreement. All individual insurance policies (collectively, the
     "hazard insurance policy") are the valid and binding obligation of the
     insurer and contain a standard mortgagee clause naming the Seller, its
     successors and assigns, as mortgagee. All premiums thereon have been paid.
     The Mortgage obligates the Mortgagor thereunder to maintain all such
     insurance at the Mortgagor's cost and expense, and upon the Mortgagor's
     

                                      -49-

<PAGE>

     failure to do so, authorizes the holder of the Mortgage to obtain and
     maintain such insurance at the Mortgagor's cost and expense and to seek
     reimbursement therefor from the Mortgagor;

          19. No Mortgage Loan is subject to any right of rescission, set-off,
     counterclaim or defense, including the defense of usury, nor will the
     operation of any of the terms of any Mortgage Note or the related Mortgage,
     or the exercise of any right thereunder in accordance with the terms
     thereof, render either the Mortgage Note or the Mortgage unenforceable, in
     whole or in part, or subject to any right of rescission, set-off,
     counterclaim or defense, including the defense of usury, and no such right
     of rescission, set-off, counterclaim or defense has been asserted with
     respect thereto;

          20. Each Mortgage Loan was originated or purchased and reunderwritten
     by the Seller;

          21. Except with respect to any Balloon Loan, each Mortgage Loan is
     payable in equal monthly installments of principal and interest which would
     be sufficient, in the absence of late payments, to fully amortize such loan
     within the term thereof, beginning no later than 60 days after disbursement
     of the proceeds of the Mortgage Loan. Each Mortgage Loan in Loan Group F
     bears a fixed interest rate for the term of the Mortgage Loan. Each Balloon
     Loan has an original term of not less than fifteen (15) years and provides
     for level monthly payments based on a thirty (30) year amortization
     schedule and a final Monthly Payment substantially greater than the
     preceding Monthly Payments. Each Mortgage Loan in Loan Group A bears an
     adjustable interest rate based on the related Loan Index;

          22. Each Mortgage contains a customary provision for the acceleration
     of the payment of the unpaid principal balance of the Mortgage Loan in the
     event the related Mortgaged Property is sold without the prior consent of
     the holder thereunder;

          23. No Mortgage Loan is a construction loan;

          24. The Mortgage Notes are not and have not been secured by any
     collateral, pledged account or other security except the lien of the
     corresponding Mortgage and the security interest of any applicable security
     agreement or chattel mortgage referred to in clause 3 above;

                                      -50-

                                   
<PAGE>

          25. Each Mortgage contains customary and enforceable provisions which
     render the rights and remedies of the holder thereof adequate for the
     realization against the Mortgaged Property of the benefits of the security,
     including (i) in the case of a Mortgage designated as a deed of trust, by
     trustee's sale and (ii) otherwise by judicial or nonjudicial fore-closure.
     There is no homestead or other exemption available to the Mortgagor that
     would interfere with the right to sell the Mortgaged Property at a
     trustee's sale or the right to foreclose the Mortgage;

          26. With respect to each Mortgage constituting a deed of trust, a
     trustee, duly qualified under applicable law to serve as such, has been
     properly designated and currently so serves and is named in such Mortgage,
     and no fees or expenses are or will become payable by the Trustee or the
     Certificateholders to the trustee under the deed of trust, except in
     connection with a trustee's sale after default by the Mortgagor, which fees
     and expenses shall constitute Servicing Advances;

          27. Each Mortgaged Property is located in the state identified in the
     Mortgage Loan Schedule. No residence or dwelling is a manufactured
     dwelling. No Mortgaged Properties are held under a ground lease;

          28. The Mortgage Loans were underwritten in accordance with the
     Seller's underwriting guidelines described in the Prospectus under the
     heading "The Seller and the Servicer--Underwriting";

          29. There exist no deficiencies with respect to escrow deposits and
     payments, if such are required, for which customary arrangements for
     repayment thereof have not been made, and no escrow deposits or payments of
     other charges or payments due the Seller have been capitalized under any
     Mortgage or the related Mortgage Note;

          30. No Mortgage Loan was originated under a buy-down plan;

          31. Other than as provided by this Agreement, there is no obligation
     on the part of the Seller or any other party to make payments in addition
     to those made by the Mortgagors;

          32. With respect to each Mortgage Loan, the Seller is in possession of
     a complete Mortgage File, except those documents delivered to the Trustee
     or Custodian on behalf of the Trustee, and there are no custodial
     agreements in effect 

                                      -51-

                                    
<PAGE>

     adversely affecting the right or ability of the Seller to make the
     document deliveries required hereby;

          33. No Mortgage Loan was selected for inclusion under this Agreement
     on any basis which was intended to have a material adverse effect on the
     Certificateholders;

          34. No Mortgage Loan has a shared appreciation or other contingent
     interest feature;

          35. With respect to each Mortgage Loan secured by a second lien on the
     related Mortgaged Property:

                    (a) if the Combined Loan-to-Value Ratio is higher than 80%,
               either the related First Lien does not provide for a balloon
               payment or, if the related First Lien does provide for a balloon
               payment, the maturity date of the second lien is prior to the
               maturity date of the First Lien;

                    (b) the related First Lien does not provide for negative
               amortization;

                    (c) either no consent for the Mortgage Loan secured by a
               second lien on the related Mortgaged Property is required by the
               holder of the related First Lien or such consent has been
               obtained and is contained in the Mortgage File; and

                    (d) except with respect to no more than 10% of the Initial
               Mortgage Loans in Loan Group F which are Mortgage Loans secured
               by a second lien on the related Mortgaged Property, measured by
               outstanding Principal Balances as of the Cut-Off Date, the
               related First Lien is not held by an individual;

          36. Each Mortgage Loan conforms, and all the Mortgage Loans in the
     aggregate conform, in all material respects to the description thereof set
     forth in the Prospectus Supplement;

          37. A full appraisal on forms approved by Fannie Mae or Freddie Mac
     was performed in connection with the origination of each Mortgage Loan.
     Each appraisal meets guidelines that would be generally acceptable to
     prudent mortgage lenders that regularly originate or purchase mortgage
     loans comparable to the Mortgage Loans for sale to prudent investors in the
     secondary market that invest in mortgage loans such as the Mortgage Loans;


                                      -52-
                                     
<PAGE>

          38. To the best of the Seller's knowledge, no Mortgaged Property was,
     as of the related Cut-Off Date, located within a one-mile radius of any
     site listed in the National Priorities List as defined under the
     Comprehensive Environmental Response, Compensation and Liability Act of
     1980, as amended, or on any similar state list of hazardous waste sites
     which are known to contain any hazardous substance or hazardous waste;

          39. None of the Mortgage Loans are subject to a bankruptcy proceeding;

          40. No more than 19.3% of the aggregate Principal Balance of all the
     Initial Mortgage Loans as of Cut-Off Date relates to Mortgage Loans
     originated or purchased under the Seller's limited documentation program
     for self-employed borrowers;

          41. Each Mortgage Loan constitutes a "qualified mortgage" within the
     meaning of Section 860G(a)(3) of the Code;

          42. Each Cooperative Loan is secured by a valid, subsisting and
     enforceable perfected first lien and security interest in the related
     Mortgaged Property, subject only to (i) the rights of the Cooperative
     Corporation to collect Maintenance and assessments from the Mortgagor, (ii)
     the lien of the Blanket Mortgage, if any, on the Cooperative Property and
     of real property taxes, water and sewer charges, rents and assessments on
     the Cooperative Property not yet due and payable, and (iii) other matters
     to which like Cooperative Units are commonly subject which do not
     materially interfere with the benefits of the security intended to be
     provided by the Security Agreement or the use, enjoyment, value or
     marketability of the Cooperative Unit. Each original UCC financing
     statement, continuation statement or other governmental filing or
     recordation necessary to create or preserve the perfection and priority of
     the first priority lien and security interest in the Cooperative Shares and
     Proprietary Lease has been timely and properly made. Any security
     agreement, chattel mortgage or equivalent document related to the
     Cooperative Loan and delivered to the Seller or its designee establishes in
     the Seller a valid and subsisting perfected first lien on and security
     interest in the property described therein, and the Seller has full right
     to sell and assign the same;

          43. Each Cooperative Corporation qualifies as a "cooperative housing
     corporation" as defined in Section 216 of the Code; and

                                      -53-

<PAGE>

          44. Each Mortgage Loan in Loan Group A is secured by a first lien.

     (b) It is understood and agreed that the representations and warranties set
forth in this Section 2.04 shall survive delivery of the respective Mortgage
Files to the Trustee or the Custodian on behalf of the Trustee and the
termination of the rights and obligations of the Servicer pursuant to Section
7.04 or 8.01. Upon discovery by the Seller, the Servicer or a Responsible
Officer of the Trustee of a breach of any of the foregoing representations and
warranties, which materially and adversely affects the interests of the Trust or
the Certificateholders in the related Mortgage Loan, the party discovering such
breach shall give prompt written notice to the other parties. Within 60 days of
its discovery or its receipt of notice of breach, the Seller shall use all
reasonable efforts to cure such breach in all material respects or shall
purchase such Mortgage Loan from the Trust or substitute an Eligible Substitute
Mortgage Loan as provided in Section 2.05 for such Mortgage Loan. Any such
purchase by the Seller shall be at the Purchase Price, and in each case shall be
accomplished in the manner set forth in Section 2.02. It is understood and
agreed that the obligation of the Seller to cure, substitute or purchase any
Mortgage Loan as to which such a breach has occurred and is continuing shall
constitute the sole remedy against the Seller respecting such breach available
to Certificateholders or the Trustee on behalf of Certificateholders. An
Officer's Certificate and Opinion of Counsel to the effect set forth in Section
2.05(d) shall be delivered to the Trustee in connection with any such
repurchase.

     Section 2.05. Substitution of Mortgage Loans(a) On a Determination Date
within two years following the Closing Date and which is on or before the date
on which the Seller would otherwise be required to repurchase a Mortgage Loan
under Section 2.02 or 2.04, the Seller may deliver to the Trustee or the
Custodian on behalf of the Trustee one or more Eligible Substitute Mortgage
Loans in substitution for any one or more of the Defective Mortgage Loans which
the Seller would otherwise be required to repurchase pursuant to Section 2.02 or
2.04.

     (b) The Seller shall notify the Servicer and the Trustee in writing not
less than five Business Days before the related Determination Date which is on
or before the date on which the Seller would otherwise be required to repurchase
such Mortgage Loan pursuant to Section 2.02 or 2.04 of its intention to effect a
substitution under this Section 2.05. On such Determination Date (the
"Substitution Date"), the Seller shall deliver to the Trustee or the Custodian
on behalf of the Trustee (1) the Eligible Substitute Mortgage Loans to be
substituted for the Defective 

                                     -54-

                                 
<PAGE>

Mortgage Loans, (2) a list of the Defective Mortgage Loans to be substituted for
by such Eligible Substitute Mortgage Loans, (3) an Officer's Certificate (A)
stating that no failure by the Servicer described in Section 8.01 shall have
occurred and be continuing, (B) stating that the aggregate Principal Balance of
all Eligible Substitute Mortgage Loans (determined with respect to each Eligible
Substitute Mortgage Loan as of the Determination Date on which it was
substituted) including the principal balance of Eligible Substitute Mortgage
Loans being substituted on such Determination Date does not exceed an amount
equal to 5% of the aggregate Original Class Principal Balance as of the Closing
Date, (C) stating that all conditions precedent to such substitution specified
in subsection (a) have been satisfied and attaching as an exhibit a supplemental
Mortgage Loan schedule (the "Supplemental Mortgage Loan Schedule") setting forth
the same type of information as appears on the Mortgage Loan Schedule and
representing as to the accuracy thereof and (D) confirming that the
representations and warranties contained in Section 2.04 are true and correct in
all material respects with respect to the Substitute Mortgage Loans on and as of
such Determination Date, provided that remedies for the inaccuracy of such
representations are limited as set forth in Sections 2.02, 2.04 and this Section
2.05, (4) an Opinion of Counsel to the effect set forth below and (5) a
certificate stating that cash in the amount of the related Substitution
Adjustment, if any, has been deposited to the Collection Account. Upon receipt
of the foregoing, the Trustee or the Custodian on behalf of the Trustee shall
release such Defective Mortgage Loans to the Seller.

     (c) Concurrently with the satisfaction of the conditions set forth in
Sections 2.05(a) and (b) above and the transfer of such Eligible Substitute
Mortgage Loans to the Trustee pursuant to Section 2.05(a), Exhibit C to this
Agreement shall be deemed to be amended to exclude all Mortgage Loans being
replaced by such Eligible Substitute Mortgage Loans and to include the
information set forth on the Supplemental Mortgage Loan Schedule with respect to
such Eligible Substitute Mortgage Loans, and all references in this Agreement to
Mortgage Loans shall include such Eligible Substitute Mortgage Loans and be
deemed to be made on or after the related Substitution Date, as the case may be,
as to such Eligible Substitute Mortgage Loans.

     (d) In connection with any Mortgage Loan that the Seller is required to
purchase or replace, the Seller shall deliver to the Trustee an Opinion of
Counsel to the effect that such purchase or substitution will not cause (x) any
federal tax to be imposed on the Trust, including, without limitation, any
Federal tax imposed on "prohibited transactions" under Section 860F(a)(1) of the
Code or on "contributions after the start-up day" under Section 860G(d)(1) of
the Code or (y) any portion of either REMIC to fail 

                                     -55-
                               
<PAGE>

to qualify as a REMIC at any time that any Certificate is outstanding. In the
event that such opinion indicates that a repurchase or substitution will result
in the imposition of a prohibited transaction tax, give rise to net taxable
income or be deemed a contribution to a REMIC after its Startup Day, the Seller
shall not be required to repurchase or replace any such Mortgage Loan unless and
until the Servicer has determined there is an actual or imminent default with
respect thereto or that such defect or breach adversely affects the
enforceability of such Mortgage Loan.

     Section 2.06. Execution and Authentication of Certificates. The Trustee on
behalf of the Trust shall cause to be executed, authenticated and delivered on
the Closing Date to or upon the order of the Seller, in exchange for the
Mortgage Loans, concurrently with the sale, assignment and conveyance to the
Trustee of the Mortgage Loans, each Class of Certificates in authorized
denominations or Percentage Interests, together evidencing the ownership of the
entire Trust.

     Section 2.07 Designation of Interests in REMIC. (a) For Federal tax
purposes, the Trust will consist of REMIC I and REMIC II. REMIC I will be
evidenced by (x) uncertificated and non-transferable interests described below
(the "REMIC I Regular Interests") which are hereby designated as the "regular
interests" in REMIC I, and (y) the Class R-1 Certificates, which shall have a
principal balance of zero and an interest rate of 0% and which are hereby
designated as the single "residual interest" in REMIC I. The Basic Principal
Amount and Excess Funding Amount from Loan Group F will be used to pay principal
on the Class 1 described below in an amount equal to 132% of such amounts
distributed to the Class A-6F Certificates pursuant to Section 5.01(b) herein,
and any remaining Basic Principal Amount and Excess Funding Amount from Loan
Group F will be used to pay principal on the Class 2 described below. The Basic
Principal Amount and Excess Funding Amount from Loan Group A will be used to pay
principal on the Class 3 described below. The Interest Remittance Amount for
Loan Group F will be used, first, to pay principal on the Class 1 in amount
equal to 132% of the amount allocated to the Class A-6F Certificates pursuant to
Section 5.01(a)A.(iv) (the "A-6F Turbo"), second, to pay interest to Class 1 and
third, to pay any remaining Interest Remittance Amount from Loan Group F as
interest to Class 2. An amount equal to 132% of the A-6F Turbo will be added (as
accrued interest) to the principal balance of Class 2. The Interest Remittance
Amount from Loan Group A will be used to pay interest on the Class 3. All
Realized Losses on Loan Group F will be allocated first, to Class 2 and second,
to Class 1, and all Realized Losses on Loan Group A will be allocated to Class
3. The REMIC I Regular Interests will have the following designations and
pass-through rates, and 

                                     -56-
                                   
<PAGE>

distributions of principal and interest thereon shall be allocated to the
corresponding Classes of Certificates (the "Corresponding Classes") in the
following manner:

<TABLE>
<CAPTION>

                                                                      Corresponding Class of
                                                                         Certificates(1)
                                                                --------------------------------
      REMIC I                                                    Allocation         Allocation
 Regular Interests        Initial Balance      Pass-Through         of                  of
                                                  Rate           Principal           Interest
<S>                       <C>                  <C>              <C>                <C>
1                           $ 47,520,000           (2)              (3)                (4)
2                           $312,480,000           (2)              (3)                (5)
3                           $ 85,000,000           (6)              (3)                (5)
</TABLE>

- ------------------
(1)      Except as otherwise indicated, the amount of principal and interest
         allocable from a REMIC I Regular Interest to its Corresponding Class of
         Certificates on any Distribution Date shall be 100%. Available funds,
         if any, remaining in REMIC I after payment of the REMIC I Regular
         Interests and any expenses shall be allocable to the Class R-1
         Certificates.

(2)      The pass-through rate on this REMIC I Regular Interest for any
         Distribution Date shall equal the weighted average of the Loan Rates on
         the Mortgage Loans in Loan Group F less the sum of the Servicing Fee
         Rate and the Trustee Fee Rate.

(3)      Principal will be allocated to the Certificate Group F and Certificate
         Group A as described in Article 5.

(4)      757.57 basis points of interest on the principal balance of this class
         will be allocated to the Class IOF Certificate and interest in excess
         of such amount will be allocated to the Certificate Group F (other than
         the Class IOF) and Certificate Group A as described in Article 5.

(5)      Interest will be allocated to the Certificate Group A and Certificate 
         Group F as described in Article 5.

(6)      The pass-through rate on this REMIC I Regular Interest for any
         Distribution Date shall equal the weighted average of the Loan Rates on
         the Mortgage Loans in Loan Group A less the sum of the Servicing Fee
         Rate and the Trustee Fee Rate.

                  (b) REMIC II will be evidenced by the Certificates, other than
the Class R-1 Certificates. The Offered Certificates are hereby designated as
the "regular interests," and the Class R-2 Certificates are hereby designated as
the single class of "residual interests," in REMIC II.

                                     -57-
                                     
<PAGE>

     Section 2.08. Designation of Startup Day of REMIC. The Closing Date is
hereby designated as the "start-up day" of each REMIC within the meaning of
Section 860G(a)(9) of the Code.

     Section 2.09 REMIC Certificates Maturity Date. Solely for purposes of
satisfying Section 1.860G-1(a)(4)(iii) of the Treasury Regulations, the "latest
possible maturity date" of the regular interests in each REMIC is the
Distribution Date in August 2031.

     Section 2.10 Tax Returns and Reports to Certificateholders (a) For federal
income tax purposes, the REMICs comprising the Trust shall have a calendar year
and shall maintain its books on the accrual method of accounting.

         (b) The Tax Matters Person shall prepare, or cause to be prepared,
execute and deliver to the Servicer or Certificateholders, as applicable, any
income tax information returns for each taxable year with respect to the Trust
containing such information at the times and in the manner as may be required by
the Code or state or local tax laws, regulations or rules, and shall furnish or
cause to be furnished to the Trust and the Certificateholders the schedules,
statements or information at such times and in such manner as may be required
thereby. Within thirty (30) days of the Closing Date, the Tax Matters Person
shall furnish or cause to be furnished to the Internal Revenue Service, on Form
8811 or as otherwise required by the Code, the name, title, address and
telephone number of the person that Holders of the Certificates may contact for
tax information relating thereto, together with such additional information at
the time or times and in the manner required by the Code. Such federal, state or
local income tax or information returns shall be signed by the Trustee or such
other Person as may be required to sign such returns by the Code or state or
local tax laws, regulations or rules.

         (c) In the first federal income tax return of the Trust for its short
taxable year ending December 31, 1998, a REMIC election shall be made with
respect to each of REMIC I and REMIC II for such taxable year and all succeeding
taxable years.

         (d) The Tax Matters Person will maintain or cause to be maintained such
records relating to the Trust, including, but not limited to, the income,
expenses, assets and liabilities of the Trust, and the fair market value and
adjusted basis of the Trust property and assets determined at such intervals as
may be required by the Code, as may be necessary to prepare the foregoing
returns, schedules, statements or information.

         (e) The Servicer, upon request, shall promptly furnish the Tax Matters
Person with all such information as may be required in 

                                      -58-

<PAGE>

connection with the Tax Matters Person's REMIC reporting obligations pursuant to
this Agreement.

     Section 2.11 Tax Matters Person. The tax matters person with respect to
each REMIC (the "Tax Matters Person") shall be the holder of the Tax Matters
Person Residual Interest which initially is the Seller. The Tax Matters Person
shall at all times hold the Tax Matters Person Residual Interest and shall have
the same duties with respect to the Trust as those of a "tax matters partner"
under Subchapter C of Chapter 63 of Subtitle F of the Code. Each holder of a
Residual Certificate shall be deemed to have agreed, by acceptance thereof, to
be bound by this Section 2.11.

     Section 2.12 REMIC Related Convenants. It is intended that each REMIC
formed hereunder shall constitute, and that the affairs of each REMIC shall be
conducted so as to qualify it as, a REMIC as defined in and in accordance with
the REMIC Provisions. For as long as the Trust shall exist, the Trustee the
Servicer and the Tax Matters Person shall act in accordance herewith to assure
continuing treatment of each REMIC as a REMIC and avoid the imposition of tax on
the Trust. In particular:

         (a) The Trustee shall not create, or permit the creation of, any
"interests" in either REMIC within the meaning of Code Section 860D(a)(2) other
than the interests represented by the Regular Certificates, the REMIC I Regular
Interests, and the Residual Certificates.

         (b) Except as otherwise provided in the Code, the Seller shall not
grant and the Trustee shall not accept property unless (i) substantially all of
the property held in the Trust constitutes either "qualified mortgages" or
"permitted investments" as defined in Code Sections 860G(a)(3) and (5),
respectively, and (ii) no property shall be contributed to the Trust after the
Startup Day unless such grant would not subject any REMIC to the 100% tax on
contributions to a REMIC after its Startup Day imposed by Code Section 860G(d).

         (c) The Trustee shall not accept on behalf of the Trust any fee or
other compensation for services (other than as otherwise provided herein) and
shall not accept on behalf of the Trust any income from assets other than those
permitted to be held by a REMIC.

         (d) The Trustee shall not sell or permit the sale of all or any portion
of the Mortgage Loans (other than in accordance with Section 2.02, 2.04 or
3.16), unless such sale is pursuant to a "qualified liquidation" as defined in
Code Section 860F(a)(4)(A) and in accordance with Article VIII.

                                      -59-

<PAGE>

         (e) The Trustee and the Tax Matters Person shall maintain books with
respect to each REMIC on a calendar year and on an accrual basis.

         (f) Upon filing with the Internal Revenue Service, the Tax Matters
Person shall furnish to the Trustee and, subject to its receipt thereof, the
Trustee shall furnish to the Holders of the Residual Certificates the Form 1066
and each Form 1066Q for the applicable REMIC and shall respond promptly to
written requests made not more frequently than quarterly by any Holder of
Residual Certificates with respect to the following matters:

               (i) The original projected principal and interest cash flows
         on the Closing Date on each class of regular and residual interests
         created hereunder and on the Mortgage Loans, based on 120% of the
         Prepayment Assumption in the case of Loan Group F and 100% of the
         Prepayment Assumption in the case of Loan Group A;

              (ii) The projected remaining principal and interest cash flows as
         of the end of any calendar quarter with respect to each class of
         regular and residual interests created hereunder and the Mortgage
         Loans, based on 120% of the Prepayment Assumption in the case of Loan
         Group F and 100% of the Prepayment Assumption in the case of Loan Group
         A;

             (iii) The applicable percentage of the Prepayment Assumption and 
         any interest rate assumptions used in determining the projected 
         principal and interest cash flows described above;

              (iv) The original issue discount (or, in the case of the Mortgage
         Loans, market discount) or premium accrued or amortized through the end
         of such calendar quarter with respect to each class of regular or
         residual interests created hereunder and with respect to the Mortgage
         Loans, together with each constant yield to maturity used in computing
         the same;

               (v) The treatment of losses realized with respect to the
         Mortgage Loans or the regular interests created hereunder, including
         the timing and amount of any cancellation of indebtedness income of
         each REMIC with respect to such regular interests or bad debt
         deductions claimed with respect to the Mortgage Loans;

             (vi) The amount and timing of any non-interest expenses of each
REMIC; and

                                      -60-

<PAGE>

            (vii) Any taxes (including penalties and interest) imposed on each
         REMIC, including, without limitation, taxes on "prohibited
         transactions," "contributions" or "net income from foreclosure
         property" or state or local income or franchise taxes.

     In the event that any tax is imposed on "prohibited transactions" of the
Trust as defined in Section 860F(a)(2) of the Code, on the "net income from
foreclosure property" of a REMIC as defined in Section 860G(c) of the Code, on
any contribution to the Trust after the Startup Day pursuant to Section 860G(d)
of the Code, or any other tax (other than any minimum tax imposed by Section
24874 and 23153 of the California Revenue and Taxation Code) is imposed, such
tax shall be paid by (i) the Trustee, if such tax arises out of or results from
a breach by the Trustee of any of its obligations under this Agreement, (ii) the
Tax Matters Person, if such tax arises out of or results from a breach by the
Tax Matters Person of any of the obligations under this Agreement, (iii) the
Servicer, if such tax arises out of or results from a breach by the Servicer of
any of its obligations under this Agreement or (iv) otherwise the Holders of the
applicable Residual Certificates in proportion to their Percentage Interests.
Notwithstanding the previous sentence, any tax imposed on the Trust by Section
23151 or Sections 24874 and 23153 of the California Revenue and Taxation Code
shall be timely paid by the Trustee out of its own funds without right of
reimbursement therefor if such taxes arise solely from the Trustee's presence in
California, and otherwise by the Servicer. To the extent any tax is chargeable
against the Holders of the Residual Certificates, notwithstanding anything to
the contrary contained herein, the Trustee is hereby authorized to retain from
amounts otherwise distributable to the Holders of the applicable Residual
Certificates on any Distribution Date sufficient funds to reimburse the Trustee
for the payment of such tax (to the extent that the Trustee has not been
previously reimbursed or indemnified therefor).

     The Trustee shall not engage in a "prohibited transaction" (as defined in
Code Section 860F(a)(2)), except that, with the prior written consent of the
Seller , the Trustee may engage in the activities otherwise prohibited by the
foregoing clauses (b), (c) and (d), provided that the Seller shall have
delivered to the Trustee an Opinion of Counsel to the effect that such
transaction will not result in the imposition of a contribution or prohibited
transaction tax on the Trust and will not disqualify any REMIC from treatment as
a REMIC; and provided that the Seller shall have demonstrated to the
satisfaction of the Trustee that such action will not adversely affect the
rights of the holders of the Certificates and the Trustee and that such action
will not adversely impact the rating of the Senior Certificates.

                                      -61-

<PAGE>

         (g) Except as provided below, the Tax Matters Person shall pay out of
its own funds, without any right of reimbursement, any and all tax related
expenses of the Trust (including, but not limited to, tax return preparation and
filing expenses and any professional fees or expenses related to audits or any
administrative or judicial proceedings with respect to the Trust that involve
the Internal Revenue Service or state tax authorities), other than the expense
of obtaining any Opinion of Counsel required pursuant to Sections 2.05, 3.07 and
10.02 and other than taxes except as specified herein. The Trustee and the Tax
Matters Person shall be entitled to be reimbursed for any professional fees or
expenses related to audits or any administrative or judicial proceedings that do
not result from any breach of their respective duties hereunder.

         (h) On behalf of each REMIC, the Trustee, Servicer or Tax Matters
Person, as applicable, shall do the following:

              (i) the Tax Matters Person shall prepare, sign and file, or
         cause to be prepared and filed, in a timely manner, a U.S. Real Estate
         Mortgage Investment Conduit Income Tax Return (Form 1066) and any other
         Tax Return required to be filed by each REMIC, using a calendar year as
         the taxable year for each REMIC;

             (ii) the Tax Matters Person shall make, or cause to be made, an
         election, on behalf of each REMIC, to be treated as a REMIC on the
         federal tax return of each REMIC for its first taxable year;

            (iii) the Tax Matters Person shall prepare and forward, or cause to
         be prepared and forwarded, to the Servicer, the Seller, the Trustee
         (which, subject to receipt thereof shall forward to the
         Certificateholders) and to the Internal Revenue Service and any other
         relevant governmental taxing authority all information returns or
         reports as and when required to be provided to them in accordance with
         the REMIC Provisions;

             (iv) the Trustee and the Servicer shall to the extent that the
         affairs of either REMIC are within its control, conduct such affairs of
         each REMIC at all times that any Certificates are outstanding so as to
         maintain the status of each REMIC as a REMIC under the REMIC Provisions
         and any other applicable federal, state and local laws, including,
         without limitation, information reports relating to "original issue
         discount," as defined in the Code, based upon 120% of the Prepayment
         Assumption with respect to Certificate Group F 100% of the Prepayment
         Assumptions with respect to and 

                                      -62-

<PAGE>

         Certificate Group A, respectively and calculated by using the 
         issue price of the Certificates;

              (v) the Trustee, the Servicer and Tax Matters Person shall not
         knowingly or intentionally take any action or omit to take any action
         that would cause the termination of the REMIC status of either REMIC;

             (vi) the Trustee shall pay the amount of any and all federal, state
         and local taxes, including, without limitation, any minimum tax imposed
         by sections 24874 and 23153 of the California Revenue and Taxation Code
         upon the Trustee or the Certificateholders in connection with the Trust
         or the Mortgage Loans, prohibited transaction taxes as defined in
         Section 860F of the Code, other than any amount due as a result of a
         transfer or attempted or purported transfer in violation of Section
         6.02, imposed on the Trust when and as the same shall be due and
         payable (but such obligation shall not prevent the Trustee or any other
         appropriate Person from contesting any such tax in appropriate
         proceedings and shall not prevent the Trustee from withholding payment
         of such tax, if permitted by law, pending the outcome of such
         proceedings). The Trustee shall be entitled to reimbursement in
         accordance with Section 2.12;

            (vii) the Trustee and the Tax Matters Person shall ensure that any
         such returns or reports filed on behalf of the Trust are properly
         executed by the appropriate person;

           (viii) the Tax Matters Person shall represent the Trust in any
         administrative or judicial proceedings relating to an examination or
         audit by any governmental taxing authority, request an administrative
         adjustment as to any taxable year of the Trust, enter into settlement
         agreements with any government taxing agency, extend any statute of
         limitations relating to any item of the Trust and otherwise act on
         behalf of the Trust in relation to any tax matter involving the Trust;

             (ix) the Trustee and the Tax Matters Person shall as provided in
         Section 5.12, make available information necessary for the computation
         of any tax imposed (1) on transferors of residual interests to
         transferees that are not Permitted Transferees or (2) on pass-through
         entities, any interest in which is held by an entity which is not a
         Permitted Transferee.

              (x) the Trustee and the Tax Matters Person shall make
         available to the Internal Revenue Service and those Persons specified
         by the REMIC Provisions all information necessary 

                                      -63-

<PAGE>

         to compute any tax imposed (A) as a result of the Transfer of an 
         Ownership Interest in a Residual Certificate to any Person who is not 
         a Permitted Transferee, including the information described in 
         Treasury regulations sections 1.860D-1(b)(5) and 1.860E-2(a)(5) with 
         respect to the "excess inclusions" of such Residual Certificate and 
         (B) as a result of any regulated investment company, real estate 
         investment trust, common trust fund, partnership, trust, estate or 
         organization described in Section 1381 of the Code that holds an 
         Ownership Interest in a Residual Certificate having as among its 
         record holders at any time any Person that is not a Permitted 
         Transferee. Reasonable compensation for providing such information may 
         be accepted by the Trustee; and

             (xi) the Trustee, the Servicer and the Tax Matters Person shall
         cooperate with each other in connection with the foregoing obligations,
         including signing any Tax Returns to the extent required by law.

     Section 2.13. Subsequent Transfers (a) Subject to the satisfaction of the
conditions set forth in paragraph (b) below and pursuant to the terms of each
Subsequent Transfer Agreement, in consideration of the Trustee's delivery on the
related Subsequent Transfer Date to or upon the order of the Seller of the
purchase price therefor, the Seller shall on any Subsequent Transfer Date sell,
transfer, assign, set over and otherwise convey without recourse to the Trustee,
all right, title and interest of the Seller in and to each Subsequent Mortgage
Loan listed on the related Subsequent Mortgage Loan Schedule delivered by the
Seller on such Subsequent Transfer Date, including (i) the related Principal
Balance as of the related Subsequent Cut-Off Date; (ii) all collections in
respect of interest and principal received after the related Subsequent Cut-Off
Date; (iii) property which secured such Subsequent Mortgage Loan and which has
been acquired by foreclosure or deed in lieu of foreclosure; (iv) its interest
in any insurance policies in respect of such Subsequent Mortgage Loan; and (v)
all proceeds of any of the foregoing. The transfer by the Seller of the
Subsequent Mortgage Loans set forth on each Subsequent Mortgage Loan Schedule to
the Trustee shall be absolute and shall be intended by the Seller and all
parties hereto to be treated as a sale by the Seller to the Trust. If the
assignment and transfer of the Mortgage Loans and the other property specified
in this Section 2.13 from the Seller to the Trustee pursuant to this Agreement
is held or deemed not to be a sale or is held or deemed to be a pledge of
security for a loan, the Seller intends that the rights and obligations of the
parties shall be established pursuant to the terms of this Agreement and that,
in such event, (i) the Seller shall be deemed to have granted and does hereby
grant to the Trustee as of such Subsequent Transfer Date a first priority
security interest in the entire 

                                      -64-

<PAGE>

right, title and interest of the Seller in and to the Subsequent Mortgage Loans
and all other property conveyed to the Trustee pursuant to this Section 2.13 and
all proceeds thereof and (ii) this Agreement shall constitute a security
agreement under applicable law. The purchase price shall be one hundred percent
(100%) of the Principal Balances of the Subsequent Mortgage Loans as of the
related Subsequent Cut-Off Date.

         (b) The Seller shall transfer and deliver to the Trustee or the
Custodian on behalf of the Trustee the Subsequent Mortgage Loans and the other
property and rights related thereto described in paragraph (a) above only upon
the satisfaction of each of the following conditions on or prior to the
applicable Subsequent Transfer Date:

                  (i) The Seller shall have provided the Trustee and the Rating
         Agencies with an Addition Notice, which notice shall be given not less
         than five Business Days prior to the applicable Subsequent Transfer
         Date and shall designate the Subsequent Mortgage Loans to be sold to
         the Trust and the aggregate Principal Balance of such Mortgage Loans
         and the Rating Agencies shall not have informed the Seller or the
         Trustee prior to such Subsequent Transfer Date that the inclusion of
         such Subsequent Mortgage Loans would affect the applicable Required
         Overcollateralization Amount or result in the downgrade or withdrawal
         of the ratings assigned to the Offered Certificates as of the Closing
         Date;

             (ii) The Seller shall have delivered to the Trustee a duly executed
         Subsequent Transfer Agreement in substantially the form of Exhibit D;

            (iii) The Seller shall have deposited in the Collection Account all
         principal collected and interest collected to the extent accrued on or
         after the related Subsequent Cut-Off Date;

             (iv) As of each Subsequent Transfer Date, the Seller was not
         insolvent nor will the Seller be made insolvent by such transfer nor is
         the Seller aware of any pending insolvency;

              (v) Such addition will not result in a material adverse tax
         consequence to any REMIC or the Holders of the Certificates;

             (vi) the Funding Period shall not have terminated;

            (vii) The Seller shall have provided the Rating Agencies with an
         Opinion of Counsel relating to the sale (i.e., "True 

                                      -65-

<PAGE>

         Sale Opinion") of the Subsequent Mortgage Loans to the Trustee, 
         the enforceability of the Subsequent Transfer Agreement and to the 
         effect that the transfer of such Subsequent Mortgage Loans will not 
         adversely affect the status of any REMIC as a REMIC unless such matters
         were covered in the opinions delivered on the Closing Date; and

            (viii) If such Subsequent Transfer Date is the last Subsequent
         Transfer Date, the Seller shall have delivered to the Trustee, with a
         copy to each Rating Agency, of an agreed upon procedures letter from
         KPMG Peat Marwick to the effect that each Loan Group, after giving
         effect to all additions of Subsequent Mortgage Loans satisfies the
         description thereof set forth on page S-30 of the Prospectus
         Supplement.

