<PAGE>


                                                                     EXHIBIT 4.1





<PAGE>

                                                                  EXECUTION COPY



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







                           DELTA FUNDING CORPORATION,
                                   as Seller,

                          COUNTRYWIDE HOME LOANS, INC.,
                                   as Servicer

                                       and

                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                                   as Trustee

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

                         POOLING AND SERVICING AGREEMENT

                            Dated as of May 31, 2000

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



                   Home Equity Loan Asset-Backed Certificates

                                  Series 2000-2





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


<PAGE>



                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               Page

<S>                                                                                                           <C>
                                    ARTICLE I

                                   Definitions

Section 1.01. Definitions.........................................................................................1
Section 1.02. Interest Calculations..............................................................................36

                                   ARTICLE II

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

Section 2.01. Conveyance of Initial Mortgage Loans...............................................................36
Section 2.02. Acceptance by Trustee..............................................................................39
Section 2.03. Representations and Warranties Regarding the Seller and the Servicer...............................41
Section 2.04. Representations and Warranties of the Seller Regarding the Mortgage Loans..........................45
Section 2.05. Substitution of Mortgage Loans.....................................................................52
Section 2.06. Execution and Authentication of Certificates.......................................................54
Section 2.07. Designation of Interests in REMICs.................................................................54
Section 2.08. Designation of Startup Day of REMIC................................................................59
Section 2.09. REMIC Certificate Maturity Date....................................................................59
Section 2.10. Tax Returns and Reports to Certificateholders......................................................59
Section 2.11. Tax Matters Person.................................................................................60
Section 2.12. REMIC Related Covenants............................................................................60
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.......................................................68
Section 3.03. Withdrawals from the Collection Account............................................................70
Section 3.04. Maintenance of Hazard Insurance; Property Protection Expenses......................................71
Section 3.05. Maintenance of Mortgage Impairment Insurance Policy................................................72
Section 3.06. Management and Realization Upon Defaulted Mortgage Loans...........................................72
Section 3.07. Trustee to Cooperate...............................................................................74
Section 3.08. Servicing Compensation; Payment of Certain Expenses by Servicer....................................74
Section 3.09. Annual Statement as to Compliance..................................................................75
Section 3.10. Annual Servicing Review............................................................................75
Section 3.11. Access to Certain Documentation and Information Regarding the Mortgage Loans.......................75
Section 3.12. Maintenance of Certain Servicing Insurance Policies................................................76
Section 3.13. Reports to the Securities and Exchange Commission..................................................76
</TABLE>



                                      -i-
<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page

<S>                                                                                                           <C>
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...................................................................................76
Section 3.15. Advances by the Servicer...........................................................................76
Section 3.16. Optional Purchase of Defaulted Mortgage Loans......................................................77
Section 3.17. Superior Liens.....................................................................................77
Section 3.18. Assumption Agreements..............................................................................78
Section 3.19. Payment of Taxes, Insurance and Other Charges......................................................79

                                   ARTICLE IV

                 Certificate Insurance Policy, Initial Interest
                        Coverage Account and Pre-Funding

Section 4.01. Certificate Insurance Policy.......................................................................79
Section 4.02. Initial Interest Coverage Account and Pre-Funding Account..........................................80
Section 4.03. Claims Upon the Certificate Insurance Policy.......................................................81

                                    ARTICLE V

   Payments and Statements to Certificateholders; Rights of Certificateholders

Section 5.01. Distributions......................................................................................82
Section 5.02. Compensating Interest..............................................................................86
Section 5.03. Statements.........................................................................................86
Section 5.04. Distribution Account...............................................................................90
Section 5.05. Investment of Accounts.............................................................................91
Section 5.06. Allocation of Losses...............................................................................92
Section 5.07. LIBOR Carryover Fund...............................................................................92
Section 5.08. Net Rate Cap Fund..................................................................................93