         (c) The Seller, Custodian and the Trustee shall comply with their
respective obligations set forth in Section 2.01, 2.02, 2.04 and 2.05 with
respect to the Subsequent Mortgage Loans delivered on each Subsequent Transfer
Date. References in such Sections to the Initial Mortgage Loans or Mortgage
Loans shall be deemed to refer to the Subsequent Mortgage Loans and references
to the Closing Date shall be deemed to refer to the applicable Subsequent
Transfer Date except that references to 360 days after the Closing Date shall
remain unchanged as shall representations made with specific reference to the
Initial Mortgage Loans.

         Section 2.14. The Custodian. Notwithstanding anything to the contrary
in this Agreement, the parties hereto acknowledge that the functions of the
Trustee with respect to the acceptance, inspection, custody and release of the
Mortgage Files pursuant to Sections 2.01, 2.02, 2.05 and 2.13 shall be performed
by the Custodian pursuant to the Custodial Agreement. The fees and expenses of
the Custodian will be paid by Delta. The Trustee will not be liable for any acts
or omissions of the Custodian.

                                   ARTICLE III

                          Administration and Servicing
                                of Mortgage Loans

     Section 3.01. The Servicer. (a) It is intended that the Trust formed
hereunder shall constitute, and that the affairs of the Trust shall be conducted
so as to qualify each REMIC as, a "real estate mortgage investment conduit"
("REMIC") as defined in and in accordance with the REMIC Provisions. In
furtherance of such intentions, the Servicer covenants and agrees that it shall
not knowingly or intentionally take any action or omit to take any action that
would cause the termination of the REMIC status of either REMIC.

                                      -66-

<PAGE>

         (b) The Servicer, as independent contract servicer, shall service and
administer the Mortgage Loans and shall have full power and authority, acting
alone, to do any and all things in connection with such servicing and
administration which the Servicer may deem necessary or desirable and consistent
with the terms of this Agreement. The Servicer may enter into Subservicing
Agreements for any servicing and administration of Mortgage Loans with any
institution which (i) is in compliance with the laws of each state necessary to
enable it to perform its obligations under such Subservicing Agreement and (ii)
(x) has been designated an approved Seller-Servicer by Freddie Mac or Fannie Mae
for first and second mortgage loans or (y) is an affiliate of the Servicer. The
Servicer shall give notice to the Trustee of the appointment of any Subservicer.
Any such Subservicing Agreement shall be consistent with and not violate the
provisions of this Agreement. The Servicer shall be entitled to terminate any
Subservicing Agreement in accordance with the terms and conditions of such
Subservicing Agreement and either itself directly service the related Mortgage
Loans or enter into a Subservicing Agreement with a successor subservicer which
qualifies hereunder.

         (c) Notwithstanding any Subservicing Agreement or any of the provisions
of this Agreement relating to agreements or arrangements between the Servicer
and a Subservicer or reference to actions taken through a Subservicer or
otherwise, the Servicer shall remain obligated and primarily liable for the
servicing and administering of the Mortgage Loans in accordance with the
provisions of this Agreement without diminution of such obligation or liability
by virtue of such Subservicing Agreements or arrangements or by virtue of
indemnification from the Subservicer and to the same extent and under the same
terms and conditions as if the Servicer alone were servicing and administering
the Mortgage Loans. For purposes of this Agreement, the Servicer shall be deemed
to have received payments on Mortgage Loans when the Subservicer has received
such payments. The Servicer shall be entitled to enter into any agreement with a
Subservicer for indemnification of the Servicer by such Subservicer, and nothing
contained in this Agreement shall be deemed to limit or modify such
indemnification.

         (d) Any Subservicing Agreement that may be entered into and any
transactions or services relating to the Mortgage Loans involving a Subservicer
in its capacity as such and not as an originator shall be deemed to be between
the Subservicer and the Servicer alone, and the Trustee and Certificateholders
shall not be deemed parties thereto and shall have no claims, rights,
obligations, duties or liabilities with respect to the Subservicer except as set
forth in Section 3.01(e). The Servicer shall be solely liable for all fees owed
by it to any Subservicer 

                                      -67-

<PAGE>

irrespective of whether the Servicer's compensation pursuant to this Agreement
is sufficient to pay such fees.

     (e) In the event the Servicer shall for any reason no longer be the
Servicer (including by reason of an Event of Default), the Trustee or its
designee shall thereupon assume all of the rights and obligations of the
Servicer under each Subservicing Agreement that the Servicer may have entered
into, unless the Trustee or designee elects to terminate any Subservicing
Agreement. Any fee payable in connection with such a termination will be payable
by the outgoing Servicer. If the Trustee does not terminate the Subservicing
Agreements, the Trustee, its designee or the successor servicer for the Trustee
shall be deemed to have assumed all of the Servicer's interest therein and to
have replaced the Servicer as a party to each Subservicing Agreement to the same
extent as if the Subservicing Agreements had been assigned to the assuming
party, except that the Servicer shall not thereby be relieved of any liability
or obligations under the Subservicing Agreements with regard to events that
occurred prior to the date the Servicer ceased to be the Servicer hereunder. The
Servicer, at its expense and without right of reimbursement therefor, shall,
upon the request of the Trustee, deliver to the assuming party all documents and
records relating to each Subservicing Agreement and the Mortgage Loans then
being serviced and an accounting of amounts collected and held by it and
otherwise use its best efforts to effect the orderly and efficient transfer of
the Subservicing Agreements to the assuming party.

     (f) Consistent with the terms of this Agreement, the Servicer may waive,
modify or vary any term of any Mortgage Loan or consent to the postponement of
strict compliance with any such term or in any manner grant indulgence to any
Mortgagor if in the Servicer's good faith determination such waiver,
modification, postponement or indulgence is not materially adverse to the
interests of the Certificateholders, provided, however, that (unless (x) the
Mortgagor is in default with respect to the Mortgage Loan, or such default is,
in the judgment of the Servicer, imminent, and (y) such waiver, modification,
postponement or indulgence would not cause any REMIC to be disqualified or
otherwise cause a tax to be imposed on either REMIC) the Servicer may not permit
any modification with respect to any Mortgage Loan that would change the Loan
Rate, defer or forgive the payment of any principal or interest (unless in
connection with the liquidation of the related Mortgage Loan) or extend the
final maturity date on the Mortgage Loan; and provided, further, that the
Servicer may modify the terms of any Mortgage Loan if (i) the Servicer would
make such modification if such Mortgage Loan were held for the Servicer's own
account and (ii) prior to such modification, the Servicer delivers to the
Trustee 

                                      -68-

<PAGE>

written notification of such modification together with the calculations
demonstrating that such modification complies with the REMIC Provisions. No
costs incurred by the Servicer or any Subservicer in respect of Servicing
Advances shall, for the purposes of distributions to Certificateholders, be
added to the amount owing under the related Mortgage Loan. Without limiting the
generality of the foregoing, the Servicer shall continue, and is hereby
authorized and empowered to execute and deliver on behalf of the Trustee and
each Certificateholder, all instruments of satisfaction or cancellation, or of
partial or full release, discharge and all other comparable instruments with
respect to the Mortgage Loans and with respect to the Mortgaged Properties. If
reasonably required by the Servicer, the Trustee shall furnish the Servicer with
any powers of attorney and other documents necessary or appropriate to enable
the Servicer to carry out its servicing and administrative duties under this
Agreement.

         Notwithstanding anything to the contrary contained herein, the
Servicer, in servicing and administering the Mortgage Loans, shall employ or
cause to be employed procedures (including collection, foreclosure and REO
Property management procedures) and exercise the same care that it customarily
employs and exercises in servicing and administering mortgage loans for its own
account, in accordance with accepted mortgage servicing practices of prudent
lending institutions servicing mortgage loans similar to the Mortgage Loans and
giving due consideration to the Certificateholders' reliance on the Servicer.

         (g) On and after such time as the Trustee receives the resignation of,
or notice of the removal of, the Servicer from its rights and obligations under
this Agreement, and with respect to resignation pursuant to Section 7.04, after
receipt by the Trustee of the Opinion of Counsel required pursuant to Section
7.04, the Trustee shall assume all of the rights and obligations of the
Servicer, subject to Section 8.02. The Servicer shall, upon request of the
Trustee but at the expense of the Servicer, deliver to the Trustee all documents
and records relating to the Mortgage Loans and an accounting of amounts
collected and held by the Servicer and otherwise use its best efforts to effect
the orderly and efficient transfer of servicing rights and obligations to the
assuming party.

         (h) The Servicer shall deliver a list of Servicing Officers to the
Trustee on or before the Closing Date.

         (i) Consistent with the terms of this Agreement, the Servicer may
consent to the placing of a lien senior to that of the Mortgage on the related
Mortgaged Property; provided that such senior lien secures a mortgage loan that
refinances a First Lien and the combined loan-to-value ratio of the related
Mortgage Loan 

                                      -69-

<PAGE>

immediately following the refinancing (based on the outstanding principal
balance of the Mortgage Loan and the original principal balance of such
refinanced mortgage loan) is not greater than the Combined Loan-to-Value Ratio
of such Mortgage Loan as of the related Cut-Off Date.

     Section 3.02 Collection of Certain Motrgage Loan Payments. (a) The Servicer
shall make reasonable efforts to collect all payments called for under the terms
and provisions of the Mortgage Loans and shall, to the extent such procedures
shall be consistent with this Agreement, follow such collection procedures as it
follows with respect to mortgage loans in its servicing portfolio comparable to
the Mortgage Loans. Consistent with the foregoing, and without limiting the
generality of the foregoing, the Servicer may in its discretion (i) waive any
prepayment penalty or late payment charge or any assumption fees or other fees
which may be collected in the ordinary course of servicing such Mortgage Loan
and (ii) arrange with a Mortgagor a schedule for the payment of interest due and
unpaid; provided that such arrangement is consistent with the Servicer's
policies with respect to the mortgage loans it owns or services; provided,
further, that notwithstanding such arrangement such Mortgage Loans will be
included in the monthly information delivered by the Servicer to the Trustee
pursuant to Section 5.03.

         (b) The Servicer shall establish and maintain a separate trust account
(the "Collection Account") titled "Bankers Trust Company of California, N.A., as
Trustee, in trust for the registered holders of Delta Funding Home Equity Loan
Asset Backed Certificates, Series 1998-2." The Collection Account shall be an
Eligible Account. The Servicer shall on the Closing Date deposit any amounts
representing payments on and any collections in respect of the Mortgage Loans
received after the related Cut-Off Date (other than interest accrued and due
prior to June 1, 1998) and prior to the Closing Date, and thereafter shall use
its best efforts to deposit within one Business Day, and shall in any event
deposit within two Business Days, following receipt thereof the following
payments and collections received or made by it (without duplication):

              (i) all payments received after the related Cut-Off Date on
         account of principal on the Mortgage Loans and all Principal
         Prepayments and Curtailments collected after the related Cut-Off Date;

             (ii) all payments received after the related Cut-Off Date on
         account of interest on the Mortgage Loans (exclusive of payments in
         respect of interest on the Mortgage Loans which have accrued and were
         due on or prior to June 1, 1998);

                                      -70-

<PAGE>

            (iii) all Net Liquidation Proceeds net of Foreclosure Profits;

             (iv) all Insurance Proceeds other than any portion thereof
constituting Net Liquidation Proceeds;

              (v) all Released Mortgaged Property Proceeds;

             (vi) any amounts payable in connection with the repurchase of any
         Mortgage Loan and the amount of any Substitution Adjustment pursuant to
         Sections 2.02, 2.04, 2.06 and 3.16; and

            (vii) any amount required to be deposited in the Collection Account
         pursuant to Sections 3.05, 3.06, 3.07, 5.02 or 5.05;

provided, however, that, with respect to each Due Period, the Servicer shall be
permitted to retain (x) from payments in respect of interest on a Mortgage Loan,
the Servicing Fee for such Mortgage Loan and (y) from payments from Mortgagors,
Liquidation Proceeds, Insurance Proceeds and Released Mortgaged Property
Proceeds, any unreimbursed Servicing Advances and Monthly Advances related
thereto. The foregoing requirements respecting deposits to the Collection
Account are exclusive, it being understood that, without limiting the generality
of the foregoing, the Servicer need not deposit in the Collection Account
amounts representing Servicing Compensation or amounts received by the Servicer
for the accounts of Mortgagors for application toward the payment of taxes,
insurance premiums, assessments and similar items.

     The Servicer may cause the institution maintaining the Collection Account
to invest any funds in the Collection Account in Eligible Investments (including
obligations of the Servicer or any of its Affiliates, if such obligations
otherwise qualify as Eligible Investments) pursuant to Section 5.05.

     Section 3.03. Withdrawals from the Colection Account. The Servicer shall
withdraw or cause to be withdrawn funds from the Collection Account for the
following purposes:

              (i) before 1:00 p.m. (California time) on the Business Day
         preceding each Distribution Date, to withdraw the portion of Available
         Funds then in the Collection Account and remit such funds to the
         Trustee for deposit to the Distribution Account;

             (ii) to reimburse the Servicer for any accrued unpaid Servicing
         Compensation which the Servicer would not have been required to deposit
         in the Collection Account and for 

                                      -71-

<PAGE>

         unreimbursed Monthly Advances and Servicing Advances. The
         Servicer's right to reimbursement for unpaid Servicing Fees and
         unreimbursed Servicing Advances shall be limited to late collections
         on the related Mortgage Loan, including Liquidation Proceeds, Released
         Mortgaged Property Proceeds, Insurance Proceeds and such other amounts
         as may be collected by the Servicer from the related Mortgagor or
         otherwise relating to the Mortgage Loan in respect of which such
         reimbursed amounts are owed. The Servicer's right to reimbursement for
         unreimbursed Monthly Advances shall be limited to late collections of
         interest on any Mortgage Loan and to Liquidation Proceeds, Released
         Mortgaged Property Proceeds and Insurance Proceeds on related Mortgage
         Loans;

            (iii) to withdraw any amount received from a Mortgagor that is
         recoverable and sought to be recovered as a voidable preference by a
         trustee in bankruptcy pursuant to the United States Bankruptcy Code in
         accordance with a final, nonappealable order of a court having
         competent jurisdiction;

             (iv) to withdraw any funds deposited in the Collection Account that
         were not required to be deposited therein (such as Servicing
         Compensation) or were deposited therein in error and to pay such funds
         to the appropriate Person;

              (v) to withdraw funds necessary for the conservation and
         disposition of REO Property pursuant to Section 3.06 to the extent not
         advanced by the Servicer;

             (vi) to reimburse the Servicer for Nonrecoverable Advances;

            (vii) to pay to the Seller collections received in respect of
         accrued interest on the Mortgage Loans due on or before June 1, 1998;

           (viii) to pay to the Servicer or the Trustee the portion of any
         Purchase Price in respect of clause (iv) of the definition thereof or
         of any Substitution Adjustment in respect of clause (b) of the
         definition thereof to the extent paid in respect of amounts incurred by
         or imposed on the Servicer or the Trustee, as the case may be; and

             (ix) to clear and terminate the Collection Account upon the
         termination of this Agreement and to pay any amounts remaining therein
         to the applicable Class R Certificateholders.

     Section 3.04. Maintenance of Hazard Insurance; Property Protection
Expenses. The Servicer shall cause to be maintained 

                                      -72-

<PAGE>

for each Mortgage Loan fire and hazard insurance naming the Servicer as loss
payee thereunder providing extended coverage in an amount which is at least
equal to the lesser of (i) the maximum insurable value of the improvements
securing such Mortgage Loan from time to time, (ii) the combined principal
balance owing on such Mortgage Loan and any mortgage loan senior to such
Mortgage Loan and (iii) the minimum amount required to compensate for damage or
loss on a replacement cost basis. The Servicer shall also maintain on property
acquired upon foreclosure or by deed in lieu of foreclosure hazard insurance
with extended coverage in an amount which is at least equal to the lesser of (i)
the maximum insurable value from time to time of the improvements which are a
part of such property, (ii) the combined principal balance owing on such
Mortgage Loan and any mortgage loan senior to such Mortgage Loan and (iii) the
minimum amount required to compensate for damage or loss on a replacement cost
basis at the time of such foreclosure, fire and or deed in lieu of foreclosure
plus accrued interest and the good-faith estimate of the Servicer of related
Servicing Advances to be incurred in connection therewith. Amounts collected by
the Servicer under any such policies shall be deposited in the Collection
Account to the extent called for by Section 3.02. In cases in which any
Mortgaged Property is located in a federally designated flood area, the hazard
insurance to be maintained for the related Mortgage Loan shall include flood
insurance to the extent such flood insurance is available and the Servicer has
determined such insurance to be necessary in accordance with accepted mortgage
loan servicing standards for mortgage loans similar to the Mortgage Loans. All
such flood insurance shall be in amounts equal to the least of (A) the amount in
clause (i) above, (B) the amount in clause (ii) above and (C) the maximum amount
of insurance available under the National Flood Insurance Act of 1968, as
amended. The Servicer shall be under no obligation to require that any Mortgagor
maintain earthquake or other additional insurance and shall be under no
obligation itself to maintain any such additional insurance on property acquired
in respect of a Mortgage Loan, other than pursuant to such applicable laws and
regulations as shall at any time be in force and as shall require such
additional insurance.

     Section 3.05. Maintenance of Mortgage Impairment Insurance Policy. In the
event that the Servicer shall obtain and maintain a blanket policy with an
insurer having a General Policy rating of A:VIII or better in Best's Key
Rating Guide insuring against fire and hazards of extended coverage on all of
the Mortgage Loans, then, to the extent such policy names the Servicer as loss
payee and provides coverage in an amount equal to the aggregate unpaid
principal balance on the Mortgage Loans without co-insurance, and otherwise
complies with the requirements of Section 3.04, the Servicer shall be deemed
conclusively to have satisfied its obligations with respect to fire and hazard
insurance coverage

                                      -73-

<PAGE>

under Section 3.04, it being understood and agreed that such blanket policy may
contain a deductible clause, in which case the Servicer shall, in the event that
there shall not have been maintained on the related Mortgaged Property a policy
complying with Section 3.04, and there shall have been a loss which would have
been covered by such policy, deposit in the Collection Account the difference,
if any, between the amount that would have been payable under a policy complying
with Section 3.04 and the amount paid under such blanket policy. Upon the
request of the Trustee, the Servicer shall cause to be delivered to the Trustee,
a certified true copy of such policy. In connection with its activities as
administrator and servicer of the Mortgage Loans, the Servicer agrees to prepare
and present, on behalf of itself, the Trustee and Certificateholders, claims
under any such policy in a timely fashion in accordance with the terms of such
policy.

     Section 3.06. Management and Realization Upon Defaulted Mortgage Loans. The
Servicer shall manage, conserve, protect and operate each REO Property for the
Certificateholders solely for the purpose of its prudent and prompt disposition
and sale. The Servicer shall, either itself or through an agent selected by the
Servicer, manage, conserve, protect and operate the REO Property in the same
manner that it manages, conserves, protects and operates other foreclosed
property for its own account, and in the same manner that similar property in
the same locality as the REO Property is managed. The Servicer shall attempt to
sell the same (and may temporarily rent the same) on such terms and conditions
as the Servicer deems to be in the best interest of the Certificateholders.

     The Servicer shall cause to be deposited, no later than two Business Days
after the receipt thereof, in the Collection Account, all revenues received with
respect to the related REO Property and shall retain, or cause the Trustee to
withdraw therefrom, funds necessary for the proper operation, management and
maintenance of the REO Property and the fees of any managing agent acting on
behalf of the Servicer.

     The disposition of REO Property shall be carried out by the Servicer for
cash at such price, and upon such terms and conditions, as the Servicer deems to
be in the best interest of the Certificateholders and, as soon as practicable
thereafter, the expenses of such sale shall be paid. The cash proceeds of sale
of the REO Property shall be promptly deposited in the Collection Account, net
of Foreclosure Profits and of any related unreimbursed Servicing Advances,
accrued and unpaid Servicing Fees and unreimbursed Monthly Advances payable to
the Servicer in accordance with Section 3.03, for distribution to the
Certificateholders in accordance with Section 5.01.

                                     -74-

<PAGE>

     The Servicer shall foreclose upon or otherwise comparably convert to
ownership Mortgaged Properties securing such of the Mortgage Loans as come into
and continue in default either when no satisfactory arrangements can be made for
collection of delinquent payments pursuant to Section 3.02 subject to the
provisions contained in the last paragraph of this Section 3.06.

     In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure, the deed or certificate of sale
shall be issued to the Trustee or to its nominee on behalf of
Certificateholders.

     In the event any Mortgaged Property is acquired as aforesaid or otherwise
in connection with a default or imminent default on a Mortgage Loan, the
Servicer shall (i) dispose of such Mortgaged Property within three years after
the close of the taxable year in which the Mortgaged Property was acquired (the
"grace period") or (ii) prior to the expiration of any extension to such grace
period which is requested on behalf of the Trust by the Servicer (at the expense
of the Trust) more than 60 days prior to the end of the grace period and granted
by the Internal Revenue Service, unless the Servicer shall have received an
Opinion of Counsel to the effect that the holding of such Mortgaged Property
subsequent to expiration of the grace period will not result in the imposition
of taxes on "prohibited transactions" as defined in Section 860F of the Code or
cause any REMIC to fail to qualify as a REMIC at any time that any Regular
Certificates are outstanding. Notwithstanding any other provision of this
Agreement, (i) no Mortgaged Property acquired by the Servicer pursuant to this
Section 3.06 shall be rented (or allowed to continue to be rented) or otherwise
used for the production of income by or on behalf of the Trust and (ii) no
construction shall take place on such Mortgaged Property in such a manner or
pursuant to any terms, in either case, that would cause such Mortgaged Property
to fail to qualify as "foreclosure property" within the meaning of Section
860G(a)(8) of the Code or result in the receipt by the Trust of any "net income
from foreclosure property" which is subject to taxation within the meaning of
Sections 860G(c) and 857(b)(4)(B) of the Code. If a period greater than the
grace period is permitted under this Agreement and is necessary to sell any REO
Property, the Servicer shall give appropriate notice to the Trustee and shall
report monthly to the Trustee as to the progress being made in selling such REO
Property.

     If the Servicer has actual knowledge that a Mortgaged Property which the
Servicer is contemplating acquiring in foreclosure or by deed in lieu of
foreclosure is located within a one-mile radius of any site with environmental
or hazardous waste risks known to the Servicer, the Servicer will notify the
Trustee prior to acquiring the Mortgaged Property. Nothing in this 

                                      -75-

<PAGE>

Section 3.06 shall affect the Servicer's right to deem certain advances
proposed to be made Nonrecoverable Advances. For the purpose of this Section
3.06, actual knowledge of the Servicer means actual knowledge of a Responsible
Officer of the Servicer involved in the servicing of the relevant Mortgage
Loan. Actual knowledge of the Servicer does not include knowledge imputable by
virtue of the availability of or accessibility to information relating to
environmental or hazardous waste sites or the locations thereof.

     Section 3.07. Trustee to Cooperate. Upon any Principal Prepayment, the
Servicer is authorized to execute, pursuant to the authorization contained in
Section 3.01(f), if the related Assignment of Mortgage has been recorded as
required hereunder, an instrument of satisfaction regarding the related
Mortgage, which instrument of satisfaction shall be recorded by the Servicer if
required by applicable law and be delivered to the Person entitled thereto. It
is understood and agreed that no expenses incurred in connection with such
instrument of satisfaction or transfer shall be reimbursed from amounts
deposited in the Collection Account. If the Trustee or Custodian is holding the
Mortgage Files, from time to time and as appropriate for the servicing or
foreclosure of any Mortgage Loan, the Trustee or Custodian shall, upon request
of the Servicer and delivery to the Trustee of a Request for Release, in the
form annexed hereto as Exhibit I, signed by a Servicing Officer, release the
related Mortgage File to the Servicer, and the Trustee or Custodian shall
execute such documents, in the forms provided by the Servicer, as shall be
necessary for the prosecution of any such proceedings or the taking of other
servicing actions. Such Request for Release shall obligate the Servicer to
return the Mortgage File to the Trustee or the Custodian, as the case may be,
when the need therefor by the Servicer no longer exists unless the Mortgage Loan
shall be liquidated, in which case, upon receipt of a certificate of a Servicing
Officer similar to that hereinabove specified, the Request for Release shall be
released by the Trustee or Custodian to the Servicer.

     In order to facilitate the foreclosure of the Mortgage securing any
Mortgage Loan that is in default following recordation of the related Assignment
of Mortgage in accordance with the provisions hereof, the Trustee shall, if so
requested in writing by the Servicer, execute an appropriate assignment in the
form provided to the Trustee by the Servicer to assign such Mortgage Loan for
the purpose of collection to the Servicer (any such assignment shall
unambiguously indicate that the assignment is for the purpose of collection
only) and, upon such assignment, such assignee for collection will thereupon
bring all required actions in its own name and otherwise enforce the terms of
the Mortgage Loan and deposit or credit the Net Liquidation Proceeds, 

                                      -76-

<PAGE>

exclusive of Foreclosure Profits, received with respect thereto in the
Collection Account. In the event that all delinquent payments due under any such
Mortgage Loan are paid by the Mortgagor and any other defaults are cured then
the assignee for collection shall promptly reassign such Mortgage Loan to the
Trustee and return it to the place where the related Mortgage File was being
maintained.

     Section 3.08. Servicing Compensation; Payment of Certain Expenses by
Servicer. Subject to Section 5.02, the Servicer shall be entitled to retain the
Servicing Fee in accordance with Section 3.02 as compensation for its services
in connection with servicing the Mortgage Loans. Moreover, additional servicing
compensation in the form of prepayment penalties or late payment charges or
other receipts not required to be deposited in the Collection Account,
including, without limitation, Foreclosure Profits and, subject to Section 5.05,
investment income on the Accounts (other than the Initial Interest Coverage
Account) shall be retained by the Servicer. The Servicer shall be required to
pay all expenses incurred by it in connection with its activities hereunder
(including payment of all other fees and expenses not expressly stated hereunder
to be for the account of the Trust or the Certificateholders) and shall not be
entitled to reimbursement therefor except as specifically provided herein.

     Section 3.09. Annual Statement as to Compliance. (a) The Servicer will
deliver to the Trustee and the Rating Agencies, on or before the last Business
Day of the fifth month following the end of the Servicer's fiscal year (December
31), beginning in 1999, an Officer's Certificate stating that (i) a review of
the activities of the Servicer during the preceding fiscal year and of its
performance under this Agreement has been made under such officer's supervision
and (ii) to the best of such officer's knowledge, based on such review, the
Servicer has fulfilled all its material obligations under this Agreement
throughout such fiscal year, or, if there has been a default in the fulfillment
of any such obligation, specifying each such default known to such officer and
the nature and status thereof. The Servicer shall promptly notify the Trustee
and each Rating Agency upon any change in the basis on which its fiscal year is
determined.

         (b) The Servicer shall deliver to the Trustee and each of the Rating
Agencies, promptly after having obtained knowledge thereof, but in no event
later than five Business Days thereafter, written notice by means of an
Officer's Certificate of any event which, with the giving of notice or the lapse
of time or both, would become an Event of Default.

     Section 3.10. Annual Servicing Review. Not later than the last Business Day
of the fifth month following the end of the Servicer's fiscal year (December
31), beginning in 1999, the 

                                      -77-

<PAGE>

Servicer, at its expense, shall cause a firm of independent public accountants
which is a member of the American Institute of Certified Public Accountants to
furnish a letter or letters to the Trustee and each Rating Agency to the effect
that such firm has, with respect to the Servicer's overall servicing operations,
examined such operations in accordance with the requirements of the Uniform
Single Attestation Program for Mortgage Bankers, and stating such firm's
conclusions relating thereto.

     Section 3.11. Access to Certain Documentation and Information Regarding the
Mortgage Loans. The Servicer shall provide to the Trustee, Custodian
Certificateholders which are federally insured savings and loan associations,
the Office of Thrift Supervision, the FDIC and the supervisory agents and
examiners of the Office of Thrift Supervision access to the documentation
regarding the Mortgage Loans required by applicable regulations of the Office of
Thrift Supervision and the FDIC (acting as operator of the SAIF or the BIF),
such access being afforded without charge but only upon reasonable request and
during normal business hours at the offices of the Servicer. Nothing in this
Section 3.11 shall derogate from the obligation of the Servicer to observe any
applicable law prohibiting disclosure of information regarding the Mortgagors
and the failure of the Servicer to provide access as provided in this Section
3.11 as a result of such obligation shall not constitute a breach of this
Section 3.11.

     Section 3.12. Maintenance of Certain Servicing Insurance Policies. The
Servicer shall during the term of its service as servicer maintain in force (i)
a policy or policies of insurance covering errors and omissions in the
performance of its obligations as servicer hereunder and (ii) a fidelity bond in
respect of its officers, employees or agents. Each such policy or policies and
bond shall, together, comply with the requirements from time to time of Fannie
Mae for persons performing servicing for mortgage loans purchased by Fannie Mae.

     Section 3.13. Reports to the Securities and Exchange Commission. The
Trustee shall, on behalf of the Trust, cause to be filed with the Securities and
Exchange Commission any periodic reports required to be filed under the
provisions of the Securities Exchange Act of 1934, as amended, and the rules and
regulations of the Securities and Exchange Commission thereunder. Upon the
request of the Trustee, each of the Seller and the Servicer shall cooperate with
the Trustee in the preparation of any such report and shall provide to the
Trustee in a timely manner all such information or documentation as the Trustee
may reasonably request in connection with the performance of its duties and
obligations under this Section 3.13.

                                      -78-

<PAGE>

         Section 3.14. Reports of Foreclosures and Abandonments of Mortgaged
Properties, Returns Relating to . The Servicer shall make reports of
foreclosures and abandonments of any Mortgaged Property for each year beginning
in 1998. The Servicer shall file reports relating to each instance occurring
during the previous calendar year in which the Servicer (i) on behalf of the
Trustee acquires an interest in any Mortgaged Property through foreclosure or
other comparable conversion in full or partial satisfaction of a Mortgage Loan
or (ii) knows or has reason to know that any Mortgaged Property has been
abandoned. The reports from the Servicer shall be in form and substance
sufficient to meet the reporting requirements imposed by Sections 6050J, 6050H
and 6050P of the Code.

     Section 3.15. Advances by the Servicer. (a) Not later than 1:00 p.m.
California time on the Business Day preceding each Distribution Date, the
Servicer shall remit to the Trustee for deposit in the Distribution Account an
amount to be distributed on the related Distribution Date pursuant to Section
5.01, equal to the interest accrued on each Mortgage Loan through the related
Due Date, but not received as of the close of business on the last day of the
related Due Period (net of the Servicing Fee) such amount being defined herein
as the "Monthly Advance." With respect to any Balloon Loan that is delinquent on
its maturity date, the Servicer will continue to make Monthly Advances with
respect to such Balloon Loan in an amount equal to one month's interest on the
unpaid principal balance at the applicable Loan Rate (net of the Servicing Fee)
according to the original amortization schedule for such Mortgage Loan. The
obligation to make Monthly Advances with respect to each Mortgage Loan shall
continue until such Mortgage Loan becomes a Liquidated Mortgage Loan.

         (b) Notwithstanding anything herein to the contrary, no Servicing
Advance or Monthly Advance shall be required to be made hereunder if the
Servicer determines that such Servicing Advance or Monthly Advance would, if
made, constitute a Nonrecoverable Advance.

     Section 3.16. Optional Purchase of Defaulted Mortgage Loans. The Servicer,
in its sole discretion, shall have the right to elect (by written notice sent to
the Trustee) to purchase for its own account from the Trust any Mortgage Loan
which is 90 days or more Delinquent in the manner and at the price specified in
Section 2.02. The Purchase Price for any Mortgage Loan purchased hereunder shall
be deposited in the Collection Account and the Trustee, upon receipt of such
deposit, shall release or cause to be released to the purchaser of such Mortgage

                                      -79-

<PAGE>

Loan the related Mortgage File and shall execute and deliver such instruments of
transfer or assignment prepared by the purchaser of such Mortgage Loan, in each
case without recourse, as shall be necessary to vest in the purchaser of such
Mortgage Loan any Mortgage Loan released pursuant hereto and the purchaser of
such Mortgage Loan shall succeed to all the Trustee's right, title and interest
in and to such Mortgage Loan and all security and documents related thereto.
Such assignment shall be an assignment outright and not for security. The
purchaser of such Mortgage Loan shall thereupon own such Mortgage Loan, and all
security and documents, free of any further obligation to the Trustee or the
Certificateholders with respect thereto.

     Section 3.17. Superior Liens. The Servicer shall file (or cause to be
filed) a request for notice of any action by a superior lienholder under a First
Lien for the protection of the Trustee's interest, where permitted by local law
and whenever applicable state law does not require that a junior lienholder be
named as a party defendant in foreclosure proceedings in order to foreclose such
junior lienholder's equity of redemption.

         If the Servicer is notified that any superior lienholder has
accelerated or intends to accelerate the obligations secured by the First Lien,
or has declared or intends to declare a default under the mortgage or the
promissory note secured thereby, or has filed or intends to file an election to
have the Mortgaged Property sold or foreclosed, the Servicer shall take, on
behalf of the Trust, whatever actions are necessary to protect the interests of
the Certificateholders and/or to preserve the security of the related Mortgage
Loan, subject to the application of the REMIC Provisions in accordance with the
terms of this Agreement. The Servicer shall immediately notify the Trustee of
any such action or circumstances. The Servicer shall advance the necessary funds
to cure the default or reinstate the superior lien, if such advance is in the
best interests of the Certificateholders in accordance with the servicing
standards in Section 3.01. The Servicer shall not make such an advance except to
the extent that it determines in its reasonable good faith judgment that the
advance would be recoverable from Liquidation Proceeds on the related Mortgage
Loan and in no event in an amount that is greater than the Principal Balance of
the related Mortgage Loan. The Servicer shall thereafter take such action as is
necessary to recover the amount so advanced.

     Section 3.18. Assumption Agreements. When a Mortgaged Property has been or
is about to be conveyed by the Mortgagor, the Servicer shall, to the extent it
has knowledge of such conveyance or prospective conveyance, exercise its right
to accelerate the maturity of the related Mortgage Loan under any "due-on-sale"
clause contained in the related Mortgage or Mortgage Note; provided, however,
that the Servicer shall not exercise any such right if the "due-on-sale" clause,
in the reasonable belief of the 

                                      -80-

<PAGE>

Servicer, is not enforceable under applicable law. In such event, the Servicer
shall enter into an assumption and modification agreement with the person to
whom such property has been or is about to be conveyed, pursuant to which such
person shall become liable under the Mortgage Note and, unless prohibited by
applicable law, the Mortgagor shall remain liable thereon. The Servicer, in
accordance with accepted mortgage loan servicing standards for mortgage loans
similar to the Mortgage Loans, is also authorized to enter into a substitution
of liability whereby such person is substituted as mortgagor and becomes liable
under the Mortgage Note. The Servicer shall notify the Trustee that any such
substitution or assumption agreement has been completed by forwarding to the
Trustee the original of such substitution or assumption agreement which original
shall be added by the Trustee to the related Mortgage File and shall, for all
purposes, be considered a part of such Mortgage File to the same extent as all
other documents and instruments constituting a part thereof. In connection with
any assumption or substitution agreement entered into pursuant to this Section
3.18, the Servicer shall not change the Loan Rate or the Monthly Payment, defer
or forgive the payment of principal or interest, reduce the outstanding
principal amount or extend the final maturity date on such Mortgage Loan.

     Notwithstanding the foregoing paragraph or any other provision of this
Agreement, the Servicer shall not be deemed to be in default, breach or any
other violation of its obligations hereunder by reason of any assumption of a
Mortgage Loan by operation of law or any assumption which the Servicer may be
restricted by law from preventing, for any reason whatsoever.

     Section 3.19. Payment of Taxes, Insurance and Other Charges. With respect
to each Mortgage Loan, the Servicer shall maintain accurate records reflecting
fire and hazard insurance coverage.

     With respect to each Mortgage Loan as to which the Servicer maintains
escrow accounts, the Servicer shall maintain accurate records reflecting the
status of ground rents, taxes, assessments, water rates and other charges which
are or may become a lien upon the Mortgaged Property and the status of primary
mortgage guaranty insurance premiums, if any, and fire and hazard insurance
coverage and shall obtain, from time to time, all bills for the payment of such
charges (including renewal premiums) and shall effect payment thereof prior to
the applicable penalty or termination date and at a time appropriate for
securing maximum discounts allowable, employing for such purpose deposits of the
Mortgagor in any escrow account which shall have been estimated and accumulated
by the Servicer in amounts sufficient for such purposes, as allowed under the
terms of the Mortgage. To the extent that a Mortgage does not provide for escrow
payments, the Servicer shall, if it has 

                                      -81-

<PAGE>

received notice of a default or deficiency, monitor such payments to determine
if they are made by the Mortgagor.

                  ARTICLE IV Initial Interest Coverage Account

     Section 4.01. [Reserved]

     Section 4.02 Initial Interest Coverage Account and Prefunding Account. (a)
The Trustee has heretofore established or caused to be established and shall
hereafter maintain or cause to be maintained a separate account denominated a
Initial Interest Coverage Account, which is and shall continue to be an Eligible
Account in the name of the Trustee and shall be designated "Bankers Trust
Company of California, N.A., as Trustee of the Delta Funding Home Equity Loan
Trust Series 1998-2 Initial Interest Coverage Account". The Initial Interest
Coverage Account shall be treated as an "outside reserve fund" under applicable
Treasury regulations and will not be part of any REMIC. Any investment earnings
on the Initial Interest Coverage Account will be treated as owned by the Seller
and will be taxable to the Seller. The amount on deposit in the Initial Interest
Coverage Account shall be invested in Eligible Investments in accordance with
the provisions of Section 5.05.

     The Trustee has heretofore established or caused to be established and
shall hereafter maintain or cause to be maintained a separate account
denominated a Pre-Funding Account, which is and shall continue to be an Eligible
Account in the name of the Trustee and shall be designated "Bankers Trust
Company of California, N.A., as Trustee of the Delta Funding Home Equity Loan
Trust Series 1998-2 Pre-Funding Account". The Pre-Funding Account shall be
treated as an "outside reserve fund" under applicable Treasury regulations and
will not be part of any REMIC. Any Pre-Funding Earnings will be deposited into
the Initial Interest Coverage Account on each Pre-Funding Distribution Date;
provided, however, that if the final Subsequent Transfer Date occurs after the
Distribution Date in a month, on such Subsequent Transfer Date, the Trustee
shall (i) transfer the Excess Funding Amount(s) from the Pre-Funding Account to
the Distribution Account, (ii) transfer Pre-Funding Earnings to the Initial
Interest Coverage Account and (iii) close the Pre-Funding Account. The amount on
deposit in the Pre-Funding Account shall be invested in Eligible Investments in
accordance with the provisions of Section 5.05. All investment earnings on funds
on deposit in the Initial Interest Coverage Account and the Pre-Funding Account
will be treated as owned by, and will be taxable to, the Seller.

                                      -82-

<PAGE>

         (b) On the Closing Date, the Seller will cause to be deposited the
Initial Interest Deposit in the Distribution Account and the Original
Capitalized Interest Deposit into the Initial Interest Coverage Account from the
sale of the Offered Certificates. On the Closing Date, the Seller will cause to
be deposited the Pre-Funding Amount in the Pre-Funding Account from the sale of
the Offered Certificates.

         (c) On each Pre-Funding Distribution Date, the Trustee shall transfer
from the Initial Interest Coverage Account to the Distribution Account the
Capitalized Interest Requirement, if any, for such Distribution Date; provided,
however, that on the final Subsequent Transfer Date the Trustee shall (i)
transfer the Capitalized Interest Requirement, if any, for the following
Distribution Date from the Initial Interest Coverage Account to the Distribution
Account, (ii) remit the balance of the funds on deposit in the Initial Interest
Coverage Account to the Seller and (iii) close the Initial Interest Coverage
Account.

         (d) On each Subsequent Transfer Date, the Seller shall instruct the
Trustee to withdraw from the Pre-Funding Account an amount equal to 100% of the
aggregate Principal Balances of the Subsequent Mortgage Loans sold to the Trust
on such Subsequent Transfer Date and pay such amount to or upon the order of the
Seller with respect to such transfer.

         (e) If at the end of the Funding Period amounts still remain in the
Pre-Funding Account, the Servicer shall instruct the Trustee to withdraw such
amounts from the Pre-Funding Account on the immediately following Distribution
Date and deposit such amounts in the Distribution Account.

         (f) The Initial Interest Coverage Account and Pre-Funding Account shall
be closed on the Distribution Date immediately following the end of the Funding
Period. All amounts, if any, remaining in the Initial Interest Coverage Account
on such day shall be paid to the Seller.

                                    ARTICLE V

                           Payments and Statements to
                Certificateholders; Rights of Certificateholders

     Section 5.01. Distributions. (a) On each Distribution Date, the Trustee
shall withdraw the Interest Remittance Amount for each Loan Group from the
Distribution Account and apply such amounts in the following order of priority,
in each case, to the extent of the funds remaining therefor:

                                      -83-

<PAGE>

         A.       Loan Group F:

                  (i)      to the Trustee, the Trustee Fee for such Loan Group 
                           and Distribution Date;

                  (ii)     concurrently, to the Classes of Senior Certificates
                           in Certificate Group F, the related Class Interest
                           Distribution for such Distribution Date;

                  (iii)    sequentially, to the Class M-1F, Class M-2F and Class
                           B-1F Certificates, in that order, the related Class
                           Monthly Interest Amount;

                  (iv)     to fund the Subordination Increase Amount for
                           Certificate Group F as part of the related Principal
                           Distribution Amount; and

                  (v)      the remainder pursuant to clause C. below.

         B.       Loan Group A:

                  (i)      to the Trustee, the Trustee Fee for such Loan Group 
                           and Distribution Date;

                  (ii)     concurrently, to the Classes of Senior Certificates
                           in Certificate Group A, the related Class Interest
                           Distribution for such Distribution Date;

                  (iii)    sequentially, to the Class M-1A, Class M-2A and Class
                           B-1A Certificates, in that order, the related Class
                           Monthly Interest Amount;

                  (iv)     to fund the Subordination Increase Amount for
                           Certificate Group A as part of the related Principal
                           Distribution Amount; and

                  (v)      the remainder pursuant to clause D. below.

         C.       Remaining Interest and Excess Overcollateralization Amount 
for Loan Group F:

                  (i)      sequentially, to the Class M-1F, Class M-2F and
                           Class B-1F Certificates, in that order, an amount
                           equal to the related Class Interest Carryover
                           Shortfall;

                                   -84-

<PAGE>

                  (ii)     sequentially, to the Class M-1F, Class M-2F and
                           Class B-1F Certificates, in that order, the
                           related Class Principal Carryover Shortfall;

                  (iii)    to fund any amount listed in clauses D. (i) and
                           (ii) below, in that order, which were not fully
                           funded as provided therein; and

                  (iv)     concurrently, to the Class M-1F, Class M-2F and
                           Class B-1F Certificates, any related LIBOR
                           Carryover, allocated pro rata among such Classes
                           in proportion to their respective amounts of LIBOR
                           Carryover; and

                  (v)      to the Residual Certificates, the remainder.

         D.       Remaining Interest and Excess Overcollateralization Amount for
                  Loan Group A:

                  (i)      sequentially, to the Class M-1A, Class M-2A and
                           Class B-1A Certificates, in that order, an amount
                           equal to the related Class Interest Carryover
                           Shortfall;

                  (ii)     sequentially, to the Class M-1A, Class M-2A and
                           Class B-1A Certificates, in that order, the
                           related Class Principal Carryover Shortfall;

                  (iii)    to fund any amount listed in clauses C. (i) and
                           (ii) above, in that order, which were not fully
                           funded as provided therein;

                  (iv)     concurrently, to the Class A-2A, Class M-1A, Class
                           M-2A and Class B-1A Certificates, any related
                           LIBOR Carryover allocated pro rata among such
                           Classes in proportion to their respective amounts
                           of LIBOR Carryover; and

                  (v)      to the Residual Certificates, the remainder.

         On each Distribution Date, the Class Interest Distribution for each
Class of Senior Certificates in a Certificate Group will be distributed on an
equal priority and any shortfall in the amount required to be distributed as
interest thereon to each such Class will be allocated between such Classes pro
rata based on the amount that would have been distributed on each such Class in
the absence of such shortfall.

         (b) On each Distribution Date, the Trustee shall withdraw each Basic
Principal Amount and, on the Distribution Date 

                                      -85-

<PAGE>

immediately following the end of the Funding Period, each Excess Funding Amount
from the Distribution Account and shall apply such amount together with the
amount, if any, included in the Principal Distribution Amount pursuant to
Section 5.01(a)A.(iv) or B.(iv)hereof in the following order of priority, in
each case, to the extent of the funds remaining therefor:

         A.       Loan Group F:

                 (i)       to the Senior Certificates in Certificate Group F,
                           the related Senior Principal Distribution Amount plus
                           the related Excess Funding Amount, if any, allocated
                           in the following order of priority:

                           (a)      to the Class A-6F Certificates, the Class
                                    A-6F Principal Distribution, until the Class
                                    Principal Balance thereof has been reduced
                                    to zero; and

                           (b)      sequentially, to the Class A-1F, Class A-2F,
                                    Class A-3F, Class A-4F, Class A-5F and Class
                                    A-6F Certificates, in that order, until the
                                    respective Class Principal Balances thereof
                                    have been reduced to zero; and

                 (ii)      on and after the related Stepdown Date and so long as
                           a Trigger Event for the related Certificate Group is
                           not in effect, sequentially, to the Class M-1F, Class
                           M-2F and Class B-1F Certificates, in that order, the
                           related Class Principal Distribution Amount until the
                           respective Class Principal Balances thereof have been
                           reduced to zero; and

                 (iii)     to the Residual Certificates, any remaining 
                           principal.

         B.       Loan Group A:

                  (i)      to the Senior Certificates in Certificate Group A,
                           the related Senior Principal Distribution Amount plus
                           the related Excess Funding Amount, if any allocated
                           in the following order of priority;

                                    (a) 100% to the Class A-2A Certificates
                           until the earlier to occur of (i) the 21st
                           Distribution Date and (ii) the Distribution Date on
                           which the Class Principal Balance thereof is reduced
                           to zero;

                                      -86-

<PAGE>

                                    (b) if the Class A-2A Certificates are
                           outstanding, concurrently, 90% to the Class A-1A
                           Certificates and 10% to the Class A-2A Certificates
                           until the Class Principal Balance of the Class A-1A
                           Certificates is reduced to zero; and

                                    (c) to the Class A-1A or Class A-2A
                           Certificates whichever is outstanding, until the
                           Class Principal Balance thereof is reduced to zero.

                 (ii)      on and after the related Stepdown Date and so long as
                           a Trigger Event for the related Certificate Group is
                           not in effect sequentially, to the Class M-1A, Class
                           M-2A and Class B-1A Certificates, in that order, the
                           related Class Principal Distribution Amount until the
                           Class Principal Balances thereof have been reduced to
                           zero; and;

                 (iii)     to the Residual Certificates, any remaining 
                           principal.

         Notwithstanding the priorities set forth in clauses A.(i) and B.(i)
above, if the aggregate Class Principal Balance of the related Subordinate
Certificates is reduced to zero, the applicable Senior Principal Distribution
Amount shall be distributed concurrently to each Class of Senior Certificates in
the applicable Certificate Group on a pro rata basis in accordance with their
respective Class Principal Balances.

         Notwithstanding the foregoing, in the event that the Class Principal
Balances of all of the Senior Certificates relating to a Certificate Group have
been reduced to zero either prior to the Distribution Date in July 2001 or
thereafter during the continuation of a Trigger Event for such Certificate
Group, all amounts of principal that would have been distributed to such Senior
Certificates will be distributed to the related Subordinate Certificates of such
Certificate Group sequentially in the following order: Class M-1, Class M-2,
Class B-1. Similarly, if the Class Principal Balance of the Class M-1
Certificates has been reduced to zero and a Trigger Event for such Certificate
Group is continuing, all amounts of principal that would have been distributed
to such Class M-1 Certificates will be distributed to the related Class M-2 and
Class B-1 Certificates. Finally, if the Class Principal Balance of the Class M-2
Certificates has been reduced to zero, and a Trigger Event for such Certificate
Group is continuing, all amounts of principal that would have been distributed
on such Class M-2 

                                      -87-

<PAGE>

Certificates will be distributed to the related Class B-1 Certificates.

     (d) Method of Distribution. The Trustee shall make distributions in respect
of a Distribution Date to each Certificateholder of record on the related Record
Date (other than as provided in Section 10.01 respecting the final
distribution), in the case of Holders of Offered Certificates, by check or money
order mailed to such Certificateholder at the address appearing in the
Certificate Register, or, upon written request by a Holder of an Offered
Certificate delivered to the Trustee at least five Business Days prior to such
Record Date, by wire transfer (but only if such Certificateholder is the
Depository or such Certificateholder owns of record one or more Offered
Certificates aggregating at least $1,000,000 Original Class Principal Balance),
and, in the case of Holders of Notional Amount or Residual Certificates, by wire
transfer. Distributions among Certificateholders shall be made in proportion to
the Percentage Interests evidenced by the Certificates held by such
Certificateholders.

     (e) Distributions on Book-Entry Certificates. Each distribution with
respect to a Book-Entry Certificate shall be paid to the Depository, which shall
credit the amount of such distribution to the accounts of its Depository
Participants in accordance with its normal procedures. Each Depository
Participant shall be responsible for disbursing such distribution to the
Certificate Owners that it represents and to each indirect participating
brokerage firm (a "brokerage firm" or "indirect participating firm") for which
it acts as agent. Each brokerage firm shall be responsible for disbursing funds
to the Certificate Owners that it represents. All such credits and disbursements
with respect to a Book-Entry Certificate are to be made by the Depository and
the Depository Participants in accordance with the provisions of the
Certificates. None of the Trustee, the Paying Agent, the Certificate Registrar,
the Depositor, the Servicer or the Seller shall have any responsibility therefor
except as otherwise provided by applicable law.

     Section 5.02. Compensating Interest. Not later than the Determination Date,
the Servicer shall remit to the Trustee for deposit to the Collection Account an
amount equal to the lesser of (A) the aggregate of the Prepayment Interest
Shortfalls for the related Distribution Date resulting from Principal
Prepayments during the related Due Period and (B) its aggregate Servicing Fee
received in the related Due Period. The Servicer shall not have the right to
reimbursement for any amounts deposited to the Collection Account pursuant to
this Section 5.02.

                                      -88-

<PAGE>

     Section 5.03. Statements. (a) Not later than 1:00 p.m., California time, on
the fifth Business Day prior to each Distribution Date, the Servicer shall
deliver to the Trustee by electronic modem a computer file containing the
information called for by clauses (i) through (xxiii) below as of the end of the
preceding Due Period and such other information as the Trustee shall reasonably
require. Not later than 1:00 p.m., California time, on each Determination Date,
the Trustee shall deliver to the Servicer and the Seller by telecopy, with a
hard copy thereof to be delivered on the succeeding Distribution Date, a
confirmation of the items in clause (i) below. Not later than one Business Day
prior to each Distribution Date the Trustee shall deliver a statement (the
"Trustee's Remittance Report") containing the information set forth below with
respect to such Distribution Date, which information shall be based upon the
information furnished by the Servicer upon which the Trustee shall conclusively
rely without independent verification or calculation thereof:

             (i)  The Available Funds for each Certificate Group and each 
         Class's Certificate Rate for the related Distribution Date;

            (ii)  the aggregate amount of the distribution to each Class of
         Certificates on such Distribution Date;

           (iii)  the amount of the distribution set forth in paragraph (i)
         above in respect of interest and the amount thereof in respect of any
         Class Interest Carryover Shortfall, and the amount of any Class
         Interest Carryover Shortfall remaining;

            (iv)  the amount of the distribution set forth in paragraph (i)
         above in respect of principal and the amount thereof in respect of
         the Class Principal Carryover Shortfall, and any remaining Class
         Principal Carryover Shortfall;

             (v)  the amount of Excess Interest for each Loan Group paid as 
         principal;

            (vi)  the Servicing Fee;

           (vii)  the Loan Group Balance of each Loan Group and the Pool
         Balance, in each case as of the close of business on the last day of
         the preceding Due Period;

          (viii)  the Class Principal Balance of each Class of Certificates
         after giving effect to payments allocated to principal above;

 
                                      -89-

<PAGE>
            (ix)  each Overcollateralization Amount and each Required
         Overcollateralization Amount as of the close of business on the
         Distribution Date, after giving effect to distributions of principal on
         such Distribution Date;

             (x)  for each Certificate Group, whether a Trigger Event or a
         Cumulative Loss Event has occurred and is continuing;

            (xi)  The number and Principal Balances of all Mortgage Loans
         in each Loan Group that were the subject of Principal Prepayments
         during the Due Period;

           (xii)  The amount of all Curtailments in each Loan Group that were
         received during the Due Period;

          (xiii)  The principal portion of all Monthly Payments in each Loan
         Group received during the Due Period;

           (xiv)  The interest portion of all Monthly Payments in each Loan
         Group received on the Mortgage Loans during the Due Period;

            (xv)  For each Certificate Group, the amount of the Monthly Advances
         and the Compensating Interest payment to be made on the Determination
         Date;

           (xvi)  The amount to be distributed to the Class R Certificateholders
for the Distribution Date;

          (xvii)  The weighted average remaining term to maturity of the
         Mortgage Loans in each Loan Group and the weighted average Loan Rate;

         (xviii)  The amount of all payments or reimbursements to the Servicer
         pursuant to Sections 3.03(ii) and (vi);

           (xix)  The number of Mortgage Loans in each Loan Group outstanding at
         the beginning and at the end of the related Due Period;

            (xx)  For each Certificate Group, the amount of Liquidation Loan
         Losses experienced during the preceding Due Period and the Loan Losses
         and the Cumulative Net Losses as a percentage of the Cut-Off Date Pool
         Balance;

           (xxi)  For each Loan Group, as of the end of the preceding calendar
         month, the number and Principal Balance of Mortgage Loans which are
         30-59 days delinquent; the number 

                                      -90-

<PAGE>

         and Principal Balance of Mortgage Loans which are 60-89 days
         delinquent; the number and Principal Balance of Mortgage Loans which
         are 90 or more days delinquent; the number and Principal Balance of
         Mortgage Loans which are in foreclosure; and the number and Principal
         Balance of Mortgage Loans which are REO Property;

            (xxii) For each Certificate Group the calculation of the Trigger
         Event and the Cumulative Loss Event;

           (xxiii) For each Loan Group, the number and aggregate Principal
         Balance of Mortgage Loans, other than Mortgage Loans in default or
         imminent default, that were modified by the Servicer during the related
         Due Period; and

            (xxiv) For each Pre-Funding Distribution Date, the remaining
         Allocated Pre-Funded Amount.

     The Trustee shall forward such report to the Servicer, the Seller, the
Certificateholders, the Rating Agencies, Bloomberg (at 499 Park Avenue, New
York, New York 10022, Attention: Mike Geller) and Intex Solutions (at 35
Highland Circle, Needham, Massachusetts 02144, Attention: Harold Brennman) on
the Distribution Date. The Trustee may fully rely upon and shall have no
liability with respect to information provided by the Servicer. The Servicer
shall calculate all items in clauses (i) - (xxiv) above.

     To the extent that there are inconsistencies between the telecopy of the
Trustee's Remittance Report and the hard copy thereof, the Servicer may rely
upon the latter.

     In the case of information furnished pursuant to subclauses (ii), (iii),
(iv) and (vi) above, the amounts shall be expressed in a separate section of the
report as a dollar amount for each Class for each $1,000 original dollar amount
as of the related Cut-Off Date.

     (b) Within a reasonable period of time after the end of each calendar year,
the Trustee shall furnish to each Person who at any time during the calendar
year was a Holder of a Regular Certificate, if requested in writing by such
Person, such information as is reasonably necessary to provide to such Person a
statement containing the information set forth in subclauses (iii) and (iv)
above, aggregated for such calendar year or applicable portion thereof during
which such Person was a Certificateholder. Such obligation of the Trustee shall
be deemed to have been satisfied to the extent that substantially comparable
information shall be prepared and furnished by the Trustee to Certificateholders
pursuant to any requirements of the Code as are in force from time to time.

                                      -91-

<PAGE>

     (c) On each Distribution Date, the Trustee shall forward to the Class R
Certificateholders a copy of the reports forwarded to the Holders of the Regular
Certificates in respect of such Distribution Date and a statement setting forth
the amounts actually distributed to the Class R Certificateholders on such
Distribution Date together with such other information as the Trustee deems
necessary or appropriate.

     (d) Within a reasonable period of time after the end of each calendar year,
the Trustee shall deliver to each Person who at any time during the calendar
year was a Class R Certificateholder, if requested in writing by such Person,
such information as is reasonably necessary to provide to such Person a
statement containing the information provided pursuant to the previous paragraph
aggregated for such calendar year or applicable portion thereof during which
such Person was a Class R Certificateholder. Such obligation of the Trustee
shall be deemed to have been satisfied to the extent that substantially
comparable information shall be prepared and furnished to Certificateholders by
the Trustee pursuant to any requirements of the Code as from time to time in
force.

     (e) The Servicer and the Trustee shall furnish to each Certificateholder
(if requested in writing), during the term of this Agreement, such periodic,
special or other reports or information, whether or not provided for herein, as
shall be necessary, reasonable or appropriate with respect to the
Certificateholder or otherwise with respect to the purposes of this Agreement,
all such reports or information to be provided by and in accordance with such
applicable instructions and directions (if requested in writing) as the
Certificateholder may reasonably require; provided that the Servicer and the
Trustee shall be entitled to be reimbursed by such Certificateholder for their
respective fees and actual expenses associated with providing such reports, if
such reports are not generally produced in the ordinary course of their
respective businesses or readily obtainable.

     (f) Reports and computer diskettes or files furnished by the Servicer
pursuant to this Agreement shall be deemed confidential and of a proprietary
nature, and shall not be copied or distributed except to the extent required by
law or to the Rating Agencies. No Person entitled to receive copies of such
reports or diskettes or files or lists of Certificateholders shall use the
information therein for the purpose of soliciting the customers of the Seller or
for any other purpose except as set forth in this Agreement.

                                      -92-

<PAGE>

     Section 5.04. Distribution Account. The Trustee shall establish with
Bankers Trust Company of California, N.A., a separate account (the "Distribution
Account") titled "Bankers Trust Company of California, N.A., as Trustee, in
trust for the registered holders of Delta Funding Home Equity Loan Asset-Backed
Certificates, Series 1998-2." The Distribution Account shall be an Eligible
Account. The Trustee shall deposit any amounts representing payments on and any
collections in respect of the Mortgage Loans received by it immediately
following receipt thereof, including, without limitation, all amounts withdrawn
by the Servicer from the Collection Account pursuant to Section 3.03 for deposit
to the Distribution Account. Amounts on deposit in the Distribution Account may
be invested in Eligible Investments pursuant to Section 5.05.

     Section 5.05. Investment of Accounts. (a) So long as no Event of Default
shall have occurred and be continuing, and consistent with any requirements of
the Code, all or a portion of any Account held by the Trustee shall be invested
and reinvested by the Trustee, as directed in writing by the Servicer, in one or
more Eligible Investments bearing interest or sold at a discount. If an Event of
Default shall have occurred and be continuing or if the Servicer does not
provide investment directions, the Trustee shall invest all Accounts in Eligible
Investments described in paragraph (vi) of the definition of Eligible
Investments. No such investment in any Account shall mature later than the
Business Day immediately preceding the next Distribution Date (except that (i)
if such Eligible Investment is an obligation of the Trustee, then such Eligible
Investment shall mature not later than such Distribution Date and (ii) any other
date may be approved by the Rating Agencies).

     (b) If any amounts are needed for disbursement from any Account held by the
Trustee and sufficient uninvested funds are not available to make such
disbursement, the Trustee shall cause to be sold or otherwise converted to cash
a sufficient amount of the investments in such Account. The Trustee shall not be
liable for any investment loss or other charge resulting therefrom unless the
Trustee's failure to perform in accordance with this Section 5.05 is the cause
of such loss or charge.

     (c) Subject to Section 9.01, the Trustee shall not in any way be held
liable by reason of any insufficiency in any Account held by the Trustee
resulting from any investment loss on any Eligible Investment included therein
(except to the extent that the Trustee is the obligor and has defaulted thereon
or as provided in subsection (b) of this Section 5.05).

     (d) The Trustee shall invest and reinvest funds in the Accounts held by the
Trustee, to the fullest extent practicable, 

                                      -93-

<PAGE>

in such manner as the Servicer shall from time to time direct as set forth in
Section 5.05(a), but only in one or more Eligible Investments.

     (e) So long as no Event of Default shall have occurred and be continuing,
all net income and gain realized from investment of, and all earnings on, funds
deposited in the Collection Account and the Distribution Account shall be for
the benefit of the Servicer as servicing compensation (in addition to the
Servicing Fee), and shall be subject to withdrawal on or before the first
Business Day of the month following the month in which such income or gain is
received. The Servicer shall deposit in the Collection Account, the Distribution
Account or the Initial Interest Coverage Account, as the case may be, the amount
of any loss incurred in respect of any Eligible Investment held therein which is
in excess of the income and gain thereon immediately upon realization of such
loss, without any right to reimbursement therefore from its own funds.

     Section 5.06. Allocation of Losses. On each Distribution Date, the Servicer
shall determine the total of the Applied Realized Loss Amounts for each
Certificate Group for such Distribution Date. The Applied Realized Loss Amount
for each Certificate Group for any Distribution Date shall be applied by
reducing the Class Principal Balance of each Class of Subordinate Certificates
in such Certificate Group in the following order, Class B, Class M-2 and Class
M-1, in each case until the respective Class Principal Balance thereof is
reduced to zero. Any Applied Realized Loss Amount allocated to a Class of
Certificates shall be allocated among the Certificates of such Class in
proportion to their respective Percentage Interests.

                                   ARTICLE VI

                                The Certificates

     Section 6.01. The Certificates. Each of the Offered Certificates and the
Residual Certificates shall be substantially in the forms set forth in Exhibits
A and B respectively, and shall, on original issue, be executed, authenticated
and delivered by the Trustee to or upon the order of the Seller concurrently
with the sale and assignment to the Trustee of the Trust. Each Class of Offered
Certificates shall be initially evidenced by one or more certificates
representing a fraction of the applicable Original Class Principal Balance or
Notional Amount, as applicable, and shall be held in minimum dollar
denominations of $25,000 and integral multiples of $1,000 in excess thereof,
except that one of each Class of the Offered Certificate may be in a different
denomination so that the sum of the denominations of all 

                                      -94-

<PAGE>

outstanding Offered Certificates shall equal the aggregate Original Class
Principal Balance or Notional Amount, as applicable. The Residual Certificates
shall be held in minimum Percentage Interests of 20%.

     The Certificates shall be executed by manual or facsimile signature on
behalf of the Trustee by a Responsible Officer. Certificates bearing the manual
or facsimile signatures of individuals who were, at the time when such
signatures were affixed, authorized to sign on behalf of the Trustee shall bind
the Trust, notwithstanding that such individuals or any of them have ceased to
be so authorized prior to the authentication and delivery of such Certificates
or did not hold such offices at the date of such Certificate. No Certificate
shall be entitled to any benefit under this Agreement, or be valid for any
purpose, unless such Certificate shall have been manually authenticated by the
Trustee substantially in the form provided for herein, and such authentication
upon any Certificate shall be conclusive evidence, and the only evidence, that
such Certificate has been duly authenticated and delivered hereunder. All
Certificates shall be dated the date of their authentication. Subject to Section
6.02(c), the Offered Certificates shall be Book-Entry Certificates. The Residual
Certificates shall not be Book-Entry Certificates.

     Section 6.02. Registration of Transfer and Exchange of Certificates. (a)The
Certificate Registrar shall cause to be kept at the Corporate Trust Office a
Certificate Register in which, subject to such reasonable regulations as it may
prescribe, the Certificate Registrar shall provide for the registration of
Certificates and of transfers and exchanges of Certificates as herein provided.
The Trustee shall initially serve as Certificate Registrar for the purpose of
registering Certificates and transfers and exchanges of Certificates as herein
provided.

     Upon surrender for registration of transfer of any Certificate at any
office or agency of the Certificate Registrar maintained for such purpose
pursuant to the foregoing paragraph, and, in the case of a Residual Certificate,
upon satisfaction of the conditions set forth below, the Trustee on behalf of
the Trust shall execute, authenticate and deliver, in the name of the designated
transferee or transferees, one or more new Certificates of the same aggregate
Percentage Interest.

     At the option of the Certificateholders, Certificates may be exchanged for
other Certificates in authorized denominations and the same aggregate Percentage
Interests, upon surrender of the Certificates to be exchanged at any such office
or agency. Whenever any Certificates are so surrendered for exchange, the
Trustee shall execute and authenticate and deliver the 

                                      -95-

<PAGE>

Certificates which the Certificateholder making the exchange is entitled to
receive. Every Certificate presented or surrendered for registration of transfer
or exchange shall (if so required by the Trustee or the Certificate Registrar)
be duly endorsed by, or be accompanied by a written instrument of transfer in
form satisfactory to the Trustee and the Certificate Registrar duly executed by,
the Holder thereof or his attorney duly authorized in writing.

     (b) Except as provided in paragraph (c) below, the Book-Entry Certificates
shall at all times remain registered in the name of the Depository or its
nominee and at all times: (i) registration of such Certificates may not be
transferred by the Trustee except to another Depository; (ii) the Depository
shall maintain book-entry records with respect to the Certificate Owners and
with respect to ownership and transfers of such Certificates; (iii) ownership
and transfers of registration of such Certificates on the books of the
Depository shall be governed by applicable rules established by the Depository;
(iv) the Depository may collect its usual and customary fees, charges and
expenses from its Depository Participants; (v) the Trustee shall deal with the
Depository as representative of the Certificate Owners of the Certificates for
purposes of exercising the rights of Holders under this Agreement, and requests
and directions for and votes of such representative shall not be deemed to be
inconsistent if they are made with respect to different Certificate Owners; and
(vi) the Trustee may rely and shall be fully protected in relying upon
information furnished by the Depository with respect to its Depository
Participants and furnished by the Depository Participants with respect to
indirect participating firms and Persons shown on the books of such indirect
participating firms as direct or indirect Certificate Owners.

     All transfers by Certificate Owners of Book-Entry Certificates shall be
made in accordance with the procedures established by the Depository Participant
or brokerage firm representing such Certificate Owners. Each Depository
Participant shall only transfer Book-Entry Certificates of Certificate Owners
that it represents or of brokerage firms for which it acts as agent in
accordance with the Depository's normal procedures. The parties hereto are
hereby authorized to execute a Letter of Representations with the Depository or
take such other action as may be necessary or desirable to register a Book-Entry
Certificate to the Depository. In the event of any conflict between the terms of
any such Letter of Representation and this Agreement the terms of this Agreement
shall control.

     (c) If (i)(x) the Depository or the Seller advises the Trustee in writing
that the Depository is no longer willing or able to discharge properly its
responsibilities as Depository and 

                                      -96-

<PAGE>

(y) the Trustee or the Seller is unable to locate a qualified successor, (ii)
the Seller, at its sole option elects to terminate the book-entry system through
the Depository or (iii) after the occurrence of an Event of Default, the
Certificate Owners of each Class of Offered Certificates representing Percentage
Interests aggregating not less than 51% advises the Trustee and Depository
through the Financial Intermediaries and the Depository Participants in writing
that the continuation of a book-entry system through the Depository to the
exclusion of definitive, fully registered certificates (the "Definitive
Certificates") to Certificate Owners is no longer in the best interests of the
Certificate Owners. Upon surrender to the Certificate Registrar of each Class of
Offered Certificates by the Depository, accompanied by registration instructions
from the Depository for registration, the Trustee shall at the Seller's expense,
execute and authenticate the Definitive Certificates. Neither the Seller nor the
Trustee shall be liable for any delay in delivery of such instructions and may
conclusively rely on, and shall be protected in relying on, such instructions.
Upon the issuance of Definitive Certificates, the Trustee, the Certificate
Registrar, the Servicer, any Paying Agent and the Seller shall recognize the
Holders of the Definitive Certificates as Certificateholders hereunder.

     (d) Except with respect to the initial transfer of the Residual
Certificates by the Seller, no transfer, sale, pledge or other disposition of
any Residual Certificate shall be made unless such disposition is exempt from
the registration requirements of the Securities Act of 1933, as amended (the
"1933 Act"), and any applicable state securities laws or is made in accordance
with the 1933 Act and laws. In the event of any such transfer, other than the
transfer of the Tax Matters Person Residual Interest to the Trustee in reliance
upon Rule 144A under the 1933 Act, the Trustee and the Seller shall require
either (i) a written Opinion of Counsel (which may be in-house counsel)
acceptable to and in form and substance reasonably satisfactory to the Trustee
and the Seller that such transfer may be made pursuant to an exemption,
describing the applicable exemption and the basis therefor, from the 1933 Act or
is being made pursuant to the 1933 Act, which Opinion of Counsel shall not be an
expense of the Trustee or the Seller or (ii) the Trustee shall require the
transferor to execute a transferor certificate (in substantially the form
attached hereto as Exhibit M) and the transferee to execute an investment letter
(in substantially the form attached hereto as Exhibit N-1 or N-2) acceptable to
and in form and substance reasonably satisfactory to the Seller and the Trustee
certifying to the Seller and the Trustee the facts surrounding such transfer,
which investment letter shall not be an expense of the Trustee or the Seller.
The Holder of a Residual Certificate desiring to effect such transfer shall, and
does hereby agree to, indemnify the 

                                      -97-

<PAGE>

Trustee and the Seller against any liability that may result if the transfer is
not so exempt or is not made in accordance with such federal and state laws.

     No transfer of an ERISA Restricted Certificate shall be made unless the
Trustee shall have received either (i) a representation from the transferee of
such Certificate acceptable to and in form and substance satisfactory to the
Trustee, such requirement is satisfied only by the Trustee's receipt of a
representation letter from the transferee substantially in the form of Exhibit
N-1 or Exhibit N-2, as appropriate), to the effect that such transferee is not
an employee benefit plan or arrangement subject to Section 406 of ERISA or a
plan subject to Section 4975 of the Code, nor a person acting on behalf of any
such plan or arrangement nor using the assets of any such plan or arrangement to
effect such transfer or (ii) if the purchaser is an insurance company, a
representation that the purchaser is an insurance company which is purchasing
such Certificates with funds contained in an "insurance company general account"
(as such term is defined in Section V(e) of Prohibited Transaction Class
Exemption 95-60 ("PTCE 95-60") and that the purchase and holding of such
Certificates are covered under PTCE 95-60 or (iii) in the case of any such ERISA
Restricted Certificate presented for registration in the name of an employee
benefit plan subject to ERISA or a plan or arrangement subject to Section 4975
of the Code (or comparable provisions of any subsequent enactments), or a
trustee of any such plan or any other person acting on behalf of any such plan
or arrangement or using such plan's or arrangement's assets, an Opinion of
Counsel satisfactory to the Trustee, which Opinion of Counsel shall not be an
expense of either the Trustee or the Trust, addressed to the Trustee, to the
effect that the purchase or holding of such ERISA Restricted Certificate will
not result in the assets of the Trust being deemed to be "plan assets" and
subject to the prohibited transaction provisions of ERISA and the Code and will
not subject the Trustee to any obligation in addition to those expressly
undertaken in this Agreement or to any liability. Notwithstanding anything else
to the contrary herein, (i) the representation required by clause (i) or (ii)
above with respect to any ERISA-Restricted Certificate that is a Book-Entry
Certificate shall be deemed to have made by the Certificate Owner by virtue of
such Certificate Owner's acquisition of such Certificate and (ii) any purported
transfer of an ERISA Restricted Certificate to or on behalf of an employee
benefit plan subject to ERISA or to the Code without the delivery to the Trustee
of an Opinion of Counsel satisfactory to the Trustee as described above shall be
void and of no effect.

         Each Person who has or who acquires any Ownership Interest in a
Residual Certificate shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound 

                                      -98-

<PAGE>

by the following provisions and to have irrevocably appointed the Depositor or
its designee as its attorney-in-fact to negotiate the terms of any mandatory
sale under clause (v) below and to execute all instruments of transfer and to do
all other things necessary in connection with any such sale, and the rights of
each Person acquiring any Ownership Interest in a Residual Certificate are
expressly subject to the following provisions:

              (i) Each Person holding or acquiring any Ownership Interest in
         a Residual Certificate shall be a Permitted Transferee and shall
         promptly notify the Trustee of any change or impending change in its
         status as a Permitted Transferee.