                                   ARTICLE VI

                                The Certificates

Section 6.01. The Certificates...................................................................................93
Section 6.02. Registration of Transfer and Exchange of Certificates..............................................94
Section 6.03. Mutilated, Destroyed, Lost or Stolen Certificates..................................................99
Section 6.04. Persons Deemed Owners..............................................................................99
Section 6.05. Appointment of Paying Agent........................................................................99

                                   ARTICLE VII

                           The Seller and the Servicer

Section 7.01. Liability of the Seller and the Servicer..........................................................100
Section 7.02. Merger or Consolidation of, or Assumption of the Obligations of, the Seller or the Servicer.......100
Section 7.03. Limitation on Liability of the Servicer and Others................................................100
Section 7.04. Servicer Not to Resign............................................................................101
Section 7.05. Delegation of Duties..............................................................................101
</TABLE>



                                      -ii-
<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page

<S>                                                                                                           <C>
Section 7.06. Indemnification of the Trust by the Servicer......................................................101

                                  ARTICLE VIII

                                     Default

Section 8.01. Events of Default.................................................................................102
Section 8.02. Appointment of Successor..........................................................................104
Section 8.03. Waiver of Defaults................................................................................105
Section 8.04. Notification to Certificateholders................................................................105
Section 8.05. Rights of the Certificate Insurer.................................................................105
Section 8.06. Certificate Insurer Default.......................................................................106

                                   ARTICLE IX

                                   The Trustee

Section 9.01. Duties of Trustee.................................................................................106
Section 9.02. Certain Matters Affecting the Trustee.............................................................108
Section 9.03. Trustee Not Liable for Certificates or Mortgage Loans.............................................109
Section 9.04. Trustee May Own Certificates......................................................................110
Section 9.05. Trustee Fees and Expenses.........................................................................110
Section 9.06. Eligibility Requirements for Trustee..............................................................111
Section 9.07. Resignation or Removal of Trustee.................................................................111
Section 9.08. Successor Trustee.................................................................................111
Section 9.09. Merger or Consolidation of Trustee................................................................112
Section 9.10. Appointment of Co-Trustee or Separate Trustee.....................................................112
Section 9.11. Limitation of Liability...........................................................................113
Section 9.12. Trustee May Enforce Claims Without Possession of Certificates; Inspection.........................114
Section 9.13. Suits for Enforcement.............................................................................114

                                    ARTICLE X

                                   Termination

Section 10.01. Termination......................................................................................114
Section 10.02. Additional Termination Requirements..............................................................117

                                   ARTICLE XI

                            Miscellaneous Provisions

Section 11.01. Amendment........................................................................................117
Section 11.02. Recordation of Agreement.........................................................................119
Section 11.03. Limitation on Rights of Certificateholders.......................................................119
Section 11.04. Governing Law....................................................................................120
Section 11.05. Notices..........................................................................................120
Section 11.06. Severability of Provisions.......................................................................121
Section 11.07. Assignment.......................................................................................121
Section 11.08. Certificates Nonassessable and Fully Paid........................................................122
</TABLE>



                                      -iii-
<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page

<S>                                                                                                           <C>
Section 11.09. Third-Party Beneficiaries........................................................................122
Section 11.10. Counterparts.....................................................................................122
Section 11.11. Effect of Headings and Table of Contents.........................................................122
Section 11.12. Mortgage Loans and Accounts Held for Benefit of the Certificate Insurer..........................122
Section 11.13. Effect of Payments by the Certificate Insurer; Subrogation.......................................122
Section 11.14. Notices to the Certificate Insurer...............................................................123
</TABLE>



                                      -iv-
<PAGE>



<TABLE>
<CAPTION>
                                                                                                               Page

<S>               <C>                                                                                        <C>
EXHIBIT A         FORMS OF OFFERED CERTIFICATES.................................................................A-1
EXHIBIT B         FORM OF CLASS BIO CERTIFICATE.................................................................B-1
EXHIBIT B-1       FORM OF CLASS R CERTIFICATES................................................................B-1-1
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 FOR DOCUMENTS.....................................................I-1
EXHIBIT J         [RESERVED]....................................................................................J-1
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 CUSTODIAN FINAL CERTIFICATION.........................................................P-1
EXHIBIT Q         SUBSEQUENT FUNDING PARAMETERS.................................................................Q-1
</TABLE>



                                      -v-
<PAGE>




         This Pooling and Servicing Agreement, dated as of May 31, 2000, among
Delta Funding Corporation, as Seller (the "Seller"), Countrywide Home Loans,
Inc., as Servicer (the "Servicer") and Norwest Bank Minnesota, National
Association, 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.

         Adjusted Certificate Rate: As to any class of Senior Certificates and
any date of determination, a per annum rate equal to the sum of (i) the
applicable Certificate Rate, (ii) the Premium Percentage and (iii) the Trustee
Fee Rate. As to any class of Subordinate Certificates and any date of
determination, a per annum rate equal to the sum of (i) the applicable
Certificate Rate and (ii) the Trustee Fee Rate.

         Adjusted Senior Principal Distribution Amount: As to any Distribution
Date, the excess of (i) the Senior Principal Distribution Amount for such
Distribution Date over (ii) the Group A Principal Distribution Amount for such
Distribution Date.

         Adjustable Rate Certificates: Class A-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.

         Aggregate Principal Amount: As to any Distribution Date, the sum of the
Basic Principal Amount for each Loan Group.

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




<PAGE>


         Allocated Pre-Funded Amount: As to Loan Group F or Loan Group A and any
date of determination, the portion, if any, of the Pre-Funded Amount allocable
to Loan Group F or Loan Group A, as applicable, and on deposit in the
Pre-Funding Account which is the related Original Allocated Pre-Funded Amount
minus withdrawals pursuant to Section 2.13.

         Applied Realized Loss Amounts: As to any Distribution Date, an amount
equal to the excess, if any, of (i) the aggregate of the Class Principal
Balances of the Offered Certificates, after giving effect to all distributions
on such Distribution Date over (ii) the sum of (x) the Pool Balance as of the
last day of the related Due Period and (y) the Pre-Funded Amount, if any.

         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.

         Approved Servicer: For purposes of Sections 3.01(b), 7.04 and 8.02
hereof any of the following:

                  1. An affiliate of Norwest Bank Minnesota, National
                  Association that services mortgage loans similar to the
                  Mortgage Loans.

                  2. If at the relevant time, the aggregate Class Principal
                  Balance of the Senior Certificates is more than 50% of the
                  aggregate Class Principal Balance of all the Certificates, the
                  Person approved by Holders of Certificates evidencing at least
                  51% of the Voting Rights in the Trust.

                  3. If at the relevant time, the aggregate Class Principal
                  Balance of the Senior Certificates is 50% or less of the
                  aggregate Class Principal Balance of all the Certificates, a
                  Person who is an approved servicer by S&P.

         Asset-Backed Security: A security that is primarily serviced by the
cash flow of a discrete pool of Receivables or other financial assets, either
fixed or revolving, that by their terms convert into cash within a fixed time
period plus any rights or other assets designed to assure the servicing or
timely distribution of proceeds to the securityholders.

         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: (i) scheduled payments of principal and interest on
the Mortgage Loans due during the related Due



                                      -2-
<PAGE>


Period and 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) and unscheduled payments of
principal and interest on the Mortgage Loans received by the Servicer during the
related Prepayment Period (net of amounts representing the Servicing Fee with
respect to each Mortgage Loan and reimbursement for related Monthly Advances and
Servicing Advances); (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 this 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 Certificates; 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, Certificate Group F (other than the Class IOF
Certificates) and any Class of Subordinate Certificates, the lower of the Loan
Group F Cap and the Loan Group A Cap and (B) in the case of Loan Group A and
Certificate Group A, the Loan Group A Cap.