             (ii) No Person shall acquire an Ownership Interest in a Residual
         Certificate unless such Ownership Interest is a pro rata undivided
         interest.

            (iii) In connection with any proposed transfer of any Ownership
         Interest in a Residual Certificate, the Trustee shall as a condition to
         registration of the transfer, require delivery to it, in form and
         substance satisfactory to it, of each of the following:

                           (A) an affidavit in the form of Exhibit G from the
                  proposed transferee to the effect that such transferee is a
                  Permitted Transferee and that it is not acquiring its
                  Ownership Interest in the Residual Certificate that is the
                  subject of the proposed transfer as a nominee, trustee or
                  agent for any Person who is not a Permitted Transferee; and

                           (B) a covenant of the proposed transferee to the
                  effect that the proposed transferee agrees to be bound by and
                  to abide by the transfer restrictions applicable to the
                  Residual Certificates.

             (iv) Any attempted or purported transfer of any Ownership Interest
         in a Residual Certificate in violation of the provisions of this
         Section 6.02 shall be absolutely null and void and shall vest no rights
         in the purported transferee. If any purported transferee shall, in
         violation of the provisions of this Section 6.02, become a Holder of a
         Residual Certificate, then the prior Holder of such Residual
         Certificate that is a Permitted Transferee shall, upon discovery that
         the registration of transfer of such Residual Certificate was not in
         fact permitted by this Section 6.02, be restored to all rights as
         Holder thereof retroactive to the date of registration of transfer of
         such Residual Certificate. The Trustee shall be under no liability to
         any 

                                      -99-

<PAGE>

         Person for any registration of transfer of a Residual Certificate
         that is in fact not permitted by this Section 6.02 or for making any
         distributions due on such Residual Certificate to the Holder thereof or
         taking any other action with respect to such Holder under the
         provisions of the Agreement so long as the Trustee received the
         documents specified in clause (iii). The Trustee shall be entitled to
         recover from any Holder of a Residual Certificate that was in fact not
         a Permitted Transferee at the time such distributions were made all
         distributions made on such Residual Certificate. Any such distributions
         so recovered by the Trustee shall be distributed and delivered by the
         Trustee to the prior Holder of such Residual Certificate that is a
         Permitted Transferee.

              (v) If any Person other than a Permitted Transferee acquires
         any Ownership Interest in a Residual Certificate in violation of the
         restrictions in this Section 6.02, then the Trustee shall have the
         right but not the obligation, without notice to the Holder of such
         Residual Certificate or any other Person having an Ownership Interest
         therein, to notify the Depositor to arrange for the sale of such
         Residual Certificate. The proceeds of such sale, net of commissions
         (which may include commissions payable to the Depositor or its
         affiliates in connection with such sale), expenses and taxes due, if
         any, will be remitted by the Trustee to the previous Holder of such
         Residual Certificate that is a Permitted Transferee, except that in the
         event that the Trustee determines that the Holder of such Residual
         Certificate may be liable for any amount due under this Section 6.02 or
         any other provisions of this Agreement, the Trustee may withhold a
         corresponding amount from such remittance as security for such claim.
         The terms and conditions of any sale under this clause (v) shall be
         determined in the sole discretion of the Trustee, and it shall not be
         liable to any Person having an Ownership Interest in a Residual
         Certificate as a result of its exercise of such discretion.

             (vi) If any Person other than a Permitted Transferee acquires any
         Ownership Interest in a Residual Certificate in violation of the
         restrictions in this Section 6.02, then the Trustee, based on
         information provided to the Trustee by the Depositor will provide to
         the Internal Revenue Service, and to the persons specified in Sections
         860E(e)(3) and (6) of the Code, information needed to compute the tax
         imposed under Section 860E(e)(5) of the Code on transfers of residual
         interests to disqualified organizations.

                                     -100-

<PAGE>

The foregoing provisions of this Section 6.02(d) shall cease to apply to
transfers occurring on or after the date on which there shall have been
delivered to the Trustee, in form and substance satisfactory to the Trustee, (i)
written notification from each Rating Agency that the removal of the
restrictions on Transfer set forth in this Section 6.02 will not cause such
Rating Agency to downgrade its rating of the Certificates and (ii) an Opinion of
Counsel to the effect that such removal will not cause any REMIC to fail to
qualify as a REMIC.

     Each Tax Matters Person Residual Interest shall at all times be registered
in the name of the Trustee.

     (e) No service charge shall be made for any registration of transfer or
exchange of Certificates of any Class, but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or governmental charge that may be
imposed in connection with any transfer or exchange of Certificates.

     All Certificates surrendered for registration of transfer or exchange shall
be canceled by the Certificate Registrar and disposed of pursuant to its
standard procedures.

     Section 6.03. Mutilated, Destroyed, Lost or Stolen Certificates. If (i) any
mutilated Certificate is surrendered to the Certificate Registrar or the
Certificate Registrar receives evidence to its satisfaction of the destruction,
loss or theft of any Certificate and (ii) there is delivered to the Trustee, the
Seller and the Certificate Registrar such security or indemnity as may be
required by them to save each of them harmless, then, in the absence of notice
to the Trustee or the Certificate Registrar that such Certificate has been
acquired by a bona fide purchaser, the Trustee shall execute, authenticate and
deliver, in exchange for or in lieu of any such mutilated, destroyed, lost or
stolen Certificate, a new Certificate of like tenor and Percentage Interest.
Upon the issuance of any new Certificate under this Section 6.03, the Trustee or
the Certificate Registrar may require the payment of a sum sufficient to cover
any tax or other governmental charge that may be imposed in relation thereto and
any other expenses (including the fees and expenses of the Trustee and the
Certificate Registrar) in connection therewith. Any duplicate Certificate issued
pursuant to this Section 6.03, shall constitute complete and indefeasible
evidence of ownership in the Trust, as if originally issued, whether or not the
lost, stolen or destroyed Certificate shall be found at any time.

     Section 6.04. Persons Deemed Owners. Prior to due presentation of a
Certificate for registration of transfer, the Servicer, the Seller, the Trustee,
the Certificate Registrar, any Paying Agent and any agent of the Servicer, the
Seller, the 

                                      -101

<PAGE>

Trustee, any Paying Agent or the Certificate Registrar may treat the Person,
including a Depository, in whose name any Certificate is registered as the owner
of such Certificate for the purpose of receiving distributions pursuant to
Section 5.01 and for all other purposes whatsoever, and none of the Servicer,
the Seller, the Trustee, the Certificate Registrar nor any agent of any of them
shall be affected by notice to the contrary.

     Section 6.05. Appointment of Paying Agent. (a)The Paying Agent shall make
distributions to Certificateholders from the Distribution Account pursuant to
Section 5.01 and shall report the amounts of such distributions to the Trustee.
The duties of the Paying Agent may include the obligation (i) to withdraw funds
from the Collection Account pursuant to Section 3.03 and for the purpose of
making the distributions referred to above and (ii) to distribute statements and
provide information to Certificateholders as required hereunder. The Paying
Agent hereunder shall at all times be a corporation duly incorporated and
validly existing under the laws of the United States of America or any state
thereof, authorized under such laws to exercise corporate trust powers and
subject to supervision or examination by federal or state authorities. The
Paying Agent shall initially be the Trustee. The Trustee may appoint a successor
to act as Paying Agent, which appointment shall be reasonably satisfactory to
the Seller.

     (b)The Trustee shall cause the Paying Agent (if other than the Trustee) to
execute and deliver to the Trustee an instrument in which such Paying Agent
shall agree with the Trustee that such Paying Agent shall hold all sums, if any,
held by it for payment to the Certificateholders in trust for the benefit of the
Certificateholders entitled thereto until such sums shall be paid to such
Certificateholders and shall agree that it shall comply with all requirements of
the Code regarding the withholding of payments in respect of Federal income
taxes due from Certificate Owners and otherwise comply with the provisions of
this Agreement applicable to it.

                                   ARTICLE VII

                           The Seller and the Servicer

     Section 7.01. Liability of the Seller and the Servicer. The Seller and the
Servicer shall be liable in accordance herewith only to the extent of the
obligations specifically imposed upon and undertaken by the Seller or Servicer,
as the case may be, herein.

                                     -102-

<PAGE>

     Section 7.02. Merger or Consolidation of, or Assumption of the Obligations
of, the Seller or the Servicer. Any corporation into which the Seller or the
Servicer may be merged or consolidated, or any corporation resulting from any
merger, conversion or consolidation to which the Seller or the Servicer shall
be a party, or any corporation succeeding to the business of the Seller or the
Servicer, shall be the successor of the Seller or the Servicer, as the case
may be, hereunder, without the execution or filing of any paper or any further
act on the part of any of the parties hereto, anything herein to the contrary
notwithstanding; provided, however, that the successor Servicer shall satisfy
all the requirements of Section 8.02 with respect to the qualifications of a
successor Servicer.

     Section 7.03. Limitation on Liability of the Servicer and Others. Neither
the Servicer nor any of the directors or officers or employees or agents of the
Servicer shall be under any liability to the Trust or the Certificateholders for
any action taken or for refraining from the taking of any action by the Servicer
in good faith pursuant to this Agreement, or for errors in judgment; provided,
however, that this provision shall not protect the Servicer or any such Person
against any liability which would otherwise be imposed by reason of its willful
misfeasance, bad faith or negligence in the performance of duties of the
Servicer or by reason of its reckless disregard of its obligations and duties of
the Servicer hereunder; provided, further, that this provision shall not be
construed to entitle the Servicer to indemnity in the event that amounts
advanced by the Servicer to retire any senior lien exceed Net Liquidation
Proceeds realized with respect to the related Mortgage Loan. The preceding
sentence shall not limit the obligations of the Servicer pursuant to Section
9.05. The Servicer and any director or officer or employee or agent of the
Servicer may rely in good faith on any document of any kind prima facie properly
executed and submitted by any Person respecting any matters arising hereunder.
The Servicer and any director or officer or employee or agent of the Servicer
shall be indemnified by the Trust and held harmless against any loss, liability
or expense incurred in connection with any legal action relating to this
Agreement or the Certificates, other than any loss, liability or expense related
to any specific Mortgage Loan or Mortgage Loans (except as any such loss,
liability or expense shall be otherwise reimbursable pursuant to this Agreement)
and any loss, liability or expense incurred by reason of its willful
misfeasance, bad faith or negligence in the performance of duties hereunder or
by reason of its reckless disregard of obligations and duties hereunder. The
Servicer may undertake any such action which it may deem necessary or desirable
in respect of this Agreement, and the rights and duties of the parties hereto
and the interests of the Certificateholders hereunder. In such event, the
reasonable legal expenses and costs 

                                     -103-

<PAGE>

of such action and any liability resulting therefrom shall be expenses, costs
and liabilities of the Trust. The Servicer's right to indemnity or reimbursement
pursuant to this Section 7.03 shall survive any resignation or termination of
the Servicer pursuant to Section 7.04 or 8.01 with respect to any losses,
expenses, costs or liabilities arising prior to such resignation or termination
(or arising from events that occurred prior to such resignation or termination).
This paragraph shall apply to the Servicer solely in its capacity as Servicer
hereunder and in no other capacities.

     Sectin 7.04. Servicer Not to Resign. Subject to the provisions of Section
7.02, the Servicer shall not resign from the obligations and duties hereby
imposed on it except (i) upon determination that the performance of its
obligations or duties hereunder are no longer permissible under applicable law
or are in material conflict by reason of applicable law with any other
activities carried on by it or its subsidiaries or Affiliates, the other
activities of the Servicer so causing such a conflict being of a type and nature
carried on by the Servicer or its subsidiaries or Affiliates at the date of this
Agreement or (ii)upon satisfaction of each of the following conditions: (a) the
Servicer has proposed a successor servicer to the Trustee in writing and such
proposed successor servicer is reasonably acceptable to the Trustee; and (b)
each Rating Agency shall have delivered a letter to the Trustee prior to the
appointment of the successor servicer stating that the proposed appointment of
such successor servicer as Servicer hereunder will not result in the reduction
or withdrawal of the then current ratings of the Offered Certificates; provided,
however, that no such resignation by the Servicer shall become effective until
such successor servicer or, in the case of (i) above, the Trustee shall have
assumed the Servicer's responsibilities and obligations hereunder or the Trustee
shall have designated a successor servicer in accordance with Section 8.02. Any
such resignation shall not relieve the Servicer of responsibility for any of the
obligations specified in Sections 8.01 and 8.02 as obligations that survive the
resignation or termination of the Servicer. Any such determination permitting
the resignation of the Servicer pursuant to clause (i) above shall be evidenced
by an Opinion of Counsel to such effect delivered to the Trustee.

     Section 7.05. Delegation of Duties. In the ordinary course of business, the
Servicer at any time may delegate any of its duties hereunder to any Person,
including any of its Affiliates, who agrees to conduct such duties in accordance
with standards comparable to those set forth in Section 3.01. Such delegation
shall not relieve the Servicer of its liabilities and responsibilities with
respect to such duties and shall not constitute a resignation within the meaning
of Section 7.04. The 

                                     -104-

<PAGE>

Servicer shall provide the Trustee with written notice prior to the delegation
of any of its duties to any Person other than any of the Servicer's Affiliates
or their respective successors and assigns.

     Section 7.06. Indemnification of the Trust by the Servicer. The Servicer
shall indemnify and hold harmless the Trust and the Trustee from and against any
loss, liability, expense, damage or injury suffered or sustained by reason of
the Servicer's willful misfeasance, bad faith or negligence in the performance
of its activities in servicing or administering the Mortgage Loans pursuant to
this Agreement, including, but not limited to, any judgment, award, settlement,
reasonable attorneys' fees and other costs or expenses incurred in connection
with the defense of any actual or threatened action, proceeding or claim related
to the Servicer's misfeasance, bad faith or negligence. Any such indemnification
shall not be payable from the assets of the Trust. The provisions of this
Section 7.06 shall survive the termination of this Agreement.

                                  ARTICLE VIII

                                     Default

     Section 8.01. Events of Default. (a) If any one of the following events
("Events of Default") shall occur and be continuing:

                        (i) (A) The failure by the Servicer to make any Monthly
         Advance; or (B)any other failure by the Servicer to deposit in the
         Collection Account or the Distribution Account any deposit required to
         be made under the terms of this Agreement which continues unremedied
         for a period of three Business Days after the date upon which payment
         was required to have been made;

                       (ii) The failure by the Servicer to make any required
         Servicing Advance which failure continues unremedied for a period of 30
         days, or the failure by the Servicer duly to observe or perform, in any
         material respect, any other covenants, obligations or agreements of the
         Servicer as set forth in this Agreement, which failure continues
         unremedied for a period of 30 days, after the date on which written
         notice of such failure, requiring the same to be remedied, shall have
         been given to the Servicer by the Trustee or to the Servicer and the
         Trustee by any Holder with Certificates evidencing Voting Interests of
         at least 25%;

                                     -105-

<PAGE>

                  (iii) The entry against the Servicer of a decree or order by a
         court or agency or supervisory authority having jurisdiction in the
         premises for the appointment of a trustee, conservator, receiver or
         liquidator in any insolvency, conservatorship, receivership,
         readjustment of debt, marshaling of assets and liabilities or similar
         proceedings, or for the winding up or liquidation of its affairs, and
         the continuance of any such decree or order unstayed and in effect for
         a period of 30 consecutive days;

                   (iv) The Servicer shall voluntarily go into liquidation,
         consent to the appointment of a conservator or receiver or liquidator
         or similar person in any insolvency, readjustment of debt, marshaling
         of assets and liabilities or similar proceedings of or relating to the
         Servicer or of or relating to all or substantially all of its property,
         or a decree or order of a court or agency or supervisory authority
         having jurisdiction in the premises for the appointment of a
         conservator, receiver, liquidator or similar person in any insolvency,
         readjustment of debt, marshaling of assets and liabilities or similar
         proceedings, or for the winding-up or liquidation of its affairs, shall
         have been entered against the Servicer and such decree or order shall
         have remained in force undischarged, unbonded or unstayed for a period
         of 30 days; or the Servicer shall admit in writing its inability to pay
         its debts generally as they become due, file a petition to take
         advantage of any applicable insolvency or reorganization statute, make
         an assignment for the benefit of its creditors or voluntarily suspend
         payment of its obligations; or

                    (v) the Servicer Termination Test is failed;

     (b) then, and in each and every such case, so long as an Event of Default
shall not have been remedied, (x) with respect solely to clause (i)(A) above, if
such Monthly Advance is not made by 12:00 noon, New York time, on the second
Business Day preceding the applicable Distribution Date, the Trustee, upon
receipt of written notice or discovery by a Responsible Officer of such failure,
shall give immediate telephonic notice of such failure to a Servicing Officer of
the Servicer and the Trustee shall terminate all of the rights and obligations
of the Servicer under this Agreement and the Trustee, or a successor servicer
appointed in accordance with Section 8.02, shall immediately make such Monthly
Advance and assume, pursuant to Section 8.02, the duties of a successor Servicer
and (y) in the case of (i)(B), (ii), (iii), (iv) and (v), above, the Trustee
shall, at the direction of the Holders of each Class of Offered Certificates
evidencing Voting Rights aggregating not less than 51% by notice then given in
writing to the Servicer (and to the Trustee if given by Holders

                                     -106-

<PAGE>

of Certificates), terminate all of the rights and obligations of the Servicer as
servicer under this Agreement. Any such notice to the Servicer shall also be
given to each Rating Agency and the Seller. On or after the receipt by the
Servicer of such written notice, all authority and power of the Servicer under
this Agreement, whether with respect to the Certificates or the Mortgage Loans
or otherwise, shall pass to and be vested in the Trustee pursuant to and under
this Section 8.01; and, without limitation, the Trustee is hereby authorized and
empowered to execute and deliver, on behalf of the Servicer, as attorney-in-fact
or otherwise, any and all documents and other instruments, and to do or
accomplish all other acts or things necessary or appropriate to effect the
purposes of such notice of termination, whether to complete the transfer and
endorsement of each Mortgage Loan and related documents, or otherwise. The
Servicer agrees to cooperate with the Trustee in effecting the termination of
the responsibilities and rights of the Servicer hereunder, including, without
limitation, the transfer to the Trustee for the administration by it of all cash
amounts that shall at the time be held by the Servicer and to be deposited by it
in the Collection Account, or that have been deposited by the Servicer in the
Collection Account or thereafter received by the Servicer with respect to the
Mortgage Loans. All reasonable out-of-pocket costs and expenses (including
attorneys' fees) incurred in connection with transferring the Mortgage Files to
the successor Servicer and amending this Agreement to reflect such succession as
Servicer pursuant to this Section 8.01 shall be paid by the predecessor Servicer
(or if the predecessor Servicer is the Trustee, the initial Servicer) upon
presentation of reasonable documentation of such costs and expenses.

     Section 8.02. Trustee to Act; Appointment of Successor. (a) On and after
the time the Servicer receives a notice of termination pursuant to Section
8.01 or 7.04, the Trustee shall be the successor in all respects to the
Servicer in its capacity as servicer under this Agreement and the transactions
set forth or provided for herein and shall be subject to all the
responsibilities, duties and liabilities relating thereto placed on the
Servicer by the terms and provisions hereof arising on and after its
succession. As compensation therefor, the Trustee shall be entitled to such
compensation as the Servicer would have been entitled to hereunder if no such
notice of termination had been given. Notwithstanding the above, (i) if the
Trustee is unwilling to act as successor Servicer or (ii) if the Trustee is
legally unable so to act, the Trustee shall appoint or petition a court of
competent jurisdiction to appoint, any established housing and home finance
institution, bank or other mortgage loan or home equity loan servicer having a
net worth of not less than $25,000,000 as the successor to the Servicer
hereunder in the assumption of all or any part of the responsibilities, duties
or 

                                     -107-

<PAGE>

liabilities of the Servicer hereunder; provided that the appointment of any such
successor Servicer will not result in the qualification, reduction or withdrawal
of the ratings assigned to the Offered Certificates by the Rating Agencies.
Pending appointment of a successor to the Servicer hereunder, unless the Trustee
is prohibited by law from so acting, the Trustee shall act in such capacity as
hereinabove provided. In connection with such appointment and assumption, the
successor shall be entitled to receive compensation out of payments on the
Mortgage Loans in an amount equal to the compensation which the Servicer would
otherwise have received pursuant to Section 3.08 (or such lesser compensation as
the Trustee and such successor shall agree). The appointment of a successor
Servicer shall not affect any liability of the predecessor Servicer which may
have arisen under this Agreement prior to its termination as Servicer to pay any
deductible under an insurance policy pursuant to Section 3.05 or to indemnify
the Trustee pursuant to Section 7.06), nor shall any successor Servicer be
liable for any acts or omissions of the predecessor Servicer or for any breach
by such Servicer of any of its representations or warranties contained herein or
in any related document or agreement. The Trustee and such successor shall take
such action, consistent with this Agreement, as shall be necessary to effectuate
any such succession.

     (b) Any successor, including the Trustee, to the Servicer as servicer shall
during the term of its service as servicer (i) continue to service and
administer the Mortgage Loans for the benefit of Certificateholders and (ii)
maintain in force a policy or policies of insurance covering errors and
omissions in the performance of its obligations as Servicer hereunder and a
fidelity bond in respect of its officers, employees and agents to the same
extent as the Servicer is so required pursuant to Section 3.12.

     Section 8.03. Waiver of Defaults. The Majority Certificateholders may, on
behalf of all Certificateholders, waive any events permitting removal of the
Servicer as servicer pursuant to this Article VIII, provided, however, that the
Majority Certificateholders may not waive a default in making a required
distribution on a Certificate without the consent of the Holder of such
Certificate. Upon any waiver of a past default, such default shall cease to
exist, and any Event of Default arising therefrom shall be deemed to have been
remedied for every purpose of this Agreement. No such waiver shall extend to any
subsequent or other default or impair any right consequent thereto except to the
extent expressly so waived. Notice of any such waiver shall be given by the
Trustee to the Rating Agencies.

     Section 8.04. Notification to Certificateholders. Upon any termination or
appointment of a successor to the Servicer pursuant 

                                     -108-

<PAGE>

to this Article VIII or Section 7.04, the Trustee shall give prompt written
notice thereof to the Certificateholders at their respective addresses appearing
in the Certificate Register and to each Rating Agency.

                                   ARTICLE IX

                                   The Trustee

     Section 9.01. Duties of Trustee. (a) The Trustee, prior to the occurrence
of an Event of Default and after the curing of all Events of Default which may
have occurred, undertakes to perform such duties and only such duties as are
specifically set forth in this Agreement. If an Event of Default has occurred
(which has not been cured) of which a Responsible Officer has knowledge, the
Trustee shall exercise such of the rights and powers vested in it by this
Agreement, and use the same degree of care and skill in their exercise, as a
prudent man would exercise or use under the circumstances in the conduct of his
own affairs.

     The Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports, documents, orders or other instruments furnished to the
Trustee which are specifically required to be furnished pursuant to any
provision of this Agreement, shall examine them to determine whether they
conform to the requirements of this Agreement. If any such instrument is found
not to be in the form specified in this Agreement, on its face, the Trustee
shall take action as it deems appropriate to have the instrument corrected, and
if the instrument is not corrected to the Trustee's satisfaction, the Trustee
will, at the expense of the Servicer, provide notice thereof to the Holders and
will, at the expense of the Servicer, which expense shall be reasonable given
the scope and nature of the required action, take such further action as
directed by the Majority Certificateholders.

     The Trustee may, in accordance with its duties hereunder, do all things
necessary and proper as may be required in connection with any secondary
mortgage licensing laws and similar requirements, including, but not limited to,
consenting to jurisdiction, and the appointment of agents for service of
process, in jurisdictions in which the Mortgaged Properties are located.

     No provision of this Agreement shall be construed to relieve the Trustee
from liability for its own negligent action, its own negligent failure to act or
its own misconduct; provided, however, that:

                                     -109-

<PAGE>

              (i) prior to the occurrence of an Event of Default, and after
         the curing or waiver of all such Events of Default which may have
         occurred, the duties and obligations of the Trustee shall be determined
         solely by the express provisions of this Agreement, the Trustee shall
         not be liable except for the performance of such duties and obligations
         as are specifically set forth in this Agreement, no implied covenants
         or obligations shall be read into this Agreement against the Trustee
         and, in the absence of bad faith on the part of the Trustee, the
         Trustee may conclusively rely, as to the truth of the statements and
         the correctness of the opinions expressed therein, upon any
         certificates or opinions furnished to the Trustee and conforming to the
         requirements of this Agreement;

             (ii) the Trustee shall not be personally liable for an error of
         judgment made in good faith by a Responsible Officer of the Trustee,
         unless it shall be proved that the Trustee was negligent in
         ascertaining or investigating the facts related thereto;

            (iii) the Trustee shall not be personally liable with respect to any
         action taken, suffered or omitted to be taken by it in good faith in
         accordance with the consent or direction of the Holders of Offered
         Certificates evidencing Percentage Interests aggregating not less than
         51% relating to the time, method and place of conducting any proceeding
         for any remedy available to the Trustee, or exercising or omitting to
         exercise any trust or power conferred upon the Trustee, under this
         Agreement; and

             (iv) the Trustee shall not be charged with knowledge of any failure
         by the Servicer to comply with the obligations of the Servicer referred
         to in clauses (i) and (ii) of Section 8.01 unless a Responsible Officer
         of the Trustee at the Corporate Trust Office obtains actual knowledge
         of such failure or the Trustee receives written notice of such failure
         from the Servicer, or the Holders of Offered Certificates evidencing
         Percentage Interests aggregating not less than 51%. This paragraph
         shall not be construed to limit the effect of the first paragraph of
         this Section 9.01.

     The Trustee shall not be required to expend or risk its own funds or
otherwise incur financial liability in the performance of any of its duties
hereunder, or in the exercise of any of its rights or powers, if there is
reasonable ground for believing that the repayment of such funds or adequate
indemnity against such risk or liability is not reasonably assured to it, and
none of the provisions contained in this Agreement shall in any event require
the Trustee to perform, or be responsible for the manner of 

                                     -110-

<PAGE>

performance of, any of the obligations of the Servicer under this Agreement,
except during such time, if any, as the Trustee shall be the successor to, and
be vested with the rights, duties, powers and privileges of, the Servicer in
accordance with the terms of this Agreement.

     Section 9.02. Certain Matters Affecting the Trustee. (a) Except as
     otherwise provided in Section 9.01:

              (i) the Trustee may request and rely upon, and shall be
         protected in acting or refraining from acting upon, any resolution,
         Officer's Certificate, certificate of auditors or any other
         certificate, statement, instrument, opinion, report, notice, request,
         consent, order, appraisal, bond or other paper or document reasonably
         believed by it to be genuine and to have been signed or presented by
         the proper party or parties;

             (ii) the Trustee may consult with counsel and any written advice of
         such counsel or any Opinion of Counsel shall be full and complete
         authorization and protection in respect of any action taken or suffered
         or omitted by it hereunder in good faith and in accordance with such
         advice or Opinion of Counsel;

            (iii) the Trustee shall be under no obligation to exercise any of
         the rights or powers vested in it by this Agreement, or to institute,
         conduct or defend any litigation hereunder or in relation hereto, at
         the request, order or direction of any of the Certificateholders
         pursuant to the provisions of this Agreement, unless such
         Certificateholders shall have offered to the Trustee reasonable
         security or indemnity against the costs, expenses and liabilities which
         may be incurred therein or thereby; the right of the Trustee to perform
         any discretionary act enumerated in this Agreement shall not be
         construed as a duty, and the Trustee shall not be answerable for other
         than its negligence or willful misconduct in the performance of any
         such act; nothing contained herein shall, however, relieve the Trustee
         of the obligations, upon the occurrence of an Event of Default (which
         has not been cured) of which a Responsible Officer has knowledge, to
         exercise such of the rights and powers vested in it by this Agreement,
         and to use the same degree of care and skill in their exercise as a
         prudent man would exercise or use under the circumstances in the
         conduct of his own affairs;

             (iv) the Trustee shall not be personally liable for any action
         taken, suffered or omitted by it in good faith and 

                                     -111-

<PAGE>

         believed by it to be authorized or within the discretion or rights or 
         powers conferred upon it by this Agreement;

              (v) prior to the occurrence of an Event of Default and after the
         curing of all Events of Default which may have occurred, the Trustee
         shall not be bound to make any investigation into the facts or matters
         stated in any resolution, certificate, statement, instrument, opinion,
         report, notice, request, consent, order, approval, bond or other paper
         or documents, unless requested in writing to do so by Holders of
         Certificates evidencing Percentage Interests aggregating not less than
         51%; provided, however, that if the payment within a reasonable time to
         the Trustee of the costs, expenses or liabilities likely to be incurred
         by it in the making of such investigation is, in the opinion of the
         Trustee, not reasonably assured to the Trustee by the security afforded
         to it by the terms of this Agreement, the Trustee may require
         reasonable indemnity against such cost, expense or liability as a
         condition to such proceeding. The reasonable expense of every such
         examination shall be paid by the Servicer or, if paid by the Trustee,
         shall be reimbursed by the Servicer upon demand. Nothing in this clause
         (v) shall derogate from the obligation of the Servicer to observe any
         applicable law prohibiting disclosure of information regarding the
         Mortgagors;

             (vi) the Trustee shall not be accountable, shall have no liability
         and makes no representation as to any acts or omissions hereunder of
         the Servicer until such time as the Trustee may be required to act as
         Servicer pursuant to Section 8.02;

            (vii) the Trustee may execute any of the trusts or powers hereunder
         or perform any duties hereunder either directly or by or through agents
         or attorneys or a custodian; and

           (viii) The right of the Trustee to perform any discretionary act
         enumerated in this Agreement shall not be construed as a duty, and the
         Trustee shall not be answerable for other than its negligence or
         willful misconduct in the performance of such act.

         (b)      [reserved]

     Section 9.03. Trustee Not Liable for Certificates or Mortgage Loans. The
recitals contained herein and in the Certificates (other than the authentication
of the Trustee on the Certificates) shall be taken as the statements of the
Seller, and the Trustee assumes no responsibility for the correctness of the

                                     -112-

<PAGE>

same. The Trustee makes no representations as to the validity or sufficiency of
this Agreement or of the Certificates (other than the signature and
authentication of the Trustee on the Certificates) or of any Mortgage Loan or
related document. The Trustee shall not be accountable for the use or
application by the Servicer or for the use or application of any funds paid to
the Servicer in respect of the Mortgage Loans or deposited in or withdrawn from
the Collection Account by the Servicer. The Trustee shall at no time have any
responsibility or liability for or with respect to the legality, validity and
enforceability of any Mortgage or any Mortgage Loan, or the perfection and
priority of any Mortgage or the maintenance of any such perfection and priority,
or for or with respect to the sufficiency of the Trust or its ability to
generate the payments to be distributed to Certificateholders under this
Agreement, including, without limitation: the existence, condition and ownership
of any Mortgaged Property; the existence and enforceability of any hazard
insurance thereon (other than if the Trustee shall assume the duties of the
Servicer pursuant to Section 8.02); the validity of the assignment of any
Mortgage Loan to the Trustee or of any intervening assignment; the completeness
of any Mortgage Loan; the performance or enforcement of any Mortgage Loan (other
than if the Trustee shall assume the duties of the Servicer pursuant to Section
8.02); the compliance by the Seller or the Servicer with any warranty or
representation made under this Agreement or in any related document or the
accuracy of any such warranty or representation prior to the Trustee's receipt
of notice or other discovery of any non-compliance therewith or any breach
thereof; any investment of monies by or at the direction of the Servicer or any
loss resulting therefrom, it being understood that the Trustee shall remain
responsible for any Trust property that it may hold in its individual capacity;
the acts or omissions of any of the Servicer (other than if the Trustee shall
assume the duties of the Servicer pursuant to Section 8.02), any Subservicer or
any Mortgagor; any action of the Servicer (other than if the Trustee shall
assume the duties of the Servicer pursuant to Section 8.02) or any Subservicer
taken in the name of the Trustee; the failure of the Servicer or any Subservicer
to act or perform any duties required of it as agent of the Trustee hereunder;
or any action by the Trustee taken at the instruction of the Servicer (other
than if the Trustee shall assume the duties of the Servicer pursuant to Section
8.02); provided, however, that the foregoing shall not relieve the Trustee of
its obligation to perform its duties under this Agreement, including, without
limitation, the Trustee's duty to review the Mortgage Files pursuant to Section
2.02. Until such time as the Trustee shall have become the Successor Servicer,
the Trustee shall have no responsibility to perfect or maintain the perfection
of any security interest or lien granted to it hereunder.

                                     -113-

<PAGE>

     Section 9.04. Trustee May Own Certificates. The Trustee in its individual
or any other capacity may become the owner or pledgee of Certificates with the
same rights as it would have if it were not Trustee and may transact any banking
and trust business with the Seller or the Servicer.

     Section 9.05. Servicer to Pay Trustee Fees and Expenses. The Trustee will
be paid the Trustee Fee pursuant to Section 5.01 and such other amounts as
agreed with Delta. The Servicer will pay or reimburse the Trustee upon its
request for all reasonable expenses, disbursements and advances incurred or made
by the Trustee in accordance with any of the provisions of this Agreement
(including the reasonable compensation and the expenses and disbursements of its
counsel and of all persons not regularly in its employ) except any such expense,
disbursement or advance as may arise from its negligence or bad faith or which
is the responsibility of Certificateholders hereunder. In addition, the Servicer
covenants and agrees to indemnify the Trustee and its officers, directors,
employees and agents from, and hold it harmless against, any and all losses,
liabilities, damages, claims or expenses incurred in connection with or relating
to this Agreement or the Certificates, other than any loss, liability or expense
incurred by reason of willful misfeasance, bad faith or negligence of the
Trustee in the performance of its duties hereunder or by reason of the Trustee's
reckless disregard of obligations and duties hereunder. This Section 9.05 shall
survive termination of this Agreement or the resignation or removal of any
Trustee hereunder.

     Section 9.06. Eligibility Requirements for Trustee. The Trustee hereunder
shall at all times be a corporation duly incorporated and validly existing under
the laws of the United States of America or any state thereof, authorized under
such laws to exercise corporate trust powers, having a combined capital and
surplus of at least $50,000,000 and a minimum long-term debt rating of "Baa3",
and subject to supervision or examination by federal or state authority. If such
corporation publishes reports of condition at least annually, pursuant to law or
to the requirements of the aforesaid supervising or examining authority, then
for the purposes of this Section 9.06, the combined capital and surplus of such
corporation shall be deemed to be its combined capital and surplus as set forth
in its most recent report of condition so published. The principal office of the
Trustee (other than the initial Trustee) shall be in a state with respect to
which an Opinion of Counsel has been delivered to such Trustee at the time such
Trustee is appointed Trustee to the effect that the Trust will not be a taxable
entity under the laws of such state. In case at any time the Trustee shall cease
to be eligible in accordance with the provisions of this Section 9.06, the 

                                     -114-

<PAGE>

Trustee shall resign immediately in the manner and with the effect specified
in Section 9.07.

     Section 9.07. Resignation or Removal of Trustee. The Trustee may at any
time resign and be discharged from the trusts hereby created by giving written
notice thereof to the Seller, the Servicer and each Rating Agency. Upon
receiving such notice of resignation, the Seller shall promptly appoint a
successor Trustee (approved in writing by the Servicer, so long as such approval
shall not unreasonably be withheld) by written instrument, in duplicate, copies
of which instrument shall be delivered to the resigning Trustee and the
Successor Trustee; provided, however, that any such successor Trustee shall be
subject to the prior written approval of the Servicer. If no successor Trustee
shall have been so appointed and having accepted appointment within 30 days
after the giving of such notice of resignation, the resigning Trustee may
petition any court of competent jurisdiction for the appointment of a successor
Trustee.

         If at any time the Trustee shall cease to be eligible in accordance
with the provisions of Section 9.06 and shall fail to resign after written
request therefor by the Seller or if at any time the Trustee shall be legally
unable to act, or shall be adjudged a bankrupt or insolvent, or a receiver of
the Trustee or of its property shall be appointed, or any public officer shall
take charge or control of the Trustee or of its property or affairs for the
purpose of rehabilitation, conservation or liquidation, then the Seller or the
Servicer may remove the Trustee. If the Seller or the Servicer removes the
Trustee under the authority of the immediately preceding sentence, the Seller
shall promptly appoint a successor Trustee by written instrument, in duplicate,
copies of which instrument shall be delivered to the Trustee so removed and to
the successor Trustee.

     The Holders of Certificates evidencing Voting Rights aggregating over 50%
of all Voting Rights may at any time remove the Trustee by written instrument or
instruments delivered to the Servicer, the Seller and the Trustee; and the
Seller shall thereupon use its best efforts to appoint a successor trustee in
accordance with this Section 9.07.

     Any resignation or removal of the Trustee and appointment of a successor
Trustee pursuant to any of the provisions of this Section 9.07 shall not become
effective until acceptance of appointment by the successor Trustee as provided
in Section 9.08.

     Section 9.08. Successor Trustee. Any successor Trustee appointed as
provided in Section 9.07 shall execute, acknowledge and deliver to the Seller,
the Servicer and to its predecessor Trustee an instrument accepting such
appointment hereunder, and 

                                     -115-

<PAGE>

thereupon the resignation or removal of the predecessor Trustee shall become
effective and such successor Trustee, without any further act, deed or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor hereunder, with like effect as if originally
named as Trustee. The Seller, the Servicer and the predecessor Trustee shall
execute and deliver such instruments and do such other things as may reasonably
be required for fully and certainly vesting and confirming in the successor
Trustee all such rights, powers, duties and obligations.

     No successor Trustee shall accept appointment as provided in this Section
9.08 unless at the time of such acceptance such successor Trustee shall be
eligible under the provisions of Section 9.06.

     Upon acceptance of appointment by a successor Trustee as provided in this
Section 9.08, the Servicer shall mail notice of the succession of such Trustee
hereunder to all Holders of Certificates at their addresses as shown in the
Certificate Register and to each Rating Agency. If the Servicer fails to mail
such notice within 30 days after acceptance of appointment by the successor
Trustee, the successor Trustee shall cause such notice to be mailed at the
expense of the Servicer.

     Section 9.09. Merger or Consolidation of Trustee. Any corporation into
which the Trustee may be merged or converted or with which it may be
consolidated, or any corporation resulting from any merger, conversion or
consolidation to which the Trustee shall be a party, or any corporation
succeeding to the business of the Trustee, shall be the successor of the Trustee
hereunder, provided that such corporation shall be eligible under the provisions
of Section 9.06, without the execution or filing of any paper or any further act
on the part of any of the parties hereto.

     Section 9.10. Appointment of Co-Trustee or Separate Trustee.
Notwithstanding any other provisions of this Agreement, at any time, for the
purpose of meeting any legal requirements of any jurisdiction in which any part
of the Trust or any Mortgaged Property may at the time be located, the Servicer
and the Trustee acting jointly shall have the power and shall execute and
deliver all instruments to appoint one or more Persons approved by the Trustee
to act as co-trustee or co-trustees, jointly with the Trustee, or separate
trustee or separate trustees, of all or any part of the Trust, and to vest in
such Person or Persons, in such capacity and for the benefit of the
Certificateholders such title to the Trust, or any part thereof, and, subject to
the other provisions of this Section 9.10, such powers, duties, obligations,
rights and trusts as the Servicer and the Trustee may consider necessary or
desirable. Any such co-trustee or separate trustee 

                                     -116-

<PAGE>

shall be subject to the written approval of the Servicer. If the Servicer shall
not have joined in such appointment within 15 days after the receipt by it of a
request so to do, or, in the case an Event of Default shall have occurred and be
continuing, the Trustee alone shall have the power to make such appointment. No
co-trustee or separate trustee hereunder shall be required to meet the terms of
eligibility as a successor trustee under Section 9.06 and no notice to
Certificateholders of the appointment of any co-trustee or separate trustee
shall be required under Section 9.08. The Servicer shall be responsible for the
fees of any co-trustee or separate trustee appointed hereunder.

     Every separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

              (i) all rights, powers, duties and obligations conferred or
         imposed upon the Trustee shall be conferred or imposed upon and
         exercised or performed by the Trustee and such separate trustee or
         co-trustee jointly (it being understood that such separate trustee or
         co-trustee is not authorized to act separately without the Trustee
         joining in such act), except to the extent that under any law of any
         jurisdiction in which any particular act or acts are to be performed
         (whether as Trustee hereunder or as successor to the Servicer
         hereunder), the Trustee shall be incompetent or unqualified to perform
         such act or acts, in which event such rights, powers, duties and
         obligations (including the holding of title to the Trust or any portion
         thereof in any such jurisdiction) shall be exercised and performed
         singly by such separate trustee or co-trustee, but solely at the
         direction of the Trustee;

             (ii) no trustee hereunder shall be held personally liable by reason
         of any act or omission of any other trustee hereunder; and

            (iii) the Servicer and the Trustee acting jointly may at any time
         accept the resignation of or remove any separate trustee or co-trustee
         except that following the occurrence of an Event of Default, the
         Trustee may accept the resignation or remove any separate trustee or
         co-trustee.

     Any notice, request or other writing given to the Trustee shall be deemed
to have been given to each of the then separate trustees and co-trustees, as
effectively as if given to each of them. Every instrument appointing any
separate trustee or co-trustee shall refer to this Agreement and the conditions
of this Article IX. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred, shall be vested with the 

                                     -117-

<PAGE>

estates or property specified in its instrument of appointment, either jointly
with the Trustee or separately, as may be provided therein, subject to all the
provisions of this Agreement, specifically including every provision of this
Agreement relating to the conduct of, affecting the liability of, or affording
protection to, the Trustee. Every such instrument shall be filed with the
Trustee and a copy thereof given to the Seller and the Servicer.

     Any separate trustee or co-trustee may, at any time, constitute the
Trustee, its agent or attorney-in-fact, with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name. If any separate trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties, rights, remedies and trusts shall vest in and be exercised by the
Trustee, to the extent permitted by law, without the appointment of a new or
successor Trustee.

     Section 9.11. Limitation of Liability. The Certificates are executed by the
Trustee, not in its individual capacity but solely as Trustee of the Trust, in
the exercise of the powers and authority conferred and vested in it by this
Agreement. Each of the undertakings and agreements made on the part of the
Trustee in the Certificates is made and intended not as a personal undertaking
or agreement by the Trustee but is made and intended for the purpose of binding
only the Trust.

     Section 9.12. Trustee May Enforce Claims Without Possession of
Certificates; Inspection. (a) All rights of action and claims under this
Agreement or the Certificates may be prosecuted and enforced by the Trustee
without the possession of any of the Certificates or the production thereof in
any proceeding relating thereto, and such proceeding instituted by the Trustee
shall be brought in its own name or in its capacity as Trustee. Any recovery of
judgment shall, after provision for the payment of the reasonable compensation,
expenses, disbursement and advances of the Trustee, its agents and counsel, be
for the ratable benefit of the Certificateholders in respect of which such
judgment has been recovered.

     (b) The Trustee shall afford the Seller, the Servicer, and each
Certificateholder upon reasonable notice during normal business hours, access to
all records maintained by the Trustee in respect of its duties hereunder and
access to officers of the Trustee responsible for performing such duties. Upon
request, the Trustee shall furnish the Seller, the Servicer and any requesting
Certificateholder with its most recent financial statements. The Trustee shall
cooperate fully with the Seller, the Servicer and such Certificateholder and
shall make available to the Seller, the 

                                     -118-

<PAGE>

Servicer, and such Certificateholder for review and copying such books,
documents or records as may be requested with respect to the Trustee's duties
hereunder. The Seller, the Servicer and the Certificateholders shall not have
any responsibility or liability for any action or failure to act by the Trustee
and are not obligated to supervise the performance of the Trustee under this
Agreement or otherwise.

     Section 9.13. Suits for Enforcement. In case an Event of Default or other
default by the Servicer or the Seller hereunder shall occur and be continuing,
the Trustee may proceed to protect and enforce its rights and the rights of the
Certificateholders under this Agreement by a suit, action or proceeding in
equity or at law or otherwise, whether for the specific performance of any
covenant or agreement contained in this Agreement or in aid of the execution of
any power granted in this Agreement or for the enforcement of any other legal,
equitable or other remedy, as the Trustee, being advised by counsel, shall deem
most effectual to protect and enforce any of the rights of the Trustee and the
Certificateholders.

                                    ARTICLE X

                                   Termination

     Section 10.01. Termination. (a) The respective obligations and
responsibilities of the Seller, the Servicer, the Custodian and the Trustee
created hereby (other than the obligation of the Trustee to make certain
payments to Certificateholders after the final Distribution Date and the
obligation of the Servicer to send certain notices as hereinafter set forth)
shall terminate upon notice to the Trustee of the later of (x) the distribution
to Certificateholders of the final payment or collection with respect to the
last Mortgage Loan (or Monthly Advances of same by the Servicer) and (y) the
disposition of all funds with respect to the last Mortgage Loan and the
remittance of all funds due under the Agreement and the payment of all amounts
due and payable to the Trustee. Notwithstanding the foregoing, in no event shall
the trust created hereby continue beyond the expiration of 21 years from the
death of the last surviving descendant of Joseph P. Kennedy, the late ambassador
of the United States to the Court of St. James, living on the date hereof.

     The Servicer may, at its option, terminate this Agreement on any
Distribution Date on or after the Optional Termination Date, by purchasing, on
such Distribution Date, all of the outstanding Mortgage Loans and REO Properties
at a price equal to the sum of (x) 100% of the aggregate Principal Balance of
the Mortgage Loans plus (y) the lesser of (A) the appraised value of any REO
Property 

                                     -119-

<PAGE>

as determined by the higher of two appraisals completed by two independent
appraisers selected by the Servicer and at the Servicer's expense and (B) the
Principal Balance of the Mortgage loan related to such REO Property plus (z)
in each case, the greater of (i) the aggregate amount of accrued and unpaid
interest on the Mortgage Loans through the related Due Period and (ii) 30
days' accrued interest thereon at a rate equal to the Loan Rate, in each case
net of the Servicing Fee (the "Termination Price").

     In connection with any such purchase pursuant to the preceding paragraph,
the Servicer shall deposit in the Distribution Account all amounts then on
deposit in the Collection Account (less amounts permitted to be withdrawn by the
Servicer pursuant to Section 3.03), which deposit shall be deemed to have
occurred immediately preceding such purchase.

     Any such purchase shall be accomplished by deposit into the Distribution
Account on the Determination Date before such Distribution Date of the
Termination Price.

     (b) Notice of any termination, specifying the Distribution Date (which
shall be a date that would otherwise be a Distribution Date) upon which the
Certificateholders may surrender their Certificates to the Trustee for payment
of the final distribution and cancellation, shall be given promptly by the
Trustee by letter to Certificateholders mailed not earlier than the 15th day and
not later than the 25th day of the month next preceding the month of such final
distribution specifying (i) the Distribution Date upon which final distribution
of the Certificates will be made upon presentation and surrender of Certificates
at the office or agency of the Trustee therein designated, (ii) the amount of
any such final distribution and (iii) that the Record Date otherwise applicable
to such Distribution Date is not applicable, distributions being made only upon
presentation and surrender of the Certificates at the office or agency of the
Trustee therein specified.

     (c) Upon presentation and surrender of the Certificates, the Trustee shall
cause to be distributed to the holders of Certificates on the Distribution Date
for such final distribution, in proportion to the Percentage Interests of their
respective Certificates and to the extent that funds are available for such
purpose, an amount equal to the amount required to be distributed to
Certificateholders pursuant to Section 5.01 for such Distribution Date.

     (d) In the event that all of the Certificateholders shall not surrender
their Certificates for final payment and cancellation on or before such final
Distribution Date, the Trustee shall promptly following such date cause all
funds in the 

                                     -120-

<PAGE>

Distribution Account not distributed in final distribution to Certificateholders
to be withdrawn therefrom and credited to the remaining Certificateholders by
depositing such funds in a separate escrow account for the benefit of such
Certificateholders and the Servicer (if the Servicer has exercised its right to
purchase the Mortgage Loans) or the Trustee (in any other case) shall give a
second written notice to the remaining Certificateholders to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto. If within one year after the second notice all the Senior Certificates
shall not have been surrendered for cancellation, the Trustee may take
appropriate steps, or may appoint an agent to take appropriate steps, to contact
the remaining Certificateholders concerning surrender of their Certificates, and
the cost thereof shall be paid out of the funds on deposit in such escrow
account.

     Section 10.02. Additional Termination Requirements. (a) In the event that
the Servicer exercises its purchase option as provided in Section 10.01, the
Trust shall be terminated in accordance with the following additional
requirements, unless the Trustee shall have been furnished with an Opinion of
Counsel to the effect that the failure of the Trust to comply with the
requirements of this Section 10.02 will not (i) result in the imposition of
taxes on "prohibited transactions" of the Trust as defined in Section 860F of
the Code or (ii) cause any REMIC to fail to qualify as a REMIC at any time that
any Regular Certificates are outstanding:

              (i) Within 90 days prior to the final Distribution Date, the
         Servicer shall adopt and the Trustee shall sign a plan of complete
         liquidation for each REMIC meeting the requirements of a "Qualified
         Liquidation" under Section 860F of the Code and any regulations
         thereunder;

             (ii) At or after the time of adoption of such a plan of complete
         liquidation and at or prior to the final Distribution Date, the Trustee
         shall sell all of the assets of the Trust to the Servicer for cash; and

            (iii) At the time of the making of the final payment on the
         Certificates, the Trustee shall distribute or credit, or cause to be
         distributed or credited (A) to the Trustee, as holder of the REMIC I
         Regular Interests, the unpaid principal balance thereof plus accrued
         interest thereon, (B) to each Class of Certificates the amounts payable
         pursuant to Section 5.01 and (C) to the Class R-1 Certificateholders,
         all cash on hand after such payments.

                                     -121-

<PAGE>

     (b) By their acceptance of the Certificates, the Holders thereof hereby
agree to appoint the Trustee as their attorney in fact to: (i) adopt such a plan
of complete liquidation (and the Certificateholders hereby appoint the Trustee
as their attorney in fact to sign such plan) as appropriate and (ii) to take
such other action in connection therewith as may be reasonably required to carry
out such plan of complete liquidation all in accordance with the terms hereof.

                                   ARTICLE XI

                            Miscellaneous Provisions

     Section 11.01. Amendment. This Agreement may be amended from time to time
by the Seller, the Servicer and the Trustee subject, in the case of any
amendment or modification which affects any right, benefit, duty or obligation
of the Custodian, to the consent of the Custodian, in each case without the
consent of any of the Certificateholders, (i)to cure any ambiguity, (ii)to
correct any defective provisions or to correct or supplement any provisions
herein that may be inconsistent with any other provisions herein or the
expectations of Certificateholders, (iii) to add to the duties of the Servicer,
(iv)to add any other provisions with respect to matters or questions arising
under this Agreement which shall not be inconsistent with the provisions of this
Agreement, (v)to add or amend any provisions of this Agreement as required by
any Rating Agency or any other nationally recognized statistical rating agency
in order to maintain or improve any rating of each Class of Offered Certificates
(it being understood that, after obtaining the ratings in effect on the Closing
Date, neither the Trustee, the Seller, nor the Servicer is obligated to obtain,
maintain or improve any such rating) or (vi)to add or amend any provisions of
this Agreement to such extent as shall be necessary to maintain the
qualification of either REMIC as a REMIC; provided, however, that (x) as
evidenced by an Opinion of Counsel (at the expense of the requesting party) in
each case such action shall not adversely affect in any material respect the
interest of any Certificateholder, (y) in each case, such action is necessary or
desirable to maintain the qualification of any REMIC as a REMIC or shall not
adversely affect such qualification and (z) if the opinion called for in clause
(x) cannot be delivered with regard to an amendment pursuant to clause (vi)
above, such amendment is necessary to maintain the qualification of any REMIC as
a REMIC; and provided, further, that the amendment shall not be deemed to
adversely affect in any material respect the interests of the Certificateholders
and no Opinion of Counsel to that effect shall be required if the Person
requesting the amendment obtains a letter from each Rating Agency stating that
the amendment would 

                                     -122-

<PAGE>

not result in the downgrading or withdrawal of the respective ratings then
assigned to the Offered Certificates.

     This Agreement also may be amended from time to time by the Seller, the
Servicer and the Trustee, with the consent of the Holders of each Class of
Certificates which is affected by such amendment, evidencing Voting Rights
aggregating not less than 51% of such Class (or in the case of an amendment
which affects all classes, not less than 51% of all of the Voting Rights in the
Trust), for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of this Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall (i) reduce in any manner the amount of, or delay the timing of,
payments on the Certificates which are required to be made on any Certificate
without the consent of the Holder of such Certificate or (ii) reduce the
aforesaid percentage required to consent to any such amendment, without the
consent of the Holders of all Certificates then outstanding.

     Prior to the solicitation of consent of Certificateholders in connection
with any such amendment, the party seeking such amendment shall furnish the
Trustee with an Opinion of Counsel stating whether such amendment would
adversely affect the qualification of any REMIC as a REMIC and notice of the
conclusion expressed in such Opinion of Counsel shall be included with any such
solicitation. An amendment made with the consent of all Certificateholders and
executed in accordance with this Section 11.01 shall be permitted or authorized
by this Agreement notwithstanding that such Opinion of Counsel may conclude that
such amendment would adversely affect the qualification of any REMIC as a REMIC.

     Prior to the execution of any such amendment, the Trustee shall furnish
written notification of the substance of such amendment to each Rating Agency.
In addition, promptly after the execution of any such amendment made with the
consent of the Certificateholders, the Trustee shall furnish written
notification of the substance of such amendment to each Certificateholder.

     It shall not be necessary for the consent of Certificateholders under this
Section 11.01 to approve the particular form of any proposed amendment or
consent, but it shall be sufficient if such consent shall approve the substance
thereof. The manner of obtaining such consents and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable requirements as the Trustee may prescribe.

                                     -123-

<PAGE>

     Section 11.02. Recordation of Agreement. This Agreement is subject to
recordation in all appropriate public offices for real property records in all
the counties or other comparable jurisdictions in which any or all of the
properties subject to the Mortgages are situated, and in any other appropriate
public recording office or elsewhere, such recordation to be effected by the
Trustee, but only upon direction of Certificateholders accompanied by an Opinion
of Counsel to the effect that such recordation materially and beneficially
affects the interests of Certificateholders. The Certificateholders requesting
such recordation shall bear all costs and expenses of such recordation. The
Trustee shall have no obligation to ascertain whether such recordation so
affects the interests of the Certificateholders.

     Section 11.03. Limitation on Rights of Certificateholders. The death or
incapacity of any Certificateholder shall not operate to terminate this
Agreement or the Trust, nor entitle such Certificateholder's legal
representatives or heirs to claim an accounting or to take any action or
commence any proceeding in any court for a partition or winding up of the Trust,
nor otherwise affect the rights, obligations and liabilities of the parties
hereto or any of them.

     No Certificateholder shall have any right to vote (except as provided in
Sections 8.01, 9.01, 9.02 and 11.01) or in any manner otherwise control the
operation and management of the Trust, or the obligations of the parties hereto,
nor shall anything herein set forth, or contained in the terms of the
Certificates, be construed so as to constitute the Certificateholders from time
to time as partners or members of an association; nor shall any
Certificateholder be under any liability to any third person by reason of any
action taken by the parties to this Agreement pursuant to any provision hereof.

     No Certificateholder shall have any right by virtue or by availing itself
of any provisions of this Agreement to institute any suit, action or proceeding
in equity or at law upon or under or with respect to this Agreement, unless such
Holder previously shall have given to the Trustee a written notice of default
and of the continuance thereof, as hereinbefore provided, and unless also the
Holders of Offered Certificates evidencing Voting Rights aggregating not less
than 51% of all the Voting Interests shall have made written request upon the
Trustee to institute such action, suit or proceeding in its own name as Trustee
hereunder and shall have offered to the Trustee such reasonable indemnity as it
may require against the costs, expenses and liabilities to be incurred therein
or thereby, and the Trustee, for 60 days after its receipt of such notice,
request and offer of indemnity, shall have neglected or refused to institute any
such action, suit or proceeding; it being understood and intended, and being
expressly 

                                     -124-

<PAGE>

covenanted by each Certificateholder with every other Certificateholder and the
Trustee, that no one or more Holders of Certificates shall have any right in any
manner whatever by virtue or by availing itself or themselves of any provisions
of this Agreement to affect, disturb or prejudice the rights of the Holders of
any other of the Certificates, or to obtain or seek to obtain priority over or
preference to any other such Holder, or to enforce any right under this
Agreement, except in the manner herein provided and for the equal, ratable and
common benefit of all Certificateholders. For the protection and enforcement of
the provisions of this Section 11.03, each and every Certificateholder and the
Trustee shall be entitled to such relief as can be given either at law or in
equity.

     Section 11.04. Governing Law. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK (EXCLUDING PROVISIONS
REGARDING CONFLICTS OF LAWS) AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     Section 11.05. Notices. (a) All demands, notices and communications
hereunder shall be in writing and shall be deemed to have been duly given if
personally delivered at or mailed by certified mail, return receipt requested,
to (a) Delta Financial Corporation, 1000 Woodbury Road, Suite 200 Woodbury, NY
11797, (b) in the case of the Trustee, at the Corporate Trust Office, (c) in the
case of Fitch IBCA, Inc., One State Street Plaza, New York, New York 10004 (d)
in the case of S&P, 26 Broadway, 15th Floor, New York, New York 10007,
Attention: Residential Mortgage Group, (e) in the case of Moody's, 99 Church
Street, 4th Floor, New York, New York 10007 or (f) as to each party, at such
other address as shall be designated by such party in a written notice to each
other party. Any notice required or permitted to be mailed to a
Certificateholder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown in the Certificate Register. Any notice so
mailed within the time prescribed in this Agreement shall be conclusively
presumed to have been duly given, whether or not the Certificateholder receives
such notice. Any notice or other document required to be delivered or mailed by
the Trustee to any Rating Agency shall be given on a best efforts basis and only
as a matter of courtesy and accommodation and the Trustee shall have no
liability for failure to delivery such notice or document to any Rating Agency.

     (b) Notice to S&P, Fitch and Moody's. The Trustee and the Servicer shall
each be obligated to use its best efforts promptly to provide notice, at the
expense of the Servicer, to S&P, Fitch and Moody's with respect to each of the
following of which a Responsible Officer of the Trustee or Servicer, as the case
may be, has actual knowledge:

                                    -125-

<PAGE>

              (i) Any material change or amendment to this Agreement;

             (ii) The occurrence of any Event of Default that has not been cured
or waived;

            (iii) The resignation or termination of the Servicer or the Trustee;

             (iv) The final payment to Holders of the Certificates of any Class;

              (v) Any change in the location of any Account; and

             (vi) Any event that would result in the inability of the Trustee to
make advances regarding Delinquent Mortgage Loans.

     (c) In addition, (i)the Trustee shall promptly furnish to each Rating
Agency copies of the following:

               (A) Each annual report to Certificateholders described in Section
          5.03; and

               (B) Each Statement to Certificateholders described in Section
          5.03; and

             (ii) The Servicer shall promptly furnish to each Rating Agency
copies of the following:

               (A) Each annual statement as to compliance described in Section
          3.09;

               (B) Each annual independent public accountants' servicing report
          described in Section 3.10; and

               (C) Each notice delivered pursuant to Section 8.01(b) which
          relates to the fact that the Servicer has not made a Delinquency
          Advance.

     Any such notice pursuant to this Section 11.05 shall be in writing and
shall be deemed to have been duly given if personally delivered or mailed by
first class mail, postage prepaid, or by express delivery service to the
addresses specified above for each such Rating Agency.

     Section 11.06. Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements, provisions or
terms shall be deemed 

                                     -126-

<PAGE>

severable from the remaining covenants, agreements, provisions or terms of this
Agreement and shall in no way affect the validity or enforceability of the other
provisions of this Agreement or of the Certificates or the rights of the Holders
thereof.

     Section 11.07. Assignment. Notwithstanding anything to the contrary
contained herein, except as provided in Sections 7.02, 7.04 and 7.05 (or 3.01),
this Agreement may not be assigned by the Seller or the Servicer without the
prior written consent of the Holders of the Certificates evidencing Percentage
Interests aggregating not less than 66%. The Servicer may assign the right to
reimbursement for Servicing Advances and Monthly Advances without the consent of
any Person but with prior notice thereof to the Trustee.

     Section 11.08. Certificates Nonassessable and Fully Paid. The parties agree
that the Certificateholders shall not be personally liable for obligations of
the Trust, that the beneficial ownership interests represented by the
Certificates shall be nonassessable for any losses or expenses of the Trust or
for any reason whatsoever, and that the Certificates upon execution,
authentication and delivery thereof by the Trustee pursuant to Section 6.02 are
and shall be deemed fully paid.

     Section 11.09. Third-Party Beneficiaries. This Agreement will inure to the
benefit of and be binding upon the parties hereto, the Certificateholders, the
Certificate Owners, and their respective successors and permitted assigns.
Except as otherwise provided in this Agreement, no other person will have any
right or obligation hereunder.

     Section 11.10. Counterparts. This Agreement may be executed in any number
of counterparts, each of which so executed shall be deemed to be an original,
but all such counterparts shall together constitute but one and the same
instrument.

     Section 11.11 Effect of Headings and Table of Contents. The Article and
Section headings herein and the Table of Contents are for convenience only and
shall not affect the construction hereof.

                                    -127-

<PAGE>


                  IN WITNESS WHEREOF, the Seller, the Servicer and the Trustee
have caused this Agreement to be duly executed by their respective officers all
as of the day and year first above written.

                           DELTA FUNDING CORPORATION,
                             as Seller and Servicer

                           By   /s/  DAWN JOHNSTON
                               --------------------------------
                               Name: Dawn Johnston
                               Title: Vice President

                           BANKERS TRUST COMPANY OF CALIFORNIA,
                           N.A., as Trustee

                           By /s/ DAVID M. ARNOLD
                              ---------------------------------
                           Name:  David M. Arnold
                           Title: Assistant Secretary


<PAGE>


State of New York   )
                    ) ss.:
County of New York  )

     On the 29th day of June, 1998 before me, a notary public in and for the
State of New York, personally appeared Dawn Johnston known to me who, being by
me duly sworn, did depose and say that she is the Vice President of Delta
Funding Corporation, a New York corporation, one of the parties that executed
the foregoing instrument; that she knows the seal of said company; that the seal
affixed to said instrument is such corporate seal; that it was so affixed by
order of the Board of Directors of said company; and that she signed her name
thereto by like order.

                                         --------------------------------
                                                Notary Public

[Notarial Seal]


<PAGE>




State of New York )
                  ) ss.:
County of New York)

     On the 29th day of June, 1998 before me, a notary public in and for the
State of New York, David M. Arnold, personally appeared, known to me who, being
by me duly did depose and say that he is the Assistant Secretary of Bankers
Trust Company of California, N.A., a national banking association, one of the
parties that executed the foregoing instrument; and that he signed his name
thereto by order of the Board of Directors of said association.

                                         ---------------------------------
                                                   Notary Public

[Notarial Seal]

<PAGE>


                                   EXHIBIT A

                       FORMS OF LOAN GROUP F CERTIFICATES














                                      A-1

<PAGE>

                                  EXHIBIT A-1

                          FORM OF CLASS F CERTIFICATES

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

Certificate No.                             :

Cut-Off Date                                :       May 31, 1998

First Distribution Date                     :       July 15, 1998

Initial Certificate Principal
Balance of this Certificate
("Denomination")                            :

Initial Class Principal
Balance                                     :

Certificate Rate                            :

CUSIP                                       :

Class                                       :        A-_F

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
           Home Equity Loan Asset-Backed Certificates, Series 1998-2
                                  Class A-_F
evidencing a percentage interest in the distributions allocable to the
Certificates of the above-referenced Class with respect to a Trust consisting
of closed-end fixed rate home equity loans (the "Mortgage Loans")


                                     A-1-1


<PAGE>

         Principal in respect of this Certificate is distributable monthly as
set forth herein. Accordingly, the Certificate Principal Balance of this
Certificate at any time may be less than the Initial Certificate Principal
Balance set forth on the face hereof, as described herein. This Certificate
does not evidence an obligation of, or an interest in, and is not guaranteed by
the Seller or the Trustee referred to below or any of their respective
affiliates. Neither this Certificate nor the Mortgage Loans are guaranteed or
insured by any governmental agency or instrumentality.

         This certifies that CEDE & CO. is the registered owner of the
Percentage Interest evidenced by this Certificate (obtained by dividing the
Denomination of this Certificate by the Class Principal Balance) in certain
monthly distributions with respect to the Trust. The Trust was created pursuant
to a Pooling and Servicing Agreement dated as of the Cut-Off Date specified
above (the "Agreement") among Delta Funding Corporation, as seller and servicer
(in such capacities, the "Seller" or the "Servicer"), and Bankers Trust Company
of California, N.A., as trustee (the "Trustee"). To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Class Certificate by virtue of the acceptance hereof assents and by which
such Holder is bound.

         Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.

                                    A-1-2

<PAGE>


         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  June 29, 1998

                   BANKERS TRUST COMPANY OF CALIFORNIA,N.A.,
                     as Trustee



                   By  _______________________________________


This is one of the Certificates
referenced in the within-mentioned Agreement

By  ________________________________________________
         Authorized Signatory of
         BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
         as Trustee



                                     A-1-3
<PAGE>


                            [Reverse of Certificate]

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
                  Home Equity Loan Asset-Backed Certificates,
                                 Series 1998-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 1998-2, Home Equity Loan
Asset-Backed Certificates, Series 1998-2 (herein collectively called the
"Certificates"), and representing a beneficial ownership interest in the Trust
created by the Agreement.

         The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Distribution Account
for payment hereunder and that the Trustee is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

         This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations of
rights, benefits, obligations and duties evidenced thereby, and the rights,
duties and immunities of the Trustee.

         Pursuant to the terms of the Agreement, a distribution will be made on
the 15th day of each month or, if such 15th day is not a Business Day then the
first Business Day following such Distribution Date (the "Distribution Date"),
commencing on the first Distribution Date specified on the face hereof, to the
Person in whose name this Certificate is registered at the close of business on
the applicable Record Date in an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Certificates of the Class to which this Certificate
belongs on such Distribution Date pursuant to the Agreement.

         Distributions on this Certificate shall be made by check or money
order mailed to the address of the person entitled thereto as it appears on the
Certificate Register or, upon the request of a Certificateholder owning
Certificates having denominations aggregating at least $1,000,000, by wire
transfer or otherwise, as set forth in the Agreement. The final distribution on
each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the office or agency of the Trustee specified
in the notice to Certificateholders of such final distribution.


                                     A-1-4
<PAGE>

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Seller and the Trustee with the consent of Holders of the requisite
percentage of the Voting Rights of each Class of Certificates affected by such
amendment, as specified in the Agreement. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange therefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

         As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Trustee upon surrender of this Certificate for
registration of transfer at the office or agency maintained by the Trustee in
Irvine, California, accompanied by a written instrument of transfer in form
satisfactory to the Trustee and the Certificate Registrar duly executed by the
holder hereof or such holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest in the
Trust will be issued to the designated transferee or transferees.

         The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement. As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

         The Seller and the Trustee and any agent of the Seller or the Trustee
may treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Seller, the Trustee nor any such agent
shall be affected by any notice to the contrary.

         On any Distribution Date following the Period at the end of which the
Pool Principal Balance is less than 10% of the Cut-Off


                                     A-1-5
<PAGE>

Date Pool Principal Balances, the Servicer will have the option to repurchase,
in whole, from the Trust the Mortgage Loans at a purchase price determined as
provided in the Agreement. In the event that no such optional termination
occurs, the obligations and responsibilities created by the Agreement will
terminate upon the earliest of (i) the day following the Distribution Date on
which the aggregate Class Principal Balance has been reduced to zero and (ii)
the final payment or other liquidation of the last Mortgage Loan in the Trust.
In no event, however, will the trust created by the Agreement continue beyond
the expiration of 21 years from the death of the last survivor of the
descendants living at the date of the Agreement of a certain person named in
the Agreement.

         Capitalized terms used herein that are defined in the Agreement shall
have the meanings ascribed to them in the Agreement, and nothing herein shall
be deemed inconsistent with that meaning.



                                     A-1-6
<PAGE>




                                   ASSIGNMENT


         FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto _________________________________________________________
(Please print or typewrite name and address including postal
zip code of assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust.

         I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such
Certificate to the following address:  ____________________________________

______________________________________ .

Dated:  ________________
     

                                 _____________________________________
                                 Signature by or on behalf of assignor



                                     A-1-7
<PAGE>


                           DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of
distribution:

         Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ______________________ for the account of
______________, account number ______________, or, if mailed by check, to
_________________________. Applicable statements should be mailed to
__________________________.

         This information is provided by______________________, the assignee
named above, or ____________________, as its agent.




                                     A-1-8
<PAGE>



                                  EXHIBIT A-2

                          FORM OF CLASS M CERTIFICATES

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORP-ORATION ("DTC"), TO THE TRUSTEE OR
ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER
NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS
MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

PAYMENTS ON THIS CERTIFICATE ARE SUBORDINATED TO CERTAIN OTHER CLASSES OF
CERTIFICATES AS PROVIDED IN THE AGREEMENT REFERRED TO HEREIN.

Certificate No.                             :

Cut-Off Date                                :        May 31, 1998

First Distribution Date                     :        July 15, 1998

Initial Certificate Principal
Balance of this Certificate
("Denomination")                            :

Initial Class Principal
Balance                                     :

Certificate Rate                            :

CUSIP                                       :

Class                                       :        M-_F

                   DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
            Home Equity Loan Asset-Backed ertificates, Series 1998-2
                                   Class M-_F

         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting of closed-end fixed rate home equity loans (the "Mortgage
         Loans")
                                     A-2-1
<PAGE>

Principal in respect of this Certificate is distributable monthly as set forth
herein. Accordingly, the Certificate Principal Balance of this Certificate at
any time may be less than the Initial Certificate Principal Balance set forth
on the face hereof, as described herein. This Certificate does not evidence an
obligation of, or an interest in, and is not guaranteed by the Seller or the
Trustee referred to below or any of their respective affiliates. Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any
governmental agency or instrumentality.

         This certifies that CEDE & CO. is the registered owner of the
Percentage Interest evidenced by this Certificate (obtained by dividing the
Denomination of this Certificate by the Class Principal Balance) in certain
monthly distributions with respect to the Trust. The Trust was created pursuant
to a Pooling and Servicing Agreement dated as of the Cut-Off Date specified
above (the "Agreement") among Delta Funding Corporation, as seller and servicer
(in such capacities, the "Seller" or the "Servicer"), and Bankers Trust Company
of California, N.A., as trustee (the "Trustee"). To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Class Certificate by virtue of the acceptance hereof assents and by which
such Holder is bound.

         Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.


                                     A-2-2
<PAGE>


         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  June 29, 1998

                   BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                     as Trustee



                   By  _________________________________________


This is one of the Certificates
referenced in the within-mentioned Agreement

By  ________________________________________________
         Authorized Signatory of
         BANKERS TRUST COMPANY OF CALIFORNIA,N.A.,
         as Trustee



                                     A-2-3
<PAGE>


                            [Reverse of Certificate]

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
                  Home Equity Loan Asset-Backed Certificates,
                                 Series 1998-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 1998-2, Home Equity Loan
Asset-Backed Certificates, Series 1998-2 (herein collectively called the
"Certificates"), and representing a beneficial ownership interest in the Trust
created by the Agreement.

         The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Distribution Account
for payment hereunder and that the Trustee is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

         This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations of
rights, benefits, obligations and duties evidenced thereby, and the rights,
duties and immunities of the Trustee.

         Pursuant to the terms of the Agreement, a distribution will be made on
the 15th day of each month or, if such 15th day is not a Business Day then the
first Business Day following such Distribution Date (the "Distribution Date"),
commencing on the first Distribution Date specified on the face hereof, to the
Person in whose name this Certificate is registered at the close of business on
the applicable Record Date in an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Certificates of the Class to which this Certificate
belongs on such Distribution Date pursuant to the Agreement.

         Distributions on this Certificate shall be made by check or money
order mailed to the address of the person entitled thereto as it appears on the
Certificate Register or, upon the request of a Certificateholder owning
Certificates having denominations aggregating at least $1,000,000, by wire
transfer or otherwise, as set forth in the Agreement. The final distribution on
each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the office or agency of the Trustee specified
in the notice to Certificateholders of such final distribution.