         Available LIBOR Carryover Amount: As to any Distribution Date, the
lesser of (i) the amounts remaining after distributions pursuant to clauses C.1
through C.11 of Section 5.01(a) and (ii) the excess, if any, of (x) the Interest
Remittance Amount for Loan Group A for such Distribution Date over (y) the sum
of distributions pursuant to clauses B.1 and B.2 of Section 5.01(a) and the
Group A Subordination Increase Amount.

         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.

         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: (i) each scheduled
payment of principal on a Mortgage Loan due during such Due Period and received
by the Servicer, (ii) the Net Liquidation Proceeds allocable to principal and
all full and partial principal prepayments received by the Servicer during the
related Prepayment Period; (iii) the portion of the Purchase Price allocable to
principal of all repurchased Defective Mortgage Loans with respect to such
Distribution Date; (iv) any Substitution Adjustment allocable to principal
received on or prior to the previous Determination Date and not yet distributed;
(v) any Monthly Advances with respect to scheduled payments of principal due
during the related Due Period and (vi) any related Excess Funding Amount.

         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



                                      -3-
<PAGE>


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.

         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, the State of Texas or the city in which
the Corporate Trust Office of the Trustee or the executive office of the
Certificate Insurer is located are authorized or obligated by law or executive
order to close.

         Capitalized Interest Requirement: Not Applicable.

         Certificate: Any Offered Certificate, Class BIO 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 Certificates.

         Certificate Group F: The Class A-1F, Class A-2F, Class A-3F, Class
A-4F, Class A-5F, Class A-6F and Class IOF 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 Bridge 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 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 Seller and the Servicer of such rate.



                                      -4-
<PAGE>


         Certificate Insurance Policy: The Certificate Guaranty Insurance Policy
(No. 50955-N), and all endorsements thereto dated the Closing Date, issued by
the Certificate Insurer for the benefit of the Holders of each Class of Senior
Certificates, a copy of which is attached hereto as Exhibit J.

         Certificate Insurer: Financial Security Assurance Inc., a monoline
insurance company organized and created under the laws of the State of New York,
or any successor thereto.

         Certificate Insurer Default: One of the following events shall have
occurred and be continuing:

                           (i) the Certificate Insurer fails to make a payment
                  required under the Certificate Insurance Policy in accordance
                  with its terms;

                           (ii) the Certificate Insurer (A) files any petition
                  or commences any case or proceeding under any provision or
                  chapter of the United States Bankruptcy Code or any other
                  similar federal or state law relating to insolvency,
                  bankruptcy, rehabilitation, liquidation or reorganization, (B)
                  makes a general assignment for the benefit of its creditors,
                  or (C) has an order for relief entered against it under the
                  United States Bankruptcy Code or any other similar federal or
                  state law relating to insolvency, bankruptcy, rehabilitation,
                  liquidation or reorganization which is final and
                  nonappealable; or

                           (iii) a court of competent jurisdiction, the New York
                  Department of Insurance or other competent regulatory
                  authority enters a final and nonappealable order, judgment or
                  decree (1) appointing a custodian, trustee, agent or receiver
                  for the Certificate Insurer or for all or any material portion
                  of its property or (2) authorizing the taking of possession by
                  a Custodian, trustee, agent or receiver of the Certificate
                  Insurer (or the taking of possession of all or any material
                  portion of the property of the Certificate Insurer).