                                     A-2-4
<PAGE>

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Seller and the Trustee with the consent of Holders of the requisite
percentage of the Voting Rights of each Class of Certificates affected by such
amendment, as specified in the Agreement. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange therefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

         As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Trustee upon surrender of this Certificate for
registration of transfer at the office or agency maintained by the Trustee in
Irvine, California, accompanied by a written instrument of transfer in form
satisfactory to the Trustee and the Certificate Registrar duly executed by the
holder hereof or such holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest in the
Trust will be issued to the designated transferee or transferees.

         The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement. As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

         The Seller and the Trustee and any agent of the Seller or the Trustee
may treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Seller, the Trustee nor any such agent
shall be affected by any notice to the contrary.

                                     A-2-5
<PAGE>

         On any Distribution Date following the Period at the end of which the
Pool Principal Balance is less than 10% of the Cut-Off Date Pool Principal
Balances, the Servicer will have the option to repurchase, in whole, from the
Trust the Mortgage Loans at a purchase price determined as provided in the
Agreement. In the event that no such optional termination occurs, the
obligations and responsibilities created by the Agreement will terminate upon
the earliest of (i) the day following the Distribution Date on which the
aggregate Class Principal Balance has been reduced to zero and (ii) the final
payment or other liquidation of the last Mortgage Loan in the Trust. In no
event, however, will the trust created by the Agreement continue beyond the
expiration of 21 years from the death of the last survivor of the descendants
living at the date of the Agreement of a certain person named in the Agreement.

         Capitalized terms used herein that are defined in the Agreement shall
have the meanings ascribed to them in the Agreement, and nothing herein shall
be deemed inconsistent with that meaning.


                                     A-2-6
<PAGE>


                                   ASSIGNMENT


         FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto _________________________________________________________
(Please print or typewrite name and address including postal zip code of
assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust.

         I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such
Certificate to the following address:  ____________________________________
_________________________________________.

Dated:  ____________________

                                   _____________________________________
                                   Signature by or on behalf of assignor




                                     A-2-7
<PAGE>




                           DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of
distribution:

         Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ______________________ for the account of
______________, account number ________________, or, if mailed by check, to
_______________________. Applicable statements should be mailed to
______________________________.

         This information is provided by ______________________, the assignee
named above, or ___________________, as its agent.






                                     A-2-8
<PAGE>



                                  EXHIBIT A-3

                          FORM OF CLASS B CERTIFICATES

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

PAYMENTS ON THIS CERTIFICATES ARE SUBORDINATED TO CERTAIN OTHER CLASSES OF
CERTIFICATES AS PROVIDED IN THE AGREEMENT REFERRED TO HEREIN.

Certificate No.                             :

Cut-Off Date                                :        May 31, 1998

First Distribution Date                     :        July 15, 1998

Initial Certificate Principal
Balance of this Certificate
("Denomination")                            :

Initial Class Principal
Balance                                     :

Certificate Rate                            :

CUSIP                                       :

Class                                       :        B-_F

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
           Home Equity Loan Asset-Backed Certificates, Series 1998-2
                                   Class B-_F
         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting of closed-end fixed rate home equity loans (the "Mortgage
         Loans")


                                     A-3-1
<PAGE>

Principal in respect of this Certificate is distributable monthly as set forth
herein. Accordingly, the Certificate Principal Balance of this Certificate at
any time may be less than the Initial Certificate Principal Balance set forth
on the face hereof, as described herein. This Certificate does not evidence an
obligation of, or an interest in, and is not guaranteed by the Seller or the
Trustee referred to below or any of their respective affiliates. Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any
governmental agency or instrumentality.

         This certifies that CEDE & CO. is the registered owner of the
Percentage Interest evidenced by this Certificate (obtained by dividing the
Denomination of this Certificate by the Class Principal Balance) in certain
monthly distributions with respect to the Trust. The Trust was created pursuant
to a Pooling and Servicing Agreement dated as of the Cut-Off Date specified
above (the "Agreement") among Delta Funding Corporation, as seller and servicer
(in such capacities, the "Seller" or the "Servicer"), and Bankers Trust Company
of California, N.A., as trustee (the "Trustee"). To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Class Certificate by virtue of the acceptance hereof assents and by which
such Holder is bound.

         Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.


                                     A-3-2
<PAGE>


         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  June 29, 1998

                   BANKERS TRUST COMPANY OF CALIFORNIA,N.A.,
                      as Trustee



                   By  _______________________________________



This is one of the Certificates
referenced in the within-mentioned Agreement

By  _____________________________________________________
         Authorized Signatory of
         BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
         as Trustee



                                     A-3-3
<PAGE>


                            [Reverse of Certificate]

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
                  Home Equity Loan Asset-Backed Certificates,
                                 Series 1998-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 1998-2, Home Equity Loan
Asset-Backed Certificates, Series 1998-2 (herein collectively called the
"Certificates"), and representing a beneficial ownership interest in the Trust
created by the Agreement.

         The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Distribution Account
for payment hereunder and that the Trustee is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

         This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations of
rights, benefits, obligations and duties evidenced thereby, and the rights,
duties and immunities of the Trustee.

         Pursuant to the terms of the Agreement, a distribution will be made on
the 15th day of each month or, if such 15th day is not a Business Day then the
first Business Day following such Distribution Date (the "Distribution Date"),
commencing on the first Distribution Date specified on the face hereof, to the
Person in whose name this Certificate is registered at the close of business on
the applicable Record Date in an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Certificates of the Class to which this Certificate
belongs on such Distribution Date pursuant to the Agreement.

         Distributions on this Certificate shall be made by check or money
order mailed to the address of the person entitled thereto as it appears on the
Certificate Register or, upon the request of a Certificateholder owning
Certificates having denominations aggregating at least $1,000,000, by wire
transfer or otherwise, as set forth in the Agreement. The final distribution on
each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the office or agency of the Trustee specified
in the notice to Certificateholders of such final distribution.

                                     A-3-4
<PAGE>

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Seller and the Trustee with the consent of Holders of the requisite
percentage of the Voting Rights of each Class of Certificates affected by such
amendment, as specified in the Agreement. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange therefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

         As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Trustee upon surrender of this Certificate for
registration of transfer at the office or agency maintained by the Trustee in
Irvine, California, accompanied by a written instrument of transfer in form
satisfactory to the Trustee and the Certificate Registrar duly executed by the
holder hereof or such holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest in the
Trust will be issued to the designated transferee or transferees.

         The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement. As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

         The Seller and the Trustee and any agent of the Seller or the Trustee
may treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Seller, the Trustee nor any such agent
shall be affected by any notice to the contrary.

                                     A-3-5
<PAGE>

         On any Distribution Date following the Period at the end of which the
Pool Principal Balance is less than 10% of the Cut-Off Date Pool Principal
Balances, the Servicer will have the option to repurchase, in whole, from the
Trust the Mortgage Loans at a purchase price determined as provided in the
Agreement. In the event that no such optional termination occurs, the
obligations and responsibilities created by the Agreement will terminate upon
the earliest of (i) the day following the Distribution Date on which the
aggregate Class Principal Balance has been reduced to zero and (ii) the final
payment or other liquidation of the last Mortgage Loan in the Trust. In no
event, however, will the trust created by the Agreement continue beyond the
expiration of 21 years from the death of the last survivor of the descendants
living at the date of the Agreement of a certain person named in the Agreement.

         Capitalized terms used herein that are defined in the Agreement shall
have the meanings ascribed to them in the Agreement, and nothing herein shall
be deemed inconsistent with that meaning.


                                     A-3-6
<PAGE>


                                   ASSIGNMENT


         FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto _________________________________________________________
(Please print or typewrite name and address including postal
zip code of assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust.

         I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such
Certificate to the following address:  ____________________________________
________________________________________________.


Dated:  _________________


                                 _____________________________________
                                 Signature by or on behalf of assignor




                                     A-3-7
<PAGE>




                           DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of
distribution:

         Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _____________________ for the account of
______________, account number _________________, or, if mailed by check, to
 _________________. Applicable statements should be mailed to ___________.

         This information is provided by ___________________, the assignee
named above, or ____________________, as its agent.



                                     A-3-8
<PAGE>


                                  EXHIBIT A-4

                         FORM OF CLASS IOF CERTIFICATES

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

THIS CLASS IOF CERTIFICATE HAS NO PRINCIPAL BALANCE

Certificate No.                             :

Cut-Off Date                                :       May 31, 1998

First Distribution Date                     :       July 15, 1998

Initial Notional Amount
("Denomination")                            :

Initial Class Principal
Balance                                     :

Certificate Rate                            :

CUSIP                                       :

Class                                       :       IOF

Percentage Interest
Evidenced by this Certificate       :

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
           Home Equity Loan Asset-Backed Certificates, Series 1998-2
                                   Class IOF

         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting of closed-end fixed rate home equity loans (the "Mortgage
         Loans")



                                     A-4-1
<PAGE>

         This Certificate does not evidence an obligation of, or an interest
in, and is not guaranteed by the Seller or the Trustee referred to below or any
of their respective affiliates. Neither this Certificate nor the Mortgage Loans
are guaranteed or insured by any governmental agency or instrumentality.

         This certifies that CEDE & CO. is the registered owner of the
Percentage Interest evidenced by this Certificate (obtained by dividing the
Initial Notional Amount of this Certificate by the initial denominator of all
Private Certificates) in the interest represented by all Certificates of the
Class to which this Certificate belongs in the Trust. The Trust was created
pursuant to a Pooling and Servicing Agreement dated as of the Cut-Off Date
specified above (the "Agreement") among Delta Funding Corporation, as seller
and servicer (in such capacities, the "Seller" or the "Servicer"), and Bankers
Trust Company of California, N.A., as trustee (the "Trustee"). To the extent
not defined herein, the capitalized terms used herein have the meanings
assigned in the Agreement. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Agreement, to which Agreement the
Holder of this Class Certificate by virtue of the acceptance hereof assents and
by which such Holder is bound.

         Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.


                                     A-4-2
<PAGE>


         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  June 29, 1998

                   BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                     as Trustee



                   By:  ________________________________________


This is one of the Certificates
referenced in the within-mentioned Agreement

By  _________________________________________________
         Authorized Signatory of
         BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
         as Trustee




                                     A-4-3
<PAGE>




                            [Reverse of Certificate]

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
                  Home Equity Loan Asset-Backed Certificates,
                                 Series 1998-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 1998-2, Home Equity Loan
Asset-Backed Certificates, Series 1998-2 (herein collectively called the
"Certificates"), and representing a beneficial ownership interest in the Trust
created by the Agreement.

         The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Distribution Account
for payment hereunder and that the Trustee is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

         This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations of
rights, benefits, obligations and duties evidenced thereby, and the rights,
duties and immunities of the Trustee.

         Pursuant to the terms of the Agreement, a distribution will be made on
the 15th day of each month or, if such 15th day is not a Business Day then the
first Business Day following such Distribution Date (the "Distribution Date"),
commencing on the first Distribution Date specified on the face hereof, to the
Person in whose name this Certificate is registered at the close of business on
the applicable Record Date in an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Certificates of the Class to which this Certificate
belongs on such Distribution Date pursuant to the Agreement.

         Distributions on this Certificate shall be made by check or money
order mailed to the address of the person entitled thereto as it appears on the
Certificate Register or, upon the request of a Certificateholder owning
Certificates having denominations aggregating at least $1,000,000, by wire
transfer or otherwise, as set forth in the Agreement. The final distribution on
each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the office or agency of the Trustee specified
in the notice to Certificateholders of such final distribution.

                                     A-4-4
<PAGE>

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Seller and the Trustee with the consent of Holders of the requisite
percentage of the Voting Rights of each Class of Certificates affected by such
amendment, as specified in the Agreement. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange therefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

         As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Trustee upon surrender of this Certificate for
registration of transfer at the office or agency maintained by the Trustee in
Irvine, California, accompanied by a written instrument of transfer in form
satisfactory to the Trustee and the Certificate Registrar duly executed by the
holder hereof or such holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest in the
Trust will be issued to the designated transferee or transferees.

         The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement. As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

         The Seller and the Trustee and any agent of the Seller or the Trustee
may treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Seller, the Trustee nor any such agent
shall be affected by any notice to the contrary.

                                     A-4-5
<PAGE>

         On any Distribution Date following the Period at the end of which the
Pool Principal Balance is less than 10% of the Cut-Off Date Pool Principal
Balances, the Servicer will have the option to repurchase, in whole, from the
Trust the Mortgage Loans at a purchase price determined as provided in the
Agreement. In the event that no such optional termination occurs, the
obligations and responsibilities created by the Agreement will terminate upon
the earliest of (i) the day following the Distribution Date on which the
aggregate Class Principal Balance has been reduced to zero and (ii) the final
payment or other liquidation of the last Mortgage Loan in the Trust. In no
event, however, will the trust created by the Agreement continue beyond the
expiration of 21 years from the death of the last survivor of the descendants
living at the date of the Agreement of a certain person named in the Agreement.

         Capitalized terms used herein that are defined in the Agreement shall
have the meanings ascribed to them in the Agreement, and nothing herein shall
be deemed inconsistent with that meaning.


                                     A-4-6
<PAGE>


                                   ASSIGNMENT


         FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto ___________________________________________________________
(Please print or typewrite name and address including postal zip code
of assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust.

         I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such
Certificate to the following address: ____________________________________
_________________________________________________.


Dated:  _______________________


                                    _____________________________________
                                    Signature by or on behalf of assignor


                                     A-4-7
<PAGE>


                           DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of
distribution:

         Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to __________________________ for the account of
_______________, account number __________________, or, if mailed by check, to
_______________. Applicable statements should be mailed to _________________.

         This information is provided by _____________________, the assignee
named above, or  _________________, as its agent.




                                     A-4-8
<PAGE>


                                   EXHIBIT B

                       FORMS OF LOAN GROUP A CERTIFICATES












                                      B-1
<PAGE>


                                  EXHIBIT B-1

                          FORM OF CLASS A CERTIFICATE

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

Certificate No.                             :

Cut-Off Date                                :       May 31, 1998

First Distribution Date                     :       July 15, 1998

Initial Certificate Principal
Balance of this Certificate
("Denomination")                            :

Initial Class Principal
Balance                                     :

Certificate Rate                            :

CUSIP                                       :

Class                                       :        A-_A

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
           Home Equity Loan Asset-Backed Certificates, Series 1998-2
                                   Class A-_A

         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting of closed-end adjustable rate home equity loans (the
         "Mortgage Loans")

         Principal in respect of this Certificate is distributable monthly as
set forth herein. Accordingly, the Certificate


                                     B-1-1
<PAGE>

Principal Balance of this Certificate at any time may be less than the
Initial Certificate Principal Balance set forth on the face hereof, as
described herein. This Certificate does not evidence an obligation of, or an
interest in, and is not guaranteed by the Seller or the Trustee referred to
below or any of their respective affiliates. Neither this Certificate nor the
Mortgage Loans are guaranteed or insured by any governmental agency or
instrumentality.

         This certifies that CEDE & CO. is the registered owner of the
Percentage Interest evidenced by this Certificate (obtained by dividing the
Denomination of this Certificate by the Class Principal Balance) in certain
monthly distributions with respect to the Trust. The Trust was created pursuant
to a Pooling and Servicing Agreement dated as of the Cut-Off Date specified
above (the "Agreement") among Delta Funding Corporation, as seller and servicer
(in such capacities, the "Seller" or the "Servicer"), and Bankers Trust Company
of California, N.A., as trustee (the "Trustee"). To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Class Certificate by virtue of the acceptance hereof assents and by which
such Holder is bound.

         Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.



                                     B-1-2
<PAGE>


         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  June 29, 1998

                   BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                     as Trustee



                   By  ___________________________________________


This is one of the Certificates
referenced in the within-mentioned Agreement

By  _____________________________________________________
         Authorized Signatory of
         BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
         as Trustee



                                     B-1-3
<PAGE>


                            [Reverse of Certificate]

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
           Home Equity Loan Asset-Backed Certificates, Series 1998-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 1998-2, Home Equity Loan
Asset-Backed Certificates, Series 1998-2 (herein collectively called the
"Certificates"), and representing a beneficial ownership interest in the Trust
created by the Agreement.

         The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Distribution Account
for payment hereunder and that the Trustee is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

         This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations of
rights, benefits, obligations and duties evidenced thereby, and the rights,
duties and immunities of the Trustee.

         Pursuant to the terms of the Agreement, a distribution will be made on
the 15th day of each month or, if such 15th day is not a Business Day then the
first Business Day following such Distribution Date (the "Distribution Date"),
commencing on the first Distribution Date specified on the face hereof, to the
Person in whose name this Certificate is registered at the close of business on
the applicable Record Date in an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Certificates of the Class to which this Certificate
belongs on such Distribution Date pursuant to the Agreement.

         Distributions on this Certificate shall be made by check or money
order mailed to the address of the person entitled thereto as it appears on the
Certificate Register or, upon the request of a Certificateholder owning
Certificates having denominations aggregating at least $1,000,000, by wire
transfer or otherwise, as set forth in the Agreement. The final distribution on
each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the office or agency of the Trustee specified
in the notice to Certificateholders of such final distribution.

                                     B-1-4
<PAGE>

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Seller and the Trustee with the consent of Holders of the requisite
percentage of the Voting Rights of each Class of Certificates affected by such
amendment, as specified in the Agreement. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange therefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

         As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Trustee upon surrender of this Certificate for
registration of transfer at the office or agency maintained by the Trustee in
Irvine, California, accompanied by a written instrument of transfer in form
satisfactory to the Trustee and the Certificate Registrar duly executed by the
holder hereof or such holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest in the
Trust will be issued to the designated transferee or transferees.

         The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement. As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

         The Seller and the Trustee and any agent of the Seller or the Trustee
may treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Seller, the Trustee nor any such agent
shall be affected by any notice to the contrary.

                                     B-1-5
<PAGE>

         On any Distribution Date following the Period at the end of which the
Pool Principal Balance is less than 10% of the Cut-Off Date Pool Principal
Balances, the Servicer will have the option to repurchase, in whole, from the
Trust the Mortgage Loans at a purchase price determined as provided in the
Agreement. In the event that no such optional termination occurs, the
obligations and responsibilities created by the Agreement will terminate upon
the earliest of (i) the day following the Distribution Date on which the
aggregate Class Principal Balance has been reduced to zero and (ii) the final
payment or other liquidation of the last Mortgage Loan in the Trust. In no
event, however, will the trust created by the Agreement continue beyond the
expiration of 21 years from the death of the last survivor of the descendants
living at the date of the Agreement of a certain person named in the Agreement.

         Capitalized terms used herein that are defined in the Agreement shall
have the meanings ascribed to them in the Agreement, and nothing herein shall
be deemed inconsistent with that meaning.



                                     B-1-6
<PAGE>




                                   ASSIGNMENT


         FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto  _________________________________________________________
(Please print or typewrite name and address including postal zip code
of assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust.

         I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such
Certificate to the following address:  ____________________________________
____________________________________.

Dated:  _____________________

                                    _____________________________________
                                    Signature by or on behalf of assignor




                                     B-1-7
<PAGE>


                           DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of
distribution:

         Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ______________________ for the account of
_______________, account number ____________, or, if mailed by check, to
_______________. Applicable statements should be mailed to _______________.

         This information is provided by _______________, the assignee
named above, or _______________, as its agent.




                                     B-1-8
<PAGE>

                                  EXHIBIT B-2

                  FORM OF CLASS M ADJUSTABLE RATE CERTIFICATE

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

PAYMENTS ON THIS CERTIFICATES ARE SUBORDINATED TO CERTAIN OTHER CLASSES OF
CERTIFICATES AS PROVIDED IN THE AGREEMENT REFERRED TO HEREIN.

Certificate No.                             :

Cut-Off Date                                :       May 31, 1998

First Distribution Date                     :       July 15, 1998

Initial Certificate Principal
Balance of this Certificate
("Denomination")                            :

Initial Class Principal
Balance                                     :

Certificate Rate                            :

CUSIP                                       :

Class                                       :       M-_A

                      DELTA FUNDING HOME EQUITY LOAN TRUST
                      1998-2 Home Equity Loan Asset-Backed
                          Certificates, Series 1998-2
                                   Class M-_A
         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting of closed-end adjustable rate home equity loans (the
         "Mortgage Loans")



                                     B-2-1
<PAGE>

         Principal in respect of this Certificate is distributable monthly as
set forth herein. Accordingly, the Certificate Principal Balance of this
Certificate at any time may be less than the Initial Certificate Principal
Balance set forth on the face hereof, as described herein. This Certificate
does not evidence an obligation of, or an interest in, and is not guaranteed by
the Seller or the Trustee referred to below or any of their respective
affiliates. Neither this Certificate nor the Mortgage Loans are guaranteed or
insured by any governmental agency or instrumentality.

         This certifies that CEDE & CO. is the registered owner of the
Percentage Interest evidenced by this Certificate (obtained by dividing the
Denomination of this Certificate by the Class Principal Balance) in certain
monthly distributions with respect to the Trust. The Trust was created pursuant
to a Pooling and Servicing Agreement dated as of the Cut-Off Date specified
above (the "Agreement") among Delta Funding Corporation, as seller and servicer
(in such capacities, the "Seller" or the "Servicer"), and Bankers Trust Company
of California, N.A., as trustee (the "Trustee"). To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Class Certificate by virtue of the acceptance hereof assents and by which
such Holder is bound.

         Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.


                                     B-2-2
<PAGE>

         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  June 29, 1998

                   BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                     as Trustee



                  By:  ____________________________________
                      


This is one of the Certificates
referenced in the within-mentioned Agreement

By  ____________________________________
         Authorized Signatory of
         BANKERS TRUST COMPANY OF
         CALIFORNIA, N.A., as Trustee




                                     B-2-3
<PAGE>




                            [Reverse of Certificate]

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
                  Home Equity Loan Asset-Backed Certificates,
                                 Series 1998-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 1998-2, Home Equity Loan
Asset-Backed Certificates, Series 1998-2 (herein collectively called the
"Certificates"), and representing a beneficial ownership interest in the Trust
created by the Agreement.

         The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Distribution Account
for payment hereunder and that the Trustee is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

         This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations of
rights, benefits, obligations and duties evidenced thereby, and the rights,
duties and immunities of the Trustee.

         Pursuant to the terms of the Agreement, a distribution will be made on
the 15th day of each month or, if such 15th day is not a Business Day then the
first Business Day following such Distribution Date (the "Distribution Date"),
commencing on the first Distribution Date specified on the face hereof, to the
Person in whose name this Certificate is registered at the close of business on
the applicable Record Date in an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Certificates of the Class to which this Certificate
belongs on such Distribution Date pursuant to the Agreement.

         Distributions on this Certificate shall be made by check or money
order mailed to the address of the person entitled thereto as it appears on the
Certificate Register or, upon the request of a Certificateholder owning
Certificates having denominations aggregating at least $1,000,000, by wire
transfer or otherwise, as set forth in the Agreement. The final distribution on
each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the office or agency of the Trustee specified
in the notice to Certificateholders of such final distribution.

                                     B-2-4
<PAGE>

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Seller and the Trustee with the consent of Holders of the requisite
percentage of the Voting Rights of each Class of Certificates affected by such
amendment, as specified in the Agreement. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange therefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

         As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Trustee upon surrender of this Certificate for
registration of transfer at the office or agency maintained by the Trustee in
Irvine, California, accompanied by a written instrument of transfer in form
satisfactory to the Trustee and the Certificate Registrar duly executed by the
holder hereof or such holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest in the
Trust will be issued to the designated transferee or transferees.

         The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement. As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

         The Seller and the Trustee and any agent of the Seller or the Trustee
may treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Seller, the Trustee nor any such agent
shall be affected by any notice to the contrary.

                                     B-2-5
<PAGE>

         On any Distribution Date following the Period at the end of which the
Pool Principal Balance is less than 10% of the Cut-Off Date Pool Principal
Balances, the Servicer will have the option to repurchase, in whole, from the
Trust the Mortgage Loans at a purchase price determined as provided in the
Agreement. In the event that no such optional termination occurs, the
obligations and responsibilities created by the Agreement will terminate upon
the earliest of (i) the day following the Distribution Date on which the
aggregate Class Principal Balance has been reduced to zero and (ii) the final
payment or other liquidation of the last Mortgage Loan in the Trust. In no
event, however, will the trust created by the Agreement continue beyond the
expiration of 21 years from the death of the last survivor of the descendants
living at the date of the Agreement of a certain person named in the Agreement.

         Capitalized terms used herein that are defined in the Agreement shall
have the meanings ascribed to them in the Agreement, and nothing herein shall
be deemed inconsistent with that meaning.



                                     B-2-6
<PAGE>


                                   ASSIGNMENT


         FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto _________________________________________________________
(Please print or typewrite name and address including postal zip code
of assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust.

         I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such
Certificate to the following address:_________________________________
                                     
_________________________________________________.


Dated:________________________


                                     _____________________________________
                                     Signature by or on behalf of assignor



                                     B-2-7
<PAGE>


                           DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of
distribution:

         Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to __________________________ for the account of
_______________, account number _______________, or, if mailed by check, to
_______________. Applicable statements should be mailed to _______________.

         This information is provided by _______________, the assignee
named above, or _______________, as its agent.



                                     B-2-8
<PAGE>

                                  EXHIBIT B-3

                          FORM OF CLASS B CERTIFICATES

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

PAYMENTS ON THIS CERTIFICATE ARE SUBORDINATED TO CERTAIN OTHER CLASSES OF
CERTIFICATES AS PROVIDED IN THE AGREEMENT REFERRED TO HEREIN.

Certificate No.                             :

Cut-Off Date                                :       May 31, 1998

First Distribution Date                     :       July 15, 1998

Initial Certificate Principal
Balance of this Certificate
("Denomination")                            :

Initial Class Principal
Balance                                     :

Certificate Rate                            :

CUSIP                                       :

Class                                       :       B-_A

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
           Home Equity Loan Asset-Backed Certificates, Series 1998-2
                                   Class B-_A

         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting of closed-end adjustable rate home equity loans (the
         "Mortgage Loans")

                                     B-3-1
<PAGE>

         Principal in respect of this Certificate is distributable monthly as
set forth herein. Accordingly, the Certificate Principal Balance of this
Certificate at any time may be less than the Initial Certificate Principal
Balance set forth on the face hereof, as described herein. This Certificate
does not evidence an obligation of, or an interest in, and is not guaranteed by
the Seller or the Trustee referred to below or any of their respective
affiliates. Neither this Certificate nor the Mortgage Loans are guaranteed or
insured by any governmental agency or instrumentality.

         This certifies that CEDE & CO. is the registered owner of the
Percentage Interest evidenced by this Certificate (obtained by dividing the
Denomination of this Certificate by the Class Principal Balance) in certain
monthly distributions with respect to the Trust. The Trust was created pursuant
to a Pooling and Servicing Agreement dated as of the Cut-Off Date specified
above (the "Agreement") among Delta Funding Corporation, as seller and servicer
(in such capacities, the "Seller" or the "Servicer"), and Bankers Trust Company
of California, N.A., as trustee (the "Trustee"). To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Class Certificate by virtue of the acceptance hereof assents and by which
such Holder is bound.

         Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.


                                     B-3-2
<PAGE>


         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  June 29, 1998

                   BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                     as Trustee



                   By  _____________________________________________


This is one of the Certificates
referenced in the within-mentioned Agreement

By  _____________________________________________
      Authorized Signatory of
      BANKERS TRUST COMPANY
      OF CALIFORNIA, N.A., as Trustee




                                     B-3-3
<PAGE>




                            [Reverse of Certificate]

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
                  Home Equity Loan Asset-Backed Certificates,
                                 Series 1998-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 1998-2, Home Equity Loan
Asset-Backed Certificates, Series 1998-2 (herein collectively called the
"Certificates"), and representing a beneficial ownership interest in the Trust
created by the Agreement.

         The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Distribution Account
for payment hereunder and that the Trustee is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

         This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations of
rights, benefits, obligations and duties evidenced thereby, and the rights,
duties and immunities of the Trustee.

         Pursuant to the terms of the Agreement, a distribution will be made on
the 15th day of each month or, if such 15th day is not a Business Day then the
first Business Day following such Distribution Date (the "Distribution Date"),
commencing on the first Distribution Date specified on the face hereof, to the
Person in whose name this Certificate is registered at the close of business on
the applicable Record Date in an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Certificates of the Class to which this Certificate
belongs on such Distribution Date pursuant to the Agreement.

         Distributions on this Certificate shall be made by check or money
order mailed to the address of the person entitled thereto as it appears on the
Certificate Register or, upon the request of a Certificateholder owning
Certificates having denominations aggregating at least $1,000,000, by wire
transfer or otherwise, as set forth in the Agreement. The final distribution on
each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the office or agency of the Trustee specified
in the notice to Certificateholders of such final distribution.

                                     B-3-4
<PAGE>

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Seller and the Trustee with the consent of Holders of the requisite
percentage of the Voting Rights of each Class of Certificates affected by such
amendment, as specified in the Agreement. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange therefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

         As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Trustee upon surrender of this Certificate for
registration of transfer at the office or agency maintained by the Trustee in
Irvine, California, accompanied by a written instrument of transfer in form
satisfactory to the Trustee and the Certificate Registrar duly executed by the
holder hereof or such holder's attorney duly authorized in writing, and
thereupon one or more new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest in the
Trust will be issued to the designated transferee or transferees.

         The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement. As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

         The Seller and the Trustee and any agent of the Seller or the Trustee
may treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Seller, the Trustee nor any such agent
shall be affected by any notice to the contrary.

                                     B-3-5
<PAGE>

         On any Distribution Date following the Period at the end of which the
Pool Principal Balance is less than 10% of the Cut-Off Date Pool Principal
Balances, the Servicer will have the option to repurchase, in whole, from the
Trust the Mortgage Loans at a purchase price determined as provided in the
Agreement. In the event that no such optional termination occurs, the
obligations and responsibilities created by the Agreement will terminate upon
the earliest of (i) the day following the Distribution Date on which the
aggregate Class Principal Balance has been reduced to zero and (ii) the final
payment or other liquidation of the last Mortgage Loan in the Trust. In no
event, however, will the trust created by the Agreement continue beyond the
expiration of 21 years from the death of the last survivor of the descendants
living at the date of the Agreement of a certain person named in the Agreement.

         Capitalized terms used herein that are defined in the Agreement shall
have the meanings ascribed to them in the Agreement, and nothing herein shall
be deemed inconsistent with that meaning.


                                     B-3-6
<PAGE>


                                   ASSIGNMENT


         FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto ________________________________________________________
(Please print or typewrite name and address including postal zip code
of assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust.

         I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such
Certificate to the following address: ______________________________
_____________________________ .

Dated: _____________________________
      

                                     _____________________________________
                                     Signature by or on behalf of assignor



                                     B-3-7
<PAGE>


                           DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of
distribution:

         Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _____________________ for the account of
_____________________, account number ____________, or, if mailed by check, to
               . Applicable statements should be mailed to __________________.

         This information is provided by _____________________, the assignee
named above, or _____________________, as its agent.




                                     B-3-8
<PAGE>

                                  EXHIBIT B-4
                          FORM OF CLASS R CERTIFICATES

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

[THIS CERTIFICATE REPRESENTS THE "TAX MATTERS PERSON RESIDUAL INTEREST" ISSUED
UNDER THE AGREEMENT REFERRED TO BELOW AND MAY NOT BE TRANSFERRED TO ANY PERSON
EXCEPT IN CONNECTION WITH THE ASSUMPTION BY THE TRANSFEREE OF CERTAIN DUTIES
SPECIFIED IN THE AGREEMENT.]

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE "ACT"). ANY RESALE OR TRANSFER OF THIS CERTIFICATE WITHOUT
REGISTRATION THEREOF UNDER THE ACT MAY ONLY BE MADE IN A TRANSACTION EXEMPTED
FROM THE REGISTRATION REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE
PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.

THIS CLASS R-_ CERTIFICATE HAS NO PRINCIPAL BALANCE, DOES NOT BEAR INTEREST AND
WILL NOT RECEIVE ANY DISTRIBUTIONS EXCEPT AS PROVIDED HEREIN.

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS THE
PROPOSED TRANSFEREE DELIVERS TO THE TRUSTEE A TRANSFER AFFIDAVIT IN ACCORDANCE
WITH THE PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS THE
TRANSFEREE DELIVERS TO THE TRUSTEE EITHER A REPRESENTATION LETTER TO THE EFFECT
THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, OR A PLAN SUBJECT TO
SECTION 4975 OF THE CODE, OR AN OPINION OF COUNSEL IN ACCORDANCE WITH THE
PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN. NOTWITHSTANDING ANYTHING ELSE
TO THE CONTRARY HEREIN, ANY PURPORTED TRANSFER OF THIS CERTIFICATE TO OR ON
BEHALF OF AN EMPLOYEE BENEFIT PLAN SUBJECT TO ERISA OR TO THE CODE WITHOUT THE
OPINION OF COUNSEL SATISFACTORY TO THE TRUSTEE AS DESCRIBED ABOVE SHALL BE VOID
AND OF NO EFFECT.


                                     B-4-1
<PAGE>


Certificate No.                             :

Percentage Interest
evidenced by this
Certificate                                 :        [99.999999%] [0.000001%]

Class                                       :        R-_

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
           Home Equity Loan Asset-Backed Certificates, Series 1998-2
                                   Class R-_

         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting primarily of pool of closed-end fixed rate and variable
         rate home equity loans (the "Mortgage Loans")

         This Certificate does not evidence an obligation of, or an interest
in, and is not guaranteed by the Depositor, the Seller or the Trustee referred
to below or any of their respective affiliates. Neither this Certificate nor
the Mortgage Loans are guaranteed or insured by any governmental agency or
instrumentality.

         This certifies that [DF Special Holdings Corporation] [Delta Funding
Corporation] is the registered owner of the Percentage Interest evidenced by
this Certificate specified above in the interest represented by all
Certificates of the Class to which this Certificate belongs in the Trust. The
Trust was created pursuant to a Pooling and Servicing Agreement dated as of May
31, 1998 (the "Agreement") among the Delta Funding Corporation, as seller and
servicer (in such capacities, the "Seller" and the "Servicer"), and Bankers
Trust Company of California, N.A., as trustee (the "Trustee"). To the extent
not defined herein, the capitalized terms used herein have the meanings
assigned in the Agreement. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Agreement, to which Agreement the
Holder of this Certificate by virtue of the acceptance hereof assents and by
which such Holder is bound.

         No distributions are expected to be made on this Certificate. This
Certificate does not have a principal balance or pass-through rate and will be
entitled to distributions only to the extent set forth in the Agreement. In
addition, any distribution of the proceeds of any remaining assets of the Trust
will be made only upon presentment and surrender of this Certificate at the


                                     B-4-2
<PAGE>

Corporate Trust Office or the office or agency maintained by the Trustee in
Irvine, California.

         No transfer of a Certificate of this Class shall be made unless such
transfer is made pursuant to an effective registration statement under the
Securities Act and any applicable state securities laws or is exempt from the
registration requirements under said Act and such laws. In the event that a
transfer is to be made in reliance upon an exemption from the Securities Act
and such laws, in order to assure compliance with the Securities Act and such
laws, the Certificateholder desiring to effect such transfer and such
Certificateholder's prospective transferee shall each certify to the Trustee in
writing the facts surrounding the transfer. In the event that such a transfer
is to be made within three years from the date of the initial issuance of
Certificates pursuant to the Agreement, there shall also be delivered (except
in the case of a transfer pursuant to Rule 144A of the Securities Act) to the
Trustee of an Opinion of Counsel that such transfer may be made pursuant to an
exemption from the Securities Act, which Opinion of Counsel shall not be
obtained at the expense of the Trustee or the Seller. The Holder hereof
desiring to effect such transfer shall, and does hereby agree to, indemnify the
Trustee against any liability that may result if the transfer is not so exempt
or is not made in accordance with such federal and state laws.

         No transfer of a Certificate of this Class shall be made unless the
Trustee shall have received either (i) a representation letter from the
transferee of such Certificate, acceptable to and in form and substance
satisfactory to the Trustee, to the effect that such transferee is not an
employee benefit plan subject to Section 406 of ERISA or Section 4975 of the
Code, nor a person acting on behalf of any such plan, which representation
letter shall not be an expense of the Trustee, or (ii) if the purchaser is an
insurance company, a representation that the purchaser is an insurance company
which is purchasing such Certificates with funds contained in an "insurance
company general account" (as such term is defined in Section V(e) of Prohibited
Transaction Class Exemption 95-60 ("PTCE 95-60")) and that the purchase and
holding of such Certificates are covered under PTCE 95-60 or (iii) in the case
of any such Certificate presented for registration in the name of an employee
benefit plan subject to ERISA, or Section 4975 of the Code (or comparable
provisions of any subsequent enactments), or a trustee of any such plan or any
other person acting on behalf of any such plan, an Opinion of Counsel
satisfactory to the Trustee to the effect that the purchase or holding of such
Certificate will not result in the assets of the Trust being deemed to be "plan
assets" and subject to the


                                     B-4-3
<PAGE>

prohibited transaction provisions of ERISA and the Code and will not
subject the Trustee to any obligation in addition to those undertaken in this
Agreement, which Opinion of Counsel shall not be an expense of the Trustee.
Notwithstanding anything else to the contrary herein, any purported transfer of
a Certificate of this Class to or on behalf of an employee benefit plan subject
to ERISA or to the Code without the opinion of counsel satisfactory to the
Trustee as described above shall be void and of no effect.

         Each Holder of this Certificate will be deemed to have agreed to be
bound by the restrictions of the Agreement, including but not limited to the
restrictions that (i) each person holding or acquiring any Ownership Interest
in this Certificate must be a Permitted Transferee, (ii) no Ownership Interest
in this Certificate may be transferred without delivery to the Trustee of (a) a
transfer affidavit of the proposed transferee and (b) a transfer certificate of
the transferor, each of such documents to be in the form described in the
Agreement, (iii) each person holding or acquiring any Ownership Interest in
this Certificate must agree to require a transfer affidavit and to deliver a
transfer certificate to the Trustee as required pursuant to the Agreement, (iv)
each person holding or acquiring an Ownership Interest in this Certificate must
agree not to transfer an Ownership Interest in this Certificate if it has
actual knowledge that the proposed transferee is not a Permitted Transferee and
(v) any attempted or purported transfer of any Ownership Interest in this
Certificate in violation of such restrictions will be absolutely null and void
and will vest no rights in the purported transferee.

         Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

         This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized officer of the Trustee.



                                     * * *


                                     B-4-4
<PAGE>


         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:   June 29, 1998

                   BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                     as Trustee



                   By  __________________________________________


This is one of the Certificates
referenced in the within-mentioned Agreement

By  _______________________________________________________
         Authorized Signatory of
         BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
         as Trustee


                                     B-4-5
<PAGE>


                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
                  Home Equity Loan Asset-Backed Certificates,
                                 Series 1998-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 1998-2, Home Equity Loan
Asset-Backed Certificates, Series 1998-2 (herein collectively called the
"Certificates"), and representing a beneficial ownership interest in the Trust
created by the Agreement.

         The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Distribution Account
for payment hereunder and that the Trustee is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

         This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations of
rights, benefits, obligations and duties evidenced thereby, and the rights,
duties and immunities of the Trustee.

         Pursuant to the terms of the Agreement, a distribution will be made on
the 15th day of each month or, if such 15th day is not a Business Day, then the
first Business Day following such Distribution Date (the "Distribution Date"),
commencing in April, 1998, to the Person in whose name this Certificate is
registered at the close of business on the applicable Record Date in an amount
equal to the product of the Percentage Interest evidenced by this Certificate
and the amount required to be distributed to Holders of Certificates of the
Class to which this Certificate belongs on such Distribution Date pursuant to
the Agreement.

         Distributions on this Certificate shall be made by wire transfer of
immediately available funds to the account of the Holder hereof at a bank or
other entity having appropriate facilities therefor, if such Certificateholder
shall have so notified the Trustee in writing at least five Business Days prior
to the related Record Date and such Certificateholder shall satisfy the
conditions to receive such form of payment set forth in the Agreement, or, if
not, by check mailed by first class mail to the address of such
Certificateholder appearing in the Certificate Register. The final distribution
on each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the office or agency of the


                                     B-4-6
<PAGE>

Trustee specified in the notice to Certificateholders of such final
distribution.

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Seller and the Trustee with the consent of the Certificate Insurer
and of Holders of the requisite percentage of the Percentage Interests of each
Class of Certificates affected by such amendment, as specified in the
Agreement. Any such consent by the Holder of this Certificate shall be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange therefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof,
in certain limited circumstances, without the consent of the Holders of any of
the Certificates.

         The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement. As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

         The Seller and the Trustee and any agent of the Seller or the Trustee
may treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Seller, the Trustee nor any such agent
shall be affected by any notice to the contrary.

         On any Distribution Date following the Period at the end of which the
Pool Balance is less than 10% of the Principal Balances of the Mortgage Loans
as of the Cut-Off Date, the Servicer will have the option to repurchase, in
whole, from the Trust the Mortgage Loans at a purchase price determined as
provided in the Agreement. In the event that no such optional termination
occurs, the obligations and responsibilities created by the Agreement will
terminate upon the earlier of (i) the day following the Distribution Date on
which the aggregate Class Principal Balance of the Offered Certificates has
been reduced to zero and (ii) the


                                     B-4-7
<PAGE>

final payment or other liquidation of the last Mortgage Loan in the
Trust. In no event, however, will the trust created by the Agreement continue
beyond the expiration of 21 years from the death of the last survivor of the
descendants living at the date of the Agreement of a certain person named in
the Agreement.

         Capitalized terms used herein that are defined in the Agreement shall
have the meanings ascribed to them in the Agreement, and nothing herein shall
be deemed inconsistent with that meaning.



                                     B-4-8
<PAGE>


                                   ASSIGNMENT


         FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto _________________________________________________________
(Please print or typewrite name and address including postal zip code
of assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust.

         I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such
Certificate to the following address:___________________________
___________________________.


Dated: ___________________________
       

                                   _____________________________________
                                   Signature by or on behalf of assignor



                                     B-4-9
<PAGE>




                           DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of
distribution:

         Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ___________________________ for the account of
____________________, account number _____________, or, if mailed by check, to
___________________. Applicable statements should be mailed to ______________.

         This information is provided by____________________, the assignee
named above, or ______________________, as its agent.




                                    B-4-10
<PAGE>

                                   EXHIBIT C

                             MORTGAGE LOAN SCHEDULE

                       [DELIVERED TO TRUSTEE AT CLOSING]




                                      C-1
<PAGE>



                                   EXHIBIT D

                     FORM OF SUBSEQUENT TRANSFER AGREEMENT

         SUBSEQUENT TRANSFER AGREEMENT (the "Agreement"), dated as of
July __, 1998, by and among Delta Funding Corporation (the "Seller") and Delta
Funding Home Equity Loan Trust 1998-2 (the "Trust") pursuant to the Pooling and
Servicing Agreement referred to below.

                                  WITNESSETH:

         WHEREAS, pursuant to a Pooling and Servicing Agreement (the "Pooling
and Servicing Agreement"), dated as of May 31, 1998, between the Seller, as
seller and servicer, and Bankers Trust Company of California, N.A., as trustee
(the "Trustee"), the Seller wishes to convey the Subsequent Mortgage Loans (as
defined below) to the Trust, and the Trust wishes to acquire the same for the
consideration set forth in Section IV below; and

         WHEREAS, the Seller shall timely deliver to the Trustee an Addition
Notice related to such conveyance as required by Section 2.13 of the Pooling
and Servicing Agreement;

         NOW THEREFORE, the Trust and the Seller hereby agree as follows:

         Section I. Capitalized terms used herein shall have the meanings
ascribed to them in the Pooling and Servicing Agreement unless otherwise
defined.

                  "Subsequent Mortgage Loans" shall mean, for purposes of this
         Agreement, the Subsequent Mortgage Loans listed in the Subsequent
         Mortgage Loan Schedule attached hereto as Schedule I.

                  "Subsequent Transfer Date" shall mean, with respect to the
         Subsequent Mortgage Loans transferred hereby, the date hereof.

         Section II. Subsequent Mortgage Loan Schedule. The Subsequent Mortgage
Loan Schedule attached hereto as Schedule I is a supplement to the Initial
Mortgage Loan Schedule attached as Exhibit B to the Pooling and Servicing
Agreement. The Mortgage Loans listed in the Subsequent Mortgage Loan Schedule
constitute the Subsequent Mortgage Loans to be transferred pursuant to this
Agreement on the Subsequent Transfer Date.


                                      D-1
<PAGE>

         Section III. Transfer of Subsequent Mortgage Loans. As of the related
Subsequent Cut-off Date, subject to and upon the terms and conditions set forth
in Sections 2.01, 2.04 and 2.13 of the Pooling and Servicing Agreement and set
forth in this Agreement and the Purchase Agreement, the Seller hereby
irrevocably sells, transfers, assigns, sets over and otherwise conveys to the
Trust without recourse other than as expressly provided herein and in the
Pooling and Servicing Agreement, all the right, title and interest of the
Seller in and to the (i) Subsequent Mortgage Loans including the related
Principal Balance as of the Subsequent Cut-off Date, all interest accruing
thereon after the Subsequent Cut-off Date, and all collections in respect of
principal received after the related Subsequent Cut-Off Date; (ii) property
which secured a Subsequent Mortgage Loan and which is acquired by foreclosure
or in lieu of foreclosure; (iii) interest of the Seller in any insurance
policies in respect of the Subsequent Mortgage Loans; and (iv) all proceeds of
any of the foregoing.

         Section IV. Representations and Warranties of the Seller. (a) The
Seller hereby represents and warrants to the Trust for the benefit of the
Certificateholders that the representations and warranties of the Seller set
forth in Section 2.03 and 2.04(a) of the Pooling and Servicing Agreement are
true and correct with respect to the Seller and the Subsequent Mortgage Loans
as of the Subsequent Transfer Date.

         (b) The Seller hereby affirms, as of the Subsequent Transfer Date,
that the Funding Period has not ended.

         (c) The Seller hereby represents and warrants that (i) the aggregate
of the Principal Balances of the Subsequent Mortgage Loans listed on the
Subsequent Mortgage Loan Schedule and conveyed to the Trust pursuant to this
Agreement as of the related Subsequent Cut-off Date is $__________ for Loan
Group F and $__________ for Loan Group A, and (ii) the conditions precedent for
the transfer of Subsequent Mortgage Loans set forth in Section 2.13 of the
Pooling and Servicing Agreement have been satisfied as of the Subsequent
Transfer Date.

         (d) The Seller hereby represents and warrants that the Seller is not
(i) insolvent and will not be rendered insolvent by the transfer of Subsequent
Mortgage Loans pursuant to this Agreement or (ii) aware of any pending
insolvency of the Seller.

         Section V. Counterparts. This Agreement may be executed in two or more
counterparts (and by different parties in separate


                                      D-2
<PAGE>

counterparts), each of which shall be an original but all of which
together shall constitute one and the same instrument.

         Section VI. Governing Law. This Agreement shall be construed in
accordance with the laws of the State of New York, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.


                                      D-3
<PAGE>


         IN WITNESS WHEREOF, the parties hereto have caused this agreement to
be executed by their respective officers thereunto authorized as of the date
first written above.

                                 DELTA FUNDING CORPORATION
                                  as Seller


                                 By:__________________________________
                                     Name:
                                     Title:


                                 DELTA FUNDING HOME EQUITY LOAN
                                  TRUST 1998-2

                                  By:  BANKERS TRUST COMPANY
                                          OF CALIFORNIA, N.A.,
                                             as Trustee


                                  By:
                                    ----------------------------------
                                     Name:
                                     Title:





                                      D-4
<PAGE>



STATE OF NEW YORK                   )
                                    )
COUNTY OF NEW YORK                  )


         On the        day of July, 1998 before me, a Notary Public in and for
said State, personally appeared Dawn Johnston, known to me to be a Vice
President of DELTA FUNDING CORPORATION, the corporation that executed the
within instrument, and also known to me to be the person who executed it on
behalf of said corporation, and acknowledged to me that such corporation
executed the within instrument.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.


_____________________________

Notary Public






STATE OF NEW YORK                   )
                                    )
COUNTY OF NEW YORK                  )


         On the       day of July, 1998 before me, a Notary Public in and for
said State, personally appeared                        , known to me to be an
                            of BANKERS TRUST COMPANY OF CALIFORNIA, N.A., the
company that executed the within instrument, and also known to me to be the
person who executed it on behalf of said corporation, and acknowledged to me
that such corporation executed the within instrument.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this certificate first above written.


- -----------------------------
Notary Public



                                      D-5
<PAGE>

                                   EXHIBIT E

                             FORM OF MORTGAGE NOTE

                             [NOT INCLUDED HEREIN]






                                      E-1

<PAGE>



                                   EXHIBIT F

                                FORM OF MORTGAGE

                             [NOT INCLUDED HEREIN]








                                      F-1

<PAGE>


                                   EXHIBIT G


                 AFFIDAVIT OF TRANSFER OF RESIDUAL CERTIFICATES
                          PURSUANT TO SECTION 6.02(d)

                  DELTA FUNDING HOME EQUITY LOAN TRUST 1998-2
                  Home Equity Loan Pass-Through Certificates,
                                 Series 1998-2



STATE OF                        )
                                ) ss.:
COUNTY OF                       )


         The undersigned, being first duly sworn, deposes and says as follows:

         1. The undersigned is an officer of ______________________________,
the proposed Transferee of an Ownership Interest in a Residual Certificate (the
"Certificate") issued pursuant to the Pooling Agreement, (the "Agreement"),
relating to the above-referenced Series, by and between Delta Funding
Corporation, as seller and servicer (in such capacities, the "Seller" and the
"Servicer"), and Bankers Trust Company of California, N.A., as trustee (the
"Trustee"). Capitalized terms used, but not defined herein or in Exhibit 1
hereto, shall have the meanings ascribed to such terms in the Agreement. The
Transferee has authorized the undersigned to make this affidavit on behalf of
the Transferee.

         2. The Transferee is, as of the date hereof, and will be, as of the
date of the Transfer, a Permitted Transferee. The Transferee is acquiring its
Ownership Interest in the Certificate either (i) for its own account or (ii) as
nominee, trustee or agent for another Person and has attached hereto an
affidavit from such Person in substantially the same form as this affidavit.
The Transferee has no knowledge that any such affidavit is false.

         3. The Transferee has been advised of, and understands that (i) a tax
will be imposed on Transfers of the Certificate to Persons that are not
Permitted Transferees; (ii) such tax will be imposed on the transferor, or, if
such Transfer is through an agent (which includes a broker, nominee or
middleman) for a Person that is not a Permitted Transferee, on the agent; and
(iii) the Person otherwise liable for the tax shall be relieved of liability


                                      G-1
<PAGE>

for the tax if the subsequent Transferee furnished to such Person an affidavit
that such subsequent Transferee is a Permitted Transferee and, at the time of
Transfer, such Person does not have actual knowledge that the affidavit is
false.

         4. The Transferee has been advised of, and understands that a tax will
be imposed on a "pass-through entity" holding the Certificate if at any time
during the taxable year of the pass-through entity a Person that is not a
Permitted Transferee is the record holder of an interest in such entity. The
Transferee understands that such tax will not be imposed for any period with
respect to which the record holder furnishes to the pass-through entity an
affidavit that such record holder is a Permitted Transferee and the
pass-through entity does not have actual knowledge that such affidavit is
false. (For this purpose, a "pass-through entity" includes a regulated
investment company, a real estate investment trust or common trust fund, a
partnership, trust or estate, and certain cooperatives and, except as may be
provided in Treasury Regulations, persons holding interests in pass-through
entities as a nominee for another Person.)

         5. The Transferee has reviewed the provisions of Section 6.02(d) of
the Agreement (attached hereto as Exhibit 2 and incorporated herein by
reference) and understands the legal consequences of the acquisition of an
Ownership Interest in the Certificate including, without limitation, the
restrictions on subsequent Transfers and the provisions regarding voiding the
Transfer and mandatory sales. The Transferee expressly agrees to be bound by
and to abide by the provisions of Section 6.02(d) of the Agreement and the
restrictions noted on the face of the Certificate. The Transferee understands
and agrees that any breach of any of the representations included herein shall
render the Transfer to the Transferee contemplated hereby null and void.

         6. The Transferee agrees to require a Transfer Affidavit from any
Person to whom the Transferee attempts to Transfer its Ownership Interest in
the Certificate, and in connection with any Transfer by a Person for whom the
Transferee is acting as nominee, trustee or agent, and the Transferee will not
Transfer its Ownership Interest or cause any Ownership Interest to be
Transferred to any Person that the Transferee knows is not a Permitted
Transferee. In connection with any such Transfer by the Transferee, the
Transferee agrees to deliver to the Trustee a certificate substantially in the
form set forth as Exhibit H to the Agreement (a "Transferor Certificate") to
the effect that such Transferee has no actual knowledge that the Person to
which the Transfer is to be made is not a Permitted Transferee.

                                      G-2
<PAGE>

         7. The Transferee does not have the intention to impede the assessment
or collection of any tax legally required to be paid with respect to the
Certificate.

         8. The Transferee's taxpayer identification number is
_______________________.

         9. The Transferee is a U.S. Person as defined in Code Section
7701(a)(30).

         10. The Transferee is aware that the Certificate may be a "noneconomic
residual interest" within the meaning of proposed Treasury regulations
promulgated pursuant to the Code and that the transferor of a noneconomic
residual interest will remain liable for any taxes due with respect to the
income on such residual interest, unless no significant purpose of the transfer
was to impede the assessment or collection of tax.

         11. The Transferee is not an employee benefit plan that is subject to
ERISA or a plan that is subject to Section 4975 of the Code, nor are we acting
on behalf of such a plan.




                         *           *          *


                                      G-3
<PAGE>


         IN WITNESS WHEREOF, the Transferee has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by its
duly authorized officer and its corporate seal to be hereunto affixed, duly
attested, this day of _________________ , 19 __.

                                [NAME OF TRANSFEREE]


                                By: _________________________________
                                     Name:
                                     Title:

[Corporate Seal]

ATTEST:



[Assistant] Secretary

         Personally appeared before me the above-named , known or proved to me
to be the same person who executed the foregoing instrument and to be the of
the Transferee, and acknowledged that he executed the same as his free act and
deed and the free act and deed of the Transferee.

         Subscribed and sworn before me this _____ day of _________, 19__.



                                       ______________________________
                                       ______________________________
                                             NOTARY PUBLIC

                                        My Commission expires the
                                            day of _______________ , 19____.




                                      G-4
<PAGE>

                                                       EXHIBIT 1 to EXHIBIT G


                              Certain Definitions
                              -------------------

         "Ownership Interest": As to any Certificate, any ownership interest in
such Certificate, including any interest in such Certificate as the Holder
thereof and any other interest therein, whether direct or indirect, legal or
beneficial.

         "Permitted Transferee": Any Person other than (i) the United States,
any State or political subdivision thereof, or any agency or instrumentality of
any of the foregoing, (ii) a foreign government, International Organization or
any agency or instrumentality of either of the foregoing, (iii) an organization
(except certain farmers' cooperatives described in Code Section 521) which is
exempt from tax imposed by Chapter 1 of the Code (including the tax imposed by
Code Section 511 on unrelated business taxable income) on any excess inclusions
(as defined in Code Section 860E(c)(1)) with respect to any Residual
Certificate, (iv) rural electric and telephone cooperatives described in Code
Section 1381(a)(2)(c), (v) a Person that is not a citizen or resident of the
United States, a corporation, partnership, or other entity created or organized
in or under the laws of the United States or any political subdivision thereof,
or an estate or trust whose income from sources without the United States is
includible in gross income for United States federal income tax purposes
regardless of its connection with the conduct of a trade or business within the
United States, and (vi) any other Person so designated by the Trustee based
upon an Opinion of Counsel that the Transfer of an Ownership Interest in a
Residual Certificate to such Person may cause the Trust Fund to fail to qualify
as a REMIC at any time that certain Certificates are Outstanding. The terms
"United States," "State" and "International Organization" shall have the
meanings set forth in Code Section 7701 or successor provisions. A corporation
will not be treated as an instrumentality of the United States or of any State
or political subdivision thereof if all of its activities are subject to tax,
and, with the exception of the FHLMC, a majority of its board of directors is
not selected by such governmental unit.

         "Person": Any individual, corporation, partnership, joint venture,
bank, joint stock company, trust (including any beneficiary thereof),
unincorporated organization or government or any agency or political
subdivision thereof.


                                     G-1-1
<PAGE>



         "Transfer": Any direct or indirect transfer or sale of any Ownership
Interest in a Certificate, including the acquisition of a Certificate by the
Depositor.

         "Transferee": Any Person who is acquiring by Transfer any Ownership
Interest in a Certificate.


                                     G-1-2
<PAGE>


                                                        EXHIBIT 2 to EXHIBIT G


                        Section 6.02(d) of the Agreement
                        --------------------------------

     (d) No transfer, sale, pledge or other disposition of any Residual
Certificate shall be made unless such disposition is exempt from the
registration requirements of the Securities Act of 1933, as amended (the "1933
Act"), and any applicable state securities laws or is made in accordance with
the 1933 Act and laws. In the event of any such transfer, other than the
transfer of the Tax Matters Person Residual Interest to the Trustee (i) unless
such transfer is made in reliance upon Rule 144A under the 1933 Act, the
Trustee and the Depositor shall require a written Opinion of Counsel (which
may be in-house counsel) acceptable to and in form and substance reasonably
satisfactory to the Trustee and the Depositor that such transfer may be made
pursuant to an exemption, describing the applicable exemption and the basis
therefor, from the 1933 Act or is being made pursuant to the 1933 Act, which
Opinion of Counsel shall not be an expense of the Trustee or the Depositor or
(ii) the Trustee shall require the transferor to execute a transferor
certificate (in substantially the form attached hereto as Exhibit M) and the
transferee to execute an investment letter (in substantially the form attached
hereto as Exhibit N) acceptable to and in form and substance reasonably
satisfactory to the Depositor and the Trustee certifying to the Depositor and
the Trustee the facts surrounding such transfer, which investment letter shall
not be an expense of the Trustee or the Depositor. The Holder of a Notional
Amount Certificate or Residual Certificate desiring to effect such transfer
shall, and does hereby agree to, indemnify the Trustee and the Depositor
against any liability that may result if the transfer is not so exempt or is
not made in accordance with such federal and state laws.

         No transfer of a Residual Certificate shall be made unless the Trustee
shall have received either (i) a representation from the transferee of such
Certificate acceptable to and in form and substance satisfactory to the
Trustee, such requirement is satisfied only by the Trustee's receipt of a
representation letter from the transferee substantially in the form of Exhibit
N-1 or Exhibit N-2, as appropriate), to the effect that such transferee is not
an employee benefit plan or arrangement subject to Section 406 of ERISA or a
plan subject to Section 4975 of the Code, nor a person acting on behalf of any
such plan or arrangement nor using the assets of any such plan or arrangement
to effect such transfer, or (ii) if the purchaser is an insurance company, a
representation that the purchaser is an insurance company which is


                                     G-2-1

<PAGE>

purchasing such Certificates with funds contained in an "insurance company
general account" (as such term is defined in Section V(e) of Prohibited
Transaction Class Exemption 95-60 ("PTCE 95-60") and that the purchase and
holding of such Certificates are covered under PTCE 95-60 or (iii) in the case
of any such Residual Certificate presented for registration in the name of an
employee benefit plan subject to ERISA, or a plan or arrangement subject to
Section 4975 of the Code (or comparable provisions of any subsequent
enactments), or a trustee of any such plan or any other person acting on
behalf of any such plan or arrangement or using such plan's or arrangement's
assets, an Opinion of Counsel satisfactory to the Trustee, which Opinion of
Counsel shall not be an expense of either the Trustee or the Trust, addressed
to the Trustee, to the effect that the purchase or holding of Residual
Certificate will not result in the assets of the Trust being deemed to be
"plan assets" and subject to the prohibited transaction provisions of ERISA
and the Code and will not subject the Trustee to any obligation in addition to
those expressly undertaken in this Agreement or to any liability.
Notwithstanding anything else to the contrary herein, any purported transfer
of a Residual Certificate to or on behalf of an employee benefit plan subject
to ERISA or to the Code without the delivery to the Trustee of an Opinion of
Counsel satisfactory to the Trustee as described above shall be void and of no
effect.

         Each Person who has or who acquires any Ownership Interest in a
Residual Certificate shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the following provisions and
to have irrevocably appointed the Depositor or its designee as its
attorney-in-fact to negotiate the terms of any mandatory sale under clause (v)
below and to execute all instruments of transfer and to do all other things
necessary in connection with any such sale, and the rights of each Person
acquiring any Ownership Interest in a Residual Certificate are expressly
subject to the following provisions:

               (i) Each Person holding or acquiring any Ownership Interest in
          a Residual Certificate shall be a Permitted Transferee and shall
          promptly notify the Trustee of any change or impending change in its
          status as a Permitted Transferee.

               (ii) No Person shall acquire an Ownership Interest in a
          Residual Certificate unless such Ownership Interest is a pro rata
          undivided interest. 

                                    G-2-2

<PAGE>

               (iii) In connection with any proposed transfer of any Ownership
          Interest in a Residual Certificate, the Trustee shall as a condition
          to such consent, require delivery to it, in form and substance
          satisfactory to it, of each of the following:

                           (A) an affidavit in the form of Exhibit G hereto
                  from the proposed transferee to the effect that such
                  transferee is a Permitted Transferee and that it is not
                  acquiring its Ownership Interest in the Residual Certificate
                  that is the subject of the proposed transfer as a nominee,
                  trustee or agent for any Person who is not a Permitted
                  Transferee; and

                           (B) a covenant of the proposed transferee to the
                  effect that the proposed transferee agrees to be bound by and
                  to abide by the transfer restrictions applicable to the
                  Residual Certificates.

               (iv) Any attempted or purported transfer of any Ownership
          Interest in a Residual Certificate in violation of the provisions of
          this Section 6.02 shall be absolutely null and void and shall vest
          no rights in the purported transferee. If any purported transferee
          shall, in violation of the provisions of this Section 6.02, become a
          Holder of a Residual Certificate, then the prior Holder of such
          Residual Certificate that is a Permitted Transferee shall, upon
          discovery that the registration of transfer of such Residual
          Certificate was not in fact permitted by this Section 6.02, be
          restored to all rights as Holder thereof retroactive to the date of
          registration of transfer of such Residual Certificate. The Trustee
          shall be under no liability to any Person for any registration of
          transfer of a Residual Certificate that is in fact not permitted by
          this Section 6.02 or for making any distributions due on such
          Residual Certificate to the Holder thereof or taking any other
          action with respect to such Holder under the provisions of the
          Agreement so long as the transfer was not registered upon the
          express written consent of the Trustee. The Trustee shall be
          entitled to recover from any Holder of a Residual Certificate that
          was in fact not a Permitted Transferee at the time such
          distributions were made all distributions made on such Residual
          Certificate. Any such distributions so recovered by the Trustee
          shall be distributed and delivered by the Trustee to the prior
          Holder of such Residual Certificate that is a Permitted Transferee.

                                    G-2-3

<PAGE>

               (v) If any Person other than a Permitted Transferee acquires
          any Ownership Interest in a Residual Certificate in violation of the
          restrictions in this Section 6.02, then the Trustee shall have the
          right but not the obligation, without notice to the Holder of such
          Residual Certificate or any other Person having an Ownership
          Interest therein, to notify the Depositor to arrange for the sale of
          such Residual Certificate. The proceeds of such sale, net of
          commissions (which may include commissions payable to the Depositor
          or its affiliates in connection with such sale), expenses and taxes
          due, if any, will be remitted by the Trustee to the previous Holder
          of such Residual Certificate that is a Permitted Transferee, except
          that in the event that the Trustee determines that the Holder of
          such Residual Certificate may be liable for any amount due under
          this Section 6.02 or any other provisions of this Agreement, the
          Trustee may withhold a corresponding amount from such remittance as
          security for such claim. The terms and conditions of any sale under
          this clause (v) shall be determined in the sole discretion of the
          Trustee, and it shall not be liable to any Person having an
          Ownership Interest in a Residual Certificate as a result of its
          exercise of such discretion.

               (vi) If any Person other than a Permitted Transferee acquires
          any Ownership Interest in a Residual Certificate in violation of the
          restrictions in this Section 6.02, then the Trustee, based on
          information provided to the Trustee by the Depositor will provide to
          the Internal Revenue Service, and to the persons specified in
          Sections 860E(e)(3) and (6) of the Code, information needed to
          compute the tax imposed under Section 860E(e)(5) of the Code on
          transfers of residual interests to disqualified organizations.

The foregoing provisions of this Section 6.02(d) shall cease to apply to
transfers occurring on or after the date on which there shall have been
delivered to the Trustee, in form and substance satisfactory to the Trustee,
(i) written notification from each Rating Agency that the removal of the
restrictions on Transfer set forth in this Section 6.02 will not cause such
Rating Agency to downgrade its rating of the Certificates and (ii) an Opinion
of Counsel to the effect that such removal will not cause either REMIC to fail
to qualify as a REMIC.

         The Tax Matters Person Residual Interest shall at all times be
registered in the name of the Trustee.

                                    G-2-4

<PAGE>

                                     

                                   EXHIBIT H


                           LETTER OF REPRESENTATIONS


                                      H-1

<PAGE>


                                   EXHIBIT I


                          FORM OF REQUEST FOR RELEASE


                                                                       [DATE]
Bankers Trust Company of California, N.A.
3 Park Plaza, 16th Floor
Irvine, California  92714

  Re:  Delta Funding Home Equity Loan Trust 1998-2
       Home Equity Loan Pass-Through Certificates, Series 1998-2
       ---------------------------------------------------------


Ladies and Gentlemen:

         In connection with the administration of the Mortgage Loans held by
you as Trustee under the Pooling and Servicing Agreement dated as of May 31,
1998, between Delta Funding Corporation, as Seller and Servicer, and you, as
Trustee (the "Agreement"), we hereby request a release of the Mortgage File
held by you as Trustee with respect to the following described Mortgage Loan
for the reason indicated below.

Loan No.:
- ---------

Reason for requesting file:
- --------------------------
- -------  .     Mortgage Loan paid in full. (The Servicer hereby certifies
               that all amounts received in connection with the payment in
               full of the Mortgage Loan which are required to be deposited in
               the Collection Account pursuant to Section 3.02 of the
               Agreement have been so deposited).

- ------- .      Retransfer of Mortgage Loan. (The Servicer hereby certifies that
               the Purchase Price has been deposited in the Collection Account
               pursuant to the Agreement.)

- ------- .      The Mortgage Loan is being foreclosed.

- ------- .      The Mortgage Loan is being re-financed by another depository
               institution. (The Servicer hereby certifies that all amounts
               received in connection with the payment in full of the Mortgage
               Loan 


                                     I-1
<PAGE>

               which are required to be deposited in the Collection Account
               pursuant to Section 3.02 of the Agreement have been so
               deposited).

- ------- .      Other (Describe).

         The undersigned acknowledges that the above Mortgage File will be held
by the undersigned in accordance with the provisions of the Agreement and will
promptly be returned to the Trustee when the need therefor by the Servicer no
longer exists unless the Mortgage Loan has been liquidated.

         Capitalized terms used herein shall have the meanings ascribed to them
in the Agreement.

                                     DELTA FUNDING CORPORATION


                                     By:  _________________________
                                          Name:
                                          Title: Servicing Officer


                                     I-2

<PAGE>

                                       


                                   EXHIBIT J


                                   [RESERVED]


                                     J-1

<PAGE>



                                   EXHIBIT K


                          FORM OF CUSTODIAL AGREEMENT

                              CUSTODIAL AGREEMENT

THIS CUSTODIAL AGREEMENT (as amended and supplemented from time to time, the
"Custodial Agreement"), dated as of May 31, 1998, by and among Bankers Trust
Company of California, N.A., not individually, but solely as Trustee (the
"Trustee"), Delta Funding Corporation ("Delta") and Bankers Trust Company of
California, N.A. (together with any successor in interest or any successor
appointed hereunder, the "Custodian").

W I T N E S S E T H   T H A T

WHEREAS, Delta, in its capacity as seller (the "Seller") and as servicer (the
"Servicer") and the Trustee have entered into a Pooling and Servicing Agreement
dated as of May 31, 1998, relating to the issuance of Delta's Home Equity Loan
Asset-Backed Certificates, Series 1998-2 (as amended and supplemented from time
to time, the "Agreement"); and

WHEREAS, the Custodian has agreed to act as agent for the Trustee for the
purposes of receiving and holding certain documents and other instruments
delivered by Delta under the Agreement, all upon the terms and conditions and
subject to the limitations hereinafter set forth;

NOW, THEREFORE, in consideration of the premises and the mutual covenants and
agreements hereinafter set forth, the Trustee and the Custodian hereby agree as
follows:

ARTICLE I  DEFINITIONS

         Capitalized terms used in this Custodial Agreement and not defined
herein shall have the meanings assigned in the Agreement, unless otherwise
required by the context herein.

ARTICLE II  CUSTODY OF MORTGAGE DOCUMENTS

Section 2.1.      Custodian to Act as Agent; Acceptance of Mortgage Files.
                  --------------------------------------------------------

         The Custodian, as the duly appointed agent of the Trustee for these
purposes, acknowledges receipt of the Mortgage Notes, the Related Documents,
the assignments and other documents 

                                     K-1

<PAGE>

required to be delivered by the Seller to the Custodian pursuant to Section
2.01(b) of the Agreement and relating to the Mortgage Loans identified on
Schedule I hereto and declares that it holds and will hold such Mortgage
Notes, Related Documents, assignments and other documents and any similar
documents received by the Trustee subsequent to the date hereof (the "Mortgage
Files") as agent for the Trustee, in trust, for the benefit of all present and
future Certificateholders. The Custodian agrees to execute the Initial
Certification and the Final Certification described in Sections 2.02 and set
forth on Exhibits O and P of the Agreement.

Section 2.2. Recordation of Assignments.
             ---------------------------

         If any Mortgage File includes one or more assignments to the Trustee
of Related Documents that have not been recorded, within 15 days of the Closing
Date, Delta or the Trustee, at no expense to the Custodian, shall, cause to be
recorded in the appropriate public office for real property records each such
assignment and, upon receipt thereof from such public office, shall return each
such assignment to the Custodian. The Custodian also agrees to perform its
other obligations under the Agreement, including but not limited to, its
obligations under Sections 2.01, 2.02, 2.05, 2.13, 2.14, 3.01, 3.07 and 3.11
thereof.

Section 2.3.      Review of Mortgage Files.
                  -------------------------

         The Custodian agrees, for the benefit of the Seller and the
Certificateholders, to review, in accordance with the provisions of Section
2.02 of the Agreement, each Mortgage File. If in performing the reviews
required by this Section 2.3, the Custodian finds any document or documents
constituting a part of a Mortgage File to be unexecuted or missing or, based on
the criteria set forth in Section 2.02 of the Agreement, to be unrelated to the
applicable Mortgage Loan, the Custodian shall promptly so notify Delta and the
Trustee.

         In connection with such review, the Custodian makes no representations
as to, and shall not be responsible to verify (A) the validity, legality,
enforceability, due authorization, recordability, sufficiency, or genuiness of
any of the documents contained in any Mortgage File or (B) the collectability,
insurability, effectiveness, or suitability of any Mortgage Loan.

Section 2.4.      Notification of Breaches of Representations and Warranties.
                  -----------------------------------------------------------


                                     K-2

<PAGE>

         Upon discovery by the Custodian of a breach of any representation or
warranty made by Delta as set forth in Section 2.03 of the Agreement, the
Custodian shall give prompt written notice to Delta and to the Trustee.

Section 2.5.      Custodian to Cooperate; Release of Mortgage Files.
                  --------------------------------------------------

         Upon the payment in full of any Mortgage Loan, or the receipt by the
Servicer of a notification that payment in full will be escrowed in a manner
customary for such purposes, the Servicer shall promptly notify the Custodian
by delivering to the Custodian a Request for Release (Exhibit I to the
Agreement) (which certification shall include a statement to the effect that
all amounts received or to be received in connection with such payment which
are required to be deposited in the Certificate Account pursuant to the
Agreement have been or will be so deposited) executed by a Servicing Officer
and shall request delivery to it of the Mortgage File. The Custodian agrees,
upon receipt of such certification and request, promptly to release the related
Mortgage File to the Servicer.