                                      -5-
<PAGE>



         Certificate Margin: As to the Adjustable Rate Certificates, the
applicable amount set forth below:

                                                        Certificate Margin
                                                        ------------------
                                       Class            (1)            (2)
                                       -----            ---            ---

                                       A-1A            0.32%          0.64%


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

(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                                                         7.79% (1)
A-2F                                                         7.82% (1)
A-3F                                                         7.98% (1)
A-4F                                                         8.22% (1)
A-5F                                                         8.36% (1)(2)
A-6F                                                         7.97% (1)(2)
IOF                                                          7.00%
A-1A                                                         (3)
M-1                                                          8.36% (1)(2)
M-2                                                          8.36% (1)(2)
B                                                            8.36% (1)(2)
BIO                                                          (4)
R-1                                                          0.00%
R-2                                                          0.00%
R-3                                                          0.00%
--------

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

(2) On any Distribution Date after the Optional Termination Date, the
Certificate Rate shall increase by 50 basis points (0.50% per annum).

(3) As to any Distribution Date, a per annum rate equal to the least of (x) the
sum of the Certificate Index and the applicable Certificate Margin, (y) 14.00%
and (z) the applicable Available Funds Cap. The initial Certificate Rate for the
Class A-1A Certificates is 7.00438% per annum.



                                      -6-
<PAGE>


(4)      Calculated as provided in Section 2.07.

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



                                      -7-
<PAGE>


         Class A-3F Certificate: Any Certificate executed and authenticated by
the Trustee substantially in the form attached hereto as Exhibit A 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 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 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 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 2000-June 2003...................................                0%
July 2003- June 2005..................................               45%
July 2005- June 2006..................................               80%
July 2006- June 2007..................................              100%
July 2007 and thereafter..............................              300%

         Class A-6F Principal Distribution Amount: As to any Distribution Date,
the product of (i) the applicable Class A-6F Percentage and (ii) the product of
(x) the Adjusted Senior Principal Distribution 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 Offered Certificates in Group F
immediately prior to such Distribution Date.

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

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

         Class BIO Distribution Amount: As to any Distribution Date, the amount
allocable to the Class BIO Certificates as provided in Section 2.07 for such
Distribution Date and all prior Distribution Dates, less the aggregate of all
amounts distributed or deemed distributed with respect to the Class BIO
Certificates on prior Distribution Dates.



                                      -8-
<PAGE>


         Class B Principal Distribution Amount: On any Distribution Date on and
after the Stepdown Date and so long as a Trigger Event is not in effect, an
amount equal to the excess of (1) the sum of (A) the aggregate Class Principal
Balance of the Senior Certificates (after giving effect to the distribution of
the Senior Principal Distribution Amount on such Distribution Date), (B) the
Class Principal Balance of the Class M-1 Certificates (after giving effect to
the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (C) the Class Principal Balance of the Class M-2
Certificates (after giving effect to the distribution of the Class M-2 Principal
Distribution Amount on such Distribution Date) and (D) the Class Principal
Balance of the Class B Certificates immediately prior to such Distribution Date,
over (2) the lesser of (A) 96.75% of the Pool Balance as of the last day of the
related Due Period and (B) the Pool Balance as of the last day of the related
Due Period minus the OC Floor, provided, however, that after the Class Principal
Balances of the Senior, Class M-1 and Class M-2 Certificates are reduced to
zero, the Class B Principal Distribution Amount for such Distribution Date will
equal 100% of the Principal Distribution Amount.

         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 and
designated as a Class IOF Certificate pursuant to Section 6.01.

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

         Class M-1 Principal Distribution Amount: As to any Distribution Date on
or after the Stepdown Date, 100% of the Principal Distribution Amount if the
Class Principal Balance of each Class of Senior Certificates has been reduced to
zero and a Trigger Event exists, or, if a Trigger Event is not in effect, the
excess of (1) the sum of (A) the aggregate Class Principal Balance of the Senior
Certificates (after giving effect to distributions of the Senior Principal
Distribution Amount for such Distribution Date) and (B) the Class Principal
Balance of the Class M-1 Certificates immediately prior to such Distribution
Date over (2) the lesser of (A) 79.50% of the Pool Balance as of the last day of
the related Due Period and (B) the Pool Balance as of the last day of the
related Due Period minus the OC Floor.