                                                                           
         From time to time as is appropriate for the servicing or foreclosure
of any Mortgage Loan, the Servicer shall deliver to the Custodian a Request
for Release requesting that possession of all, or any document constituting
part of, the Mortgage File be released to the Servicer and certifying as to
the reason for such release. With such Request for Release, the Servicer shall
deliver to the Custodian a receipt signed by a Servicing Officer of the
Servicer on behalf of the Servicer, and upon receipt of the foregoing, the
Custodian shall deliver the Mortgage File or such document to the Servicer and
the Servicer shall hold the Mortgage File or such document in trust for the
benefit of the Seller and the Certificateholders. The Servicer shall cause
each Mortgage File or any document therein so released to be returned to the
Custodian when the need therefor by the Servicer no longer exists, unless (i)
the Mortgage Loan has been liquidated and the Liquidation Proceeds relating to
the Mortgage Loan have been deposited in the Certificate Account to the extent
required by the Agreement or (ii) the Mortgage File or such document has been
delivered to an attorney, or to a public trustee or other public official as
required by law, for purposes of initiating or pursuing legal action or other
proceedings for the foreclosure of the Mortgaged Property either judicially or
non-judicially, and the Servicer has delivered to the Custodian a certificate
of a Servicing Officer of the Servicer certifying as to the name and address
of the Person to which such Mortgage File or such document was delivered and
the purpose or purposes of such delivery. In the event of the liquidation of a
Mortgage Loan, 

                                     K-3

<PAGE>

the Custodian shall deliver such receipt with respect thereto to the Servicer
upon deposit of the related Liquidation Proceeds in the Distribution Account
to the extent required by the Agreement.

Section 2.6.      Assumption Agreements.
                  ----------------------

         In the event that any assumption agreement or substitution of
liability agreement is entered into with respect to any Mortgage Loan subject
to this Custodial Agreement in accordance with the terms and provisions of the
Agreement, the Servicer shall notify the Custodian that such assumption or
substitution agreement has been completed by forwarding to the Custodian the
original of such assumption or substitution agreement, which copy shall be
added to the related Mortgage File and, for all purposes, shall be considered
a part of such Mortgage File to the same extent as all other documents and
instruments constituting parts thereof.

ARTICLE III  CONCERNING THE CUSTODIAN

Section 3.1.      Custodian a Bailee and Agent of the Trustee.
                  --------------------------------------------

         With respect to each Mortgage Note, Related Document and other
documents constituting each Mortgage File which are delivered to the Custodian,
the Custodian is exclusively the bailee and agent of the Trustee, holds such
documents for the benefit of the Trust and the Certificateholders and
undertakes to perform such duties and only such duties as are specifically set
forth in this Agreement. Except upon compliance with the provisions of Section
2.5 of this Custodial Agreement, no Mortgage Note, Related Document or other
document constituting a part of a Mortgage File shall be delivered by the
Custodian to the Servicer or otherwise released from the possession of the
Custodian.

Section 3.2.      Indemnification.
                  ----------------

         Delta hereby agrees to indemnify and hold the Custodian harmless from
and against all claims, liabilities, losses, actions, suits or proceedings at
law or in equity, or any other expenses, fees or charges of any character or
nature, which the Custodian may incur or with which the Custodian may be
threatened by reason of its acting as custodian under this Custodial Agreement,
including indemnification of the Custodian against any and all expenses,
including attorney's fees if counsel for the Custodian has been approved by the
Seller, which approval shall not be unreasonably withheld, and the cost of
defending any action, suit or proceedings or resisting any claim.

                                     K-4

<PAGE>

Notwithstanding the foregoing, it is specifically understood and agreed that in
the event any such claim, liability, loss, action, suit or proceeding or other
expense, fees, or charge shall have been caused by reason of any negligent act,
negligent failure to act, or willful misconduct on the part of the Custodian,
or which shall constitute a willful breach of its duties hereunder, the
indemnification provisions of this Custodial Agreement shall not apply. The
indemnification provided by this Section 3.2 shall survive the termination or
assignment of this Custodial Agreement or the resignation or removal of the
Custodian hereunder.

Section 3.3.      Custodian May Own Certificates.
                  -------------------------------

         The Custodian in its individual or any other capacity may become the
owner or pledgee of Certificates with the same rights it would have if it were
not Custodian.

Section 3.4.      Custodian's Fees and Expenses.
                  ------------------------------

         Delta will pay all fees payable to the Custodian hereunder for all
services rendered by it in the exercise and performance of any of the powers
and duties hereunder of the Custodian, as set forth in a separate letter
agreement. Delta will pay or reimburse the Custodian upon its request for all
reasonable expenses, disbursements and advances incurred or made by the
Custodian in accordance with any of the provisions of this Custodial Agreement
(including the reasonable compensation and the expenses and disbursements of
its counsel and of all persons not regularly in its employ), except any such
expense, disbursement or advance as may arise from its negligence or bad
faith.

Section 3.5.      Custodian May Resign; Trustee May Remove Custodian.
                  ---------------------------------------------------

         The Custodian may resign from the obligations and duties hereby
imposed upon it as such obligations and duties relate to its acting as
Custodian of the Mortgage Loans upon giving 60 days written notice to the
Trustee. Upon receiving such notice of resignation, the Trustee shall either
take custody of the Mortgage Files itself and give prompt notice thereof to
Delta and the Custodian or promptly appoint a successor Custodian which is able
to satisfy the requirements of Section 3.7 (i) of this Custodial Agreement by
written instrument, in duplicate, one copy of which instrument shall be
delivered to the resigning Custodian and one copy to the successor Custodian.
If the Trustee shall not have taken custody of the Mortgage Files and no
successor Custodian shall have been so appointed and have accepted

                                     K-5

<PAGE>

resignation, the resigning Custodian may petition any court of competent
jurisdiction for the appointment of a successor Custodian. All fees and
expenses of any successor Custodian shall be the responsibility of Delta.

         The Trustee may remove the Custodian at any time for cause, or
otherwise the Trustee may remove the Custodian at any time upon giving 60 days
written notice. In such event, the Trustee shall take custody of the Mortgage
Files itself, or shall appoint, or petition a court of competent jurisdiction
to appoint, a successor Custodian hereunder. Any successor Custodian shall be a
depository institution subject to supervision or examination by federal or
state authority and shall be able to satisfy the other requirements contained
in Section 3.7 (i) of this Custodial Agreement.

         Any resignation or removal of the Custodian and appointment of a
successor Custodian pursuant to any of the provisions of this Section 3.5 shall
become effective only upon acceptance of appointment by the successor Custodian
and subject to the prior approval of Delta. The Trustee shall give prompt
notice to Delta and the Custodian of the appointment of any successor
Custodian.

Section 3.6.      Merger or Consolidation of Custodian.
                  -------------------------------------

         Any Person into which the Custodian may be merged or converted or with
which it may be consolidated, or any Person resulting from any merger,
conversion or consolidation to which the Custodian shall be a party, or any
Person succeeding to the business of the Custodian, shall be the successor of
the Custodian hereunder, without the execution or filing of any paper or any
further act on the part of any of the parties hereto, anything herein to the
contrary notwithstanding.

Section 3.7.      Representations of the Custodian.
                  ---------------------------------

         The Custodian hereby represents and warrants as follows:

                  (i) It is a national banking association subject to
         supervision or examination by a federal authority, has a combined
         capital and surplus of at least $100,000,000 and is qualified to do
         business in the jurisdiction in which it will hold any Mortgage File;

                  (ii) It has full power, authority and legal right to execute
         and deliver this Custodial Agreement and to perform its obligations
         hereunder and has taken all necessary action

                                     K-6

<PAGE>

         to authorize the execution, delivery and performance by it of this
         Custodial Agreement;
                  
                  (iii) To the best of its knowledge, after reasonable
         investigation, the execution and delivery by it of this Custodial
         Agreement and the performance by it of its obligations hereunder will
         not violate any provision of its Charter or By-Laws or any law or
         regulation governing it or any order, writ, judgment or decree of any
         court, arbitrator or governmental authority or agency applicable to it
         or any of its assets. To the best of its knowledge, after reasonable
         investigation, such execution, delivery and performance will not
         require the authorization, consent or approval of, the giving of
         notice to, the filing or registration with, or the taking of any other
         action with respect to, any governmental authority or agency
         regulating its activities. To the best of its knowledge, after
         reasonable investigation, such execution, delivery and performance
         will not conflict with, or result in a breach or violation of, any
         material indenture, mortgage, deed of trust, lease or other agreement
         or instrument to which it is a party or by which it or its properties
         are bound;

                  (iv) This Custodial Agreement has been duly executed and
         delivered by it. This Custodial Agreement, when executed and delivered
         by the other parties hereto, will constitute its valid, legal and
         binding obligation, enforceable against it in accordance with its
         terms, except as the enforcement thereof may be limited by applicable
         debtor relief laws and that certain equitable remedies may not be
         available regardless of whether enforcement is sought in equity or at
         law.

                                     K-7

<PAGE>

ARTICLE IV  MISCELLANEOUS PROVISIONS

Section 4.1.      Notices.
                  --------

         All notices, requests, consents and demands and other communications
required under this Custodial Agreement or pursuant to any other instrument or
document delivered hereunder shall be in writing and, unless otherwise
specifically provided, may be delivered personally, by telegram or telex, or by
registered or certified mail, postage prepaid, return receipt requested, at the
addresses specified below (unless changed by the particular party whose address
is stated herein by similar notice in writing), in which case the notice will
be deemed delivered when received:


The Trustee:     Bankers Trust Company of California, N.A. 3 Park Plaza, 16th
                 Floor Irvine, California 92714
                 Attention: Mortgage Custody-Delta-1998-2
                 Telecopy No.:
                 Confirmation:

The Custodian:   Bankers Trust Company of California, N.A.
                 3 Park Plaza, 16th Floor
                 Irvine, California  92714
                 Attention: Mortgage Custody-Delta-1998-2
                 Telecopy No.:
                 Confirmation:

Delta:           Delta Funding Corporation
                 1000 Woodbury Road, Suite 200
                 Woodbury, New York  11797
                 Attention:
                 Telecopy No.:  (516) 364-9450
                 Confirmation:  (516) 364-8500

Section 4.2.      Amendments.
                  -----------

         No modification or amendment of or supplement to this Custodial
Agreement shall be valid or effective unless the same is in writing and signed
by all parties hereto, and the Trustee shall not enter into any amendment
hereof except as permitted by the Agreement. The Trustee shall give prompt
notice to the Custodian of any amendment or supplement to the Agreement and
furnish the Custodian with written copies thereof. Delta and the Trustee agree
to obtain the Custodian's written consent prior to entering into any amendment
or modification of the Agreement

                                     K-8

<PAGE>

which affects any right, benefit, duty, or obligation of the Custodian
thereunder.

Section 4.3.      Governing Law.
                  --------------

         This Custodial Agreement shall be deemed a contract made under the
laws of the State of New York and shall be construed and enforced in accordance
with and governed by the laws of the State of New York.

Section 4.4.      Recordation of Agreement.
                  -------------------------

         To the extent permitted by applicable law, this Custodial Agreement is
subject to recordation in all appropriate public offices for real property
records in all the counties or other comparable jurisdictions in which any or
all of the Mortgaged Properties subject to the Mortgage Loans are situated, and
in any other appropriate public recording office or elsewhere, such recordation
to be effected by Delta and at its expense on direction by the Trustee, but
only upon direction accompanied by an opinion of counsel to the effect that
such recordation materially and beneficially affects the interests of the
Certificateholders.

         For the purpose of facilitating the recordation of this Custodial
Agreement as herein provided and for other purposes, this Custodial Agreement
may be executed simultaneously in any number of counterparts, each of which
counterparts shall be deemed to be an original, and such counterparts shall
constitute but one and the same instrument.

Section 4.5.      Severability of Provisions.
                  ---------------------------

         If any one or more of the covenants, agreements, provisions or terms
of this Custodial Agreement shall be for any reason whatsoever held invalid,
then such covenants, agreements, provisions or terms shall be deemed severable
from the remaining covenants, agreements, provisions or terms of this Custodial
Agreement and shall in no way affect the validity or enforceability of the
other provisions of this Custodial Agreement or of the Certificates or the
rights of the Holders thereof.

Section 4.6.      Waiver of Trial By Jury.
                  ------------------------

         Each party hereto waives the right to trial by jury in any action,
suit, proceeding, or counterclaim of any kind arising out of or related to this
Custodial Agreement. In the event of

                                     K-9

<PAGE>

litigation, this Custodial Agreement may be filed as a written consent to a
trial by the court.

                                     K-10
<PAGE>


Section 4.7.      Counterparts.
                  -------------

         This instrument may be executed in any number of counterparts, each of
which so executed shall be deemed to be an original, but all such counterparts
shall together constitute but one and the same instrument.

Section 4.8.      Reliance of Custodian.
                  ----------------------

         In the absence of bad faith, negligence or willful misconduct on the
part of the Custodian, the Custodian may conclusively rely, as to the truth of
the statements and the correctness of the opinions expressed therein, upon any
request, instructions, certificate, opinion or the document furnished to the
Custodian, reasonably believed by the Custodian to be genuine and to have been
signed or presented by the proper party or parties and conforming to the
requirements of this Custodial Agreement; but in the case of any Related
Document or other request, instruction, document or certificate which by any
provision hereof is specifically required to be furnished to the Custodian, the
Custodian shall be under a duty to examine the same to determine whether or not
it conforms to the requirements of this Custodial Agreement.

         The Custodian may rely upon the validity of documents delivered to it,
without investigation as to their authenticity or legal effectiveness and Delta
will hold the Custodian harmless from any claims that may arise or be asserted
against the Custodian because of the invalidity of any such documents. Except
as provided herein, no provision of this Custodial Agreement shall require the
Custodian to expend or risk its own funds or otherwise incur any financial
liability in the performance of any of its duties hereunder, if it should have
reasonable grounds for believing that repayment of such funds or adequate
indemnity against such risk or liability is not reasonably assured to it. The
Custodian may consult with competent counsel with regard to legal questions
arising out of or in connection with this Custodian Agreement and the informed
advice or opinion of such counsel shall be full and complete authorization and
protection in respect of any action taken, omitted or suffered by the Custodian
in good faith in accordance herewith.

Section 4.9.      Transmission of Mortgage Files.
                  -------------------------------

         Written instructions as to the method of shipment and shipper(s) the
Custodian is directed to utilize in connection with the transmission of
Mortgage Files and Related Documents in

                                     K-11

<PAGE>

the performance of the Custodian's duties hereunder shall be delivered by the
Servicer to the Custodian prior to any shipment of any Mortgage Files and
Related Document hereunder. The Servicer will arrange for the provision of
such services at its sole cost and expense (or, at the Custodian's option,
reimburse the Custodian for all costs and expenses incurred by the Custodian
consistent with such instructions) and will maintain such insurance against
loss or damage to Mortgage Files and Related Documents as the Servicer deems
appropriate. Without limiting the generality of the provisions of Section 3.2
above, it is expressly agreed that in no event shall the Custodian have any
liability for any losses or damages to any person, including without
limitation, the Servicer, arising out of actions of the Custodian consistent
with instructions of the Servicer. If the Custodian does not receive written
direction, the Custodian is hereby authorized and indemnified to utilize a
nationally recognized courier service.

                                     K-12

<PAGE>

IN WITNESS WHEREOF, this Agreement is executed as of the date first above
written.

BANKERS TRUST COMPANY
  OF CALIFORNIA, N.A., as Custodian


By:      _____________________________
         Name:
         Title:

BANKERS TRUST COMPANY
  OF CALIFORNIA, N.A., as Trustee


By:      _____________________________
         Name:
         Title:

DELTA FUNDING CORPORATION


By:      _____________________________
         Name:
         Title:

                                     K-13

<PAGE>


                                     


                                   Schedule I
                             to Custodial Agreement

                             List of Mortgage Loans



                                      K-I

<PAGE>




                                      

                                   EXHIBIT L


                        DELINQUENCY AND LOSS INFORMATION

                             [NOT INCLUDED HEREIN]


                                      L-1


<PAGE>







                                      M-1


<PAGE>


                                   EXHIBIT M





Bankers Trust Company of
  California, N.A.
3 Park Plaza, 16th Floor
Irvine, California  92714


         Re:      Delta Funding Home Equity Loan Asset-Backed Certificates,
                  Series 1998-2, Class R-1, Class R-2
                  -----------------------------------

Ladies and Gentlemen:

                  In connection with our disposition of the above Certificates
we certify that (a) we understand that the Certificates have not been
registered under the Securities Act of 1933, as amended (the "Act"), and are
being disposed by us in a transaction that is exempt from the registration
requirements of the Act, (b) we have not offered or sold any Certificates to,
or solicited offers to buy any Certificates from, any person, or otherwise
approached or negotiated with any person with respect thereto, in a manner that
would be deemed, or taken any other action which would result in, a violation
of Section 5 of the Act and (c) with respect to our disposition of the Class
R-1 Certificates and Class R-2 Certificates, we have no knowledge that the
transferee is not a Permitted Transferee.

                                 Very truly yours,

                                 ________________________


                                 By:  _________________________
                                         Authorized Officer

                                     M-2

<PAGE>





                                  EXHIBIT N-1


                   FORM OF INVESTMENT LETTER [NON-RULE 144A]

                                     [DATE]


[Depositor]
[Depositor Address]


[Trustee]
[Trustee Address]


         Re:      Delta Funding Home Equity Loan Trust 1998-2
                  Home Equity Loan Pass-Through Certificates,
                  Series 1998-2, Class [ ]___________________
                  -------------------------------------------

Ladies and Gentlemen:

         In connection with our acquisition of the above-captioned
Certificates, we certify that (a) we understand that the Certificates are not
being registered under the Securities Act of 1933, as amended (the "Act"), or
any state securities laws and are being transferred to us in a transaction
that is exempt from the registration requirements of the Act and any such
laws, (b) we are an "accredited investor," as defined in Regulation D under
the Act, and have such knowledge and experience in financial and business
matters that we are capable of evaluating the merits and risks of investments
in the Certificates, (c) we have had the opportunity to ask questions of and
receive answers from the Depositor concerning the purchase of the Certificates
and all matters relating thereto or any additional information deemed
necessary to our decision to purchase the Certificates, (d) either (i) we are
not an employee benefit plan that is subject to the Employee Retirement Income
Security Act of 1974, as amended, or a plan that is subject to Section 4975 of
the Internal Revenue Code of 1986, as amended, nor are we acting on behalf of
any such plan or (ii) the purchaser is an insurance company which is
purchasing such certificates with funds contained in an "insurance company
general account" (as such term is defined in Section V(e) of Prohibited
Transaction Class Exemption 95-60 ("PTCE 95-60") and that the purchase and
holding of such Certificates are covered under PTCE 95-60, (e) we are
acquiring the Certificates for investment for our own account and not with a
view to any


                                     N-1-1

<PAGE>

distribution of such Certificates (but without prejudice to our right at all
times to sell or otherwise dispose of the Certificates in accordance with
clause (g) below), (f) we have not offered or sold any Certificates to, or
solicited offers to buy any Certificates from, any person, or otherwise
approached or negotiated with any person with respect thereto, or taken any
other action which would result in a violation of Section 5 of the Act, and
(g) we will not sell, transfer or otherwise dispose of any Certificates unless
(1) such sale, transfer or other disposition is made pursuant to an effective
registration statement under the Act or is exempt from such registration
requirements, and if requested, we will at our expense provide an opinion of
counsel satisfactory to the addressees of this Certificate that such sale,
transfer or other disposition may be made pursuant to an exemption from the
Act, (2) the purchaser or transferee of such Certificate has executed and
delivered to you a certificate to substantially the same effect as this
certificate, and (3) the purchaser or transferee has otherwise complied with
any conditions for transfer set forth in the Pooling Agreement.

                                  Very truly yours,

                                  [NAME OF TRANSFEREE]


                                  By:________________________
                                         Authorized Officer


                                    N-1-2

<PAGE>



                                  EXHIBIT N-2


                            FORM OF RULE 144A LETTER

                                     [DATE]


[Depositor]
[Depositor Address]


[Trustee]
[Trustee Address]

                  Re:  Delta Funding Home Equity Loan Trust 1998-2
                           Home Equity Loan Pass-Through Certificates,
                           Series 1998-2, Class [ ]____________________

Ladies and Gentlemen:

                  In connection with our acquisition of the above Certificates
we certify that (a) we understand that the Certificates are not being
registered under the Securities Act of 1933, as amended (the "Act"), or any
state securities laws and are being transferred to us in a transaction that is
exempt from the registration requirements of the Act and any such laws, (b) we
have had the opportunity to ask questions of and receive answers from the
Depositor concerning the purchase of the Certificates and all matters relating
thereto or any additional information deemed necessary to our decision to
purchase the Certificates, (c) either (i) we are not an employee benefit plan
that is subject to the Employee Retirement Income Security Act of 1974, as
amended, or a plan that is subject to Section 4975 of the Internal Revenue Code
of 1986, as amended, nor are we acting on behalf of any such plan or (ii) the
purchaser is an insurance company which is purchasing such Certificates with
funds obtained in an "insurance company general account" (as such term is
defined in Section V(e) of Prohibited Transaction Class Exemption 95-60 ("PTCE
95-60") and that the purchase and holding of such Certificates are covered
under PTCE 95-60, (d) we have not, nor has anyone acting on our behalf offered,
transferred, pledged, sold or otherwise disposed of the Certificates, any
interest in the Certificates or any other 



                                     N-2-1
<PAGE>


similar security to, or solicited any offer to buy or accept a transfer,
pledge or other disposition of the Certificates, any interest in the
Certificates or any other similar security from, or otherwise approached or
negotiated with respect to the Certificates, any interest in the Certificates
or any other similar security with, any person in any manner, or made any
general solicitation by means of general advertising or in any other manner,
or taken any other action, that would constitute a distribution of the
Certificates under the Securities Act or that would render the disposition of
the Certificates a violation of Section 5 of the Securities Act or require
registration pursuant thereto, nor will act, nor has authorized or will
authorize any person to act, in such manner with respect to the Certificates,
(e) we are a "qualified institutional buyer" as that term is defined in Rule
144A under the Securities Act and have completed either of the forms of
certification to that effect attached hereto as Annex 1 or Annex 2. We are
aware that the sale to us is being made in reliance on Rule 144A. We are
acquiring the Certificates for our own account or for resale pursuant to Rule
144A and further, understand that such Certificates may be resold, pledged or
transferred only (i) to a person reasonably believed to be a qualified
institutional buyer that purchases for its own account or for the account of a
qualified institutional buyer to whom notice is given that the resale, pledge
or transfer is being made in reliance on Rule 144A, or (ii) pursuant to
another exemption from registration under the Securities Act.

                              Very truly yours,


                              [NAME OF TRANSFEREE]


                              By:      _____________________
                                       Authorized Officer

                                    N-2-2

<PAGE>



                                                        ANNEX 1 TO EXHIBIT N-2


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

         [For Transferees Other Than Registered Investment Companies]


         The undersigned (the "Buyer") hereby certifies as follows to the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates with respect to the Certificates described therein:

         (a) As indicated below, the undersigned is the President, Chief
Financial Officer, Senior Vice President or other executive officer of the
Buyer.

         (b) In connection with purchases by the Buyer, the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under the
Securities Act of 1933, as amended ("Rule 144A") because (i) the Buyer owned
and/or invested on a discretionary basis $_____ (1) in securities (except for
the excluded securities referred to below) as of the end of the Buyer's most
recent fiscal year (such amount being calculated in accordance with Rule 144A
and (ii) the Buyer satisfies the criteria in the category marked below.

         ___      Corporation, etc. The Buyer is a corporation (other than a
                  bank, savings and loan association or similar institution),
                  Massachusetts or similar business trust, partnership, or
                  charitable organization described in Section 501(c)(3) of
                  the Internal Revenue Code of 1986, as amended.

         ___      Bank. The Buyer (a) is a national bank or banking
                  institution organized under the laws of any State, territory
                  or the District of Columbia, the business of which is
                  substantially confined to banking and is supervised by the
                  State or territorial banking commission or similar official
                  or is a foreign bank or equivalent institution,

- --------

1        Buyer must own and/or invest on a discretionary basis at least
         $100,000,000 in securities unless Buyer is a dealer, and, in that
         case, Buyer must own and/or invest on a discretionary basis at least
         $10,000,000 in securities.

                                   N-2-1-1

<PAGE>

                  and (b) has an audited net worth of at least $25,000,000 as
                  demonstrated in its latest annual financial statements,
                  a copy of which is attached hereto.

         ___      Savings and Loan. The Buyer (a) is a savings and loan
                  association, building and loan association, cooperative
                  bank, homestead association or similar institution, which is
                  supervised and examined by a State or Federal authority
                  having supervision over any such institutions or is a
                  foreign savings and loan association or equivalent
                  institution and (b) has an audited net worth of at least
                  $25,000,000 as demonstrated in its latest annual financial
                  statements, a copy of which is attached hereto.

         ___      Broker-dealer. The Buyer is a dealer registered pursuant to
                  Section 15 of the Securities Exchange Act of 1934.

         ___      Insurance Company. The Buyer is an insurance company whose
                  primary and predominant business activity is the writing of
                  insurance or the reinsuring of risks underwritten by
                  insurance companies and which is subject to supervision by
                  the insurance commissioner or a similar official or agency
                  of a State, territory or the District of Columbia.

         ___      State or Local Plan. The Buyer is a plan established and
                  maintained by a State, its political subdivisions, or any
                  agency or instrumentality of the State or its political
                  subdivisions, for the benefit of its employees.

         ___      ERISA Plan. The Buyer is an employee benefit plan within the
                  meaning of Title I of the Employee Retirement Income
                  Security Act of 1974.

         ___      Investment Advisor. The Buyer is an investment advisor
                  registered under the Investment Advisors Act of 1940.

         ___      Small Business Investment Company. Buyer is a small business
                  investment company licensed by the U.S. Small Business
                  Administration under Section 301(c) or (d) of the Small
                  Business Investment Act of 1958.

                                   N-2-1-2
<PAGE>


         ___      Business Development Company. Buyer is a business
                  development company as defined in Section 202(a)(22) of the
                  Investment Advisors Act of 1940.

         (c) The term "securities" as used herein does not include (i)
securities of issuers that are affiliated with the Buyer, (ii) securities that
are part of an unsold allotment to or subscription by the Buyer, if the Buyer
is a dealer, (iii) securities issued or guaranteed by the U.S. or any
instrumentality thereof, (iv) bank deposit notes and certificates of deposit,
(v) loan participations, (vi) repurchase agreements, (vii) securities owned
but subject to a repurchase agreement and (viii) currency, interest rate and
commodity swaps.

         (d) For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Buyer, the Buyer used
the cost of such securities to the Buyer and did not include any of the
securities referred to in the preceding paragraph, except (i) where the Buyer
reports its securities holdings in its financial statements on the basis of
their market value, and (ii) no current information with respect to the cost
of those securities has been published. If clause (ii) in the preceding
sentence applies, the securities may be valued at market. Further, in
determining such aggregate amount, the Buyer may have included securities
owned by subsidiaries of the Buyer, but only if such subsidiaries are
consolidated with the Buyer in its financial statements prepared in accordance
with generally accepted accounting principles and if the investments of such
subsidiaries are managed under the Buyer's direction. However, such securities
were not included if the Buyer is a majority-owned, consolidated subsidiary of
another enterprise and the Buyer is not itself a reporting company under the
Securities Exchange Act of 1934, as amended.

         (e) The Buyer acknowledges that it is familiar with Rule 144A and
understands that the seller to it and other parties related to the
Certificates are relying and will continue to rely on the statements made
herein because one or more sales to the Buyer may be in reliance on Rule 144A.

         (f) Until the date of purchase of the Rule 144A Securities, the Buyer
will notify each of the parties to which this certification is made of any
changes in the information and conclusions herein. Until such notice is given,
the Buyer's purchase of the Certificates will constitute a reaffirmation of
this certification as of the date of such purchase. In addition, if the Buyer
is a bank or savings and loan is provided above, the

                                   N-2-1-3
<PAGE>

Buyer agrees that it will furnish to such parties updated annual financial
statements promptly after they become available.



                                     Print Name of Buyer


                                By:___________________________
                                   Name:
                                   Title:

                                Date:

                                   N-2-1-4

<PAGE>



                                                       ANNEX 2 TO EXHIBIT N-2
                                                       ----------------------


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

          [For Transferees That are Registered Investment Companies]


         The undersigned (the "Buyer") hereby certifies as follows to the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates with respect to the Certificates described therein:

         (a) As indicated below, the undersigned is the President, Chief
Financial Officer or Senior Vice President of the Buyer or, if the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under the
Securities Act of 1933, as amended ("Rule 144A") because Buyer is part of a
Family of Investment Companies (as defined below), is such an officer of the
Adviser.

         (b) In connection with purchases by Buyer, the Buyer is a "qualified
institutional buyer" as defined in SEC Rule 144A because (i) the Buyer is an
investment company registered under the Investment Company Act of 1940, as
amended and (ii) as marked below, the Buyer alone, or the Buyer's Family of
Investment Companies, owned at least $100,000,000 in securities (other than
the excluded securities referred to below) as of the end of the Buyer's most
recent fiscal year. For purposes of determining the amount of securities owned
by the Buyer or the Buyer's Family of Investment Companies, the cost of such
securities was used, except (i) where the Buyer or the Buyer's Family of
Investment Companies reports its securities holdings in its financial
statements on the basis of their market value, and (ii) no current information
with respect to the cost of those securities has been published. If clause
(ii) in the preceding sentence applies, the securities may be valued at
market.


                                   N-2-2-1

<PAGE>


         ___      The Buyer owned $___________ in securities (other than the
                  excluded securities referred to below) as of the end of the
                  Buyer's most recent fiscal year (such amount being calculated
                  in accordance with Rule 144A).

         ___      The Buyer is part of a Family of Investment Companies which
                  owned in the aggregate $____________ in securities (other than
                  the excluded securities referred to below) as of the end of
                  the Buyer's most recent fiscal year (such amount being
                  calculated in accordance with Rule 144A).

         (c) The term "Family of Investment Companies" as used herein means
two or more registered investment companies (or series thereof) that have the
same investment adviser or investment advisers that are affiliated (by virtue
of being majority owned subsidiaries of the same parent or because one
investment adviser is a majority owned subsidiary of the other).

         (d) The term "securities" as used herein does not include (i)
securities of issuers that are affiliated with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) securities issued or guaranteed
by the U.S. or any instrumentality thereof, (iii) bank deposit notes and
certificates of deposit, (iv) loan participations, (v) repurchase agreements,
(vi) securities owned but subject to a repurchase agreement and (vii)
currency, interest rate and commodity swaps.

         (e) The Buyer is familiar with Rule 144A and understands that the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates are relying and will continue to rely on the statements
made herein because one or more sales to the Buyer will be in reliance on Rule
144A. In addition, the Buyer will only purchase for the Buyer's own account.

                                   N-2-2-2

<PAGE>


         (f) Until the date of purchase of the Certificates, the undersigned
will notify the parties listed in the Rule 144A Transferee Certificate to
which this certification relates of any changes in the information and
conclusions herein. Until such notice is given, the Buyer's purchase of the
Certificates will constitute a reaffirmation of this certification by the
undersigned as of the date of such purchase.


                           Print Name of Buyer or Adviser

                           By:___________________________
                              Name:
                              Title:

                           IF AN ADVISER:

                           ______________________________
                                    Print Name of Buyer


                           Date:

                                   N-2-2-3

<PAGE>



                                   EXHIBIT O

                                    FORM OF
                        INITIAL CERTIFICATION OF TRUSTEE



                                 July __, 1998

Bankers Trust Company of
  California, N.A.
3 Park Plaza, 16th Floor
Irvine, California  92714

Delta Funding Corporation
1000 Woodbury Road
Woodbury, NY  11797

              Re:     Pooling and Servicing Agreement, dated as of May 31, 1998
                      between Delta Funding Corporation, as Seller and
                      Servicer, and Bankers Trust Company of California, N.A.,
                      as Trustee, Home Equity Loan Asset-Backed Certificates,
                      Series 1998-2.

Ladies and Gentlemen:

         In accordance with the provisions of Section 2.02 of the
above-referenced Pooling and Servicing Agreement, the undersigned, as
Custodian, hereby certifies that as to each Mortgage Loan listed in the
Mortgage Loan Schedule (other than any Mortgage Loan paid in full or any
Mortgage Loan specifically identified on the attachment hereto), it has
reviewed the documents delivered to it pursuant to Section 2.02 of the Pooling
and Servicing Agreement and has determined that (i) all documents required to
be delivered to it pursuant to the above-referenced Pooling and Servicing
Agreement are in its possession, (ii) such documents have been reviewed by it
and appear regular on their face and have not been mutilated, damaged, torn or
otherwise physically altered and relate to such Mortgage Loans, (iii) based on
its examination and only as to the foregoing documents, the information set
forth in the Mortgage Loan Schedule as to the information set forth in clauses
(ii), (iii), (v) and (vii) of the definition "Mortgage Loan Schedule" set
forth in the Pooling and Servicing Agreement accurately reflects the
information set forth in the Trustee's Mortgage File and (iv) each Mortgage
Note has been endorsed as provided in Section 2.01 of the Pooling and
Servicing Agreement. The Custodian has made no independent examination of such
documents beyond the review specifically

                                     O-1

<PAGE>

required in the above-referenced Pooling and Servicing Agreement. The
Custodian makes no representations as to: (i) the validity, legality,
enforceability or genuineness of any such documents contained in each or any
of the Mortgage Loans identified on the Mortgage Loan Schedule, or (ii) the
collectibility, insurability, effectiveness or suitability of any such
Mortgage Loan.

         Capitalized words and phrases used herein shall have the
respective meanings assigned to them in the above-captioned Pooling and
Servicing Agreement.

                         BANKERS TRUST COMPANY OF
                           CALIFORNIA, N.A., as Custodian


                         By:_______________________________
                                 Name:
                                Title:


                                     O-2

<PAGE>


                                   EXHIBIT P


                      FORM OF TRUSTEE FINAL CERTIFICATION



                                                        __________, 199__


Bankers Trust Company
  of California, N.A.
3 Park Plaza, 16th Floor
Irvine, California  92714

Delta Funding Corporation
1000 Woodbury Road
Suite 200
Woodbury, New York  11797-9003

         Re:      Pooling and Servicing Agreement, dated as of
                  May 31, 1998 relating to Delta Funding
                  Home Equity Loan Trust 1998-2


Ladies and Gentlemen:

         In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement, the undersigned, as Custodian, hereby certifies that,
except as noted on the attachment hereto, as to each Mortgage Loan listed in
the Mortgage Loan Schedule (other than any Mortgage Loan paid in full or listed
on the attachment hereto) the Custodian has reviewed the documents delivered to
it pursuant to Section 2.01 (other than items listed in Section 2.01(a)(vii)
and (viii)) of the Pooling and Servicing Agreement and has determined that (i)
all such documents are in its possession, (ii) such documents have been
reviewed by it and have not been mutilated, damaged, torn or otherwise
physically altered and relate to such Mortgage Loan, (iii) based on its
examination, and only as to the foregoing documents, the information set forth
in the Mortgage Loan Schedule respecting such Mortgage Loan is correct and (iv)
each Mortgage Note has been endorsed as provided in Section 2.01 of the Pooling
and Servicing Agreement. Further, [except for Mortgaged Properties relating to
Mortgage Loans identified on the Mortgage Loan Schedule by an account number
beginning with _____ or _____,] each Mortgaged Property is a Residential
dwelling of the type set forth in the

                                     P-1

<PAGE>


appraisal obtained in connection with the origination of the related Mortgage
Loan.

         The Custodian has made no independent examination of such documents
beyond the review specifically required in the above-referenced Pooling and
Servicing Agreement. The Custodian makes no representations as to: (i) the
validity, legality, enforceability or genuineness of any such documents
contained in each or any of the Mortgage Loans identified on the Mortgage Loan
Schedule, or (ii) the collectibility, insurability, effectiveness or
suitability of any such Mortgage Loan.

         Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the above-captioned Pooling and Servicing
Agreement.

                        BANKERS TRUST COMPANY OF
                        CALIFORNIA,N.A., as Trustee


                        By:_____________________________
                        Name:___________________________
                        Title:__________________________


                                     P-2



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