                                      -9-
<PAGE>


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

         Class M-2 Principal Distribution Amount: As to any Distribution Date on
or after the Stepdown Date, 100% of the Principal Distribution Amount if the
aggregate Class Principal Balance of each of the Senior and Class M-1
Certificates has been reduced to zero and a Trigger Event exists, or, if a
Trigger Event is not in effect, the excess of (1) the sum of (A) the aggregate
Class Principal Balance of the Senior Certificates (after giving effect to
distributions of the Senior Principal Distribution Amount for such Distribution
Date), (B) the Class Principal Balance of the Class M-1 Certificates (after
giving effect to distribution of the Class M-1 Principal Distribution Amount for
such Distribution Date) and (C) the Class Principal Balance of the Class M-2
Certificates immediately prior to such Distribution Date over (2) the lesser of
(A) 87.75% of the Pool Balance as of the last day of the related Due Period and
(B) the Pool Balance as of the last day of the related Due Period minus the OC
Floor.

         Class Monthly Interest Amount: As to any Distribution Date and Class of
Regular Certificates, interest (i) for the related Interest Period at the
related Certificate Rate on the related Class Principal Balance or Notional
Amount minus (ii) such Class' pro rata portion of any Civil Relief Act Interest
Shortfall experienced by Loan Group F or Loan Group A, as applicable, during the
related Due Period based on the amount of interest to which each such Class
would otherwise be entitled in the absence of such shortfall.

         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 Certificates, reduced by any
Applied Realized Loss Amounts allocated to such Class on prior Distribution
Dates.

         Class Principal Carryover Shortfall: As to any Class of Subordinate
Certificates and any Distribution Date, the excess, if any, of (i) the sum of
(x) the amount of the reduction in the Class Principal Balance of that 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-1 hereto.

         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-1 hereto.

         Class R-3 Certificate: Any Certificate designated as such and executed
and authenticated by the Trustee substantially in the form attached hereto as
Exhibit B-1 hereto.


                                      -10-
<PAGE>


         Class R Certificateholder: The Holder of a Residual Certificate.

         Closing Date: June 30, 2000.

         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 designated offices of the Trustee at which
at any particular time its corporate trust business with respect to this
Agreement shall be administered, which offices at the date of the execution of
this Agreement are located, for Certificate transfer services, at Norwest
Center, Sixth Street and Marquette Avenue, Minneapolis, Minnesota 55479-0113,
Attn: Corporate Trust Services - Delta Funding Home Equity Loan Trust 2000-2,
and for all other purposes at 11000 Broken Land Parkway, Columbia, Maryland
21044-3562, Attn: Corporate Trust Services Delta Funding Home Equity Loan Trust
2000-2, and which are the respective addresses to which notices to and
correspondence with the Trustee should be directed.



                                      -11-
<PAGE>


         Cumulative Loss Event: For any Distribution Date in the applicable
period below, if Cumulative Net Losses exceed the applicable percentage of the
aggregate Original Class Principal Balances of the Offered Certificates:

          Number of
          Distribution Dates                       Percentages
          ------------------                       -----------

          37-48                                    2.00%
          49-60                                    2.40%
          61-72                                    2.70%
          73-84                                    2.85%
          85 and thereafter                        3.00%


         Cumulative Net Losses: As of any date of determination, the aggregate
of the Liquidation Loan Losses 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 the date hereof, by and among the
Trustee, the Seller, the Servicer, and the Custodian in the form set forth as
Exhibit K hereto.

         Custodian: The Person acting as custodian under the Custodial Agreement
from time to time, initially, Bank One Trust Company, N.A.

         Cut-Off Date: The close of business on May 31, 2000, except that the
Cut-Off Date for any Mortgage Loan originated after May 31, 2000, will be the
date of origination of such Mortgage Loan.

         Cut-Off Date Pool Principal Balance: $274,997,333.36.

         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 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.

         Deficiency Amount: With respect to any Distribution Date, the amount,
if any, by which the Guaranteed Distributions for such Distribution Date exceeds
the Available Funds for such



                                      -12-
<PAGE>


Distribution Date that will be available to make payment of the Guaranteed
Distributions on such Distribution Date pursuant to Section 5.01.

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

         Delinquency Amount: As to any Distribution Date, the aggregate
Principal Balance of the Mortgage Loans that are (a) 60 or more days delinquent
or (b) in bankruptcy or foreclosure and REO in each case, as of the last day of
the preceding month.

         Delinquency Event: A Delinquency Event shall have occurred and be
continuing, if at any time the Three Month Delinquency Rate exceeds 50% of the
Senior Enhancement Percentage.

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

         Deposit Date: As to any Distribution Date, the Business Day preceding
such Distribution Date.

         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 2000.

         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 the period from
and including June 1, 2000 through and including July 1, 2000 (except that with
respect to payments due on June 1, 2000, only scheduled payments of principal
are included). With respect to each Distribution Date thereafter for scheduled
payments 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.



                                      -13-
<PAGE>


         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 debt obligations at the time of any deposit therein
have the highest short-term debt rating by the Rating Agencies and whose
accounts are insured to the maximum extent provided by either the Savings
Association Insurance Fund ("SAIF") or the Bank Insurance Fund ("BIF") of the
Federal Deposit Insurance Corporation established by such fund with a minimum
long-term unsecured debt rating of A by S&P and A2 by Moody's, and which is any
of (A) a federal savings and loan association duly organized, validly existing
and in good standing under the federal banking laws, (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, (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
institution or trust company, having capital and surplus of not less than
$50,000,000, acting in its fiduciary capacity; (iii) maintained at Norwest Bank
Minnesota, National Association so long as its debt obligations at the time of
any deposit therein have a short-term debt rating of at least A-1 for S&P, P-1
for Moody's and F-1 for Fitch; or (iv) 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 without
giving effect to the Certificate Insurance Policy.

         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, 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, "P-1" for Moody's and "F-1+" for Fitch);

                  (iii) certificates of deposit, time deposits and bankers'
         acceptances 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 and Fitch 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



                                      -14-
<PAGE>


         on the date of acquisition has been rated by S&P and Moody's and, if
         rated by Fitch, Fitch 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 each Rating Agency 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 including any such fund that
         is managed by the Trustee or an Affiliate of the Trustee or for which
         the Trustee or an Affiliate acts as advisor and throughout the time as
         the interest is held in such fund has a rating of "AAA" by S&P, "Aaa"
         by Moody's, or "AAA" by Fitch; and

                  (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



                                      -15-
<PAGE>


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 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, the Class
BIO Certificates and each Residual Certificate.

         Escrow Repair Loan: A Mortgage Loan as to which the Seller holds a
portion of the proceeds in escrow pending repair of the related Mortgaged
Property as specified in the related Mortgage and Mortgage Note.

         Event of Default: As defined in Section 8.01.

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

         Excess Interest: As to any Distribution Date, the Available Funds
remaining after the application of payments pursuant to clauses 1 through 7 of
Section 5.01(a)C.

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

         Expense Fee Rate: The sum of the Servicing Fee Rate and the Trustee Fee
Rate, which is 0.5250% per annum.

         Fannie Mae: 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:



                                      -16-
<PAGE>


<TABLE>
<CAPTION>
                Final Scheduled                                        Final Scheduled
Class           Distribution Date                     Class            Distribution Date
-----           -----------------                     -----            -----------------
<S>             <C>                                   <C>              <C>
A-1F            December 15, 2018                     IOF              June 15. 2003
A-2F            July 15, 2021                         A-1A             June 15, 2030
A-3F            June 15, 2027                         M-1              August 15, 2030
A-4F            August 15, 2028                       M-2              August 15, 2030
A-5F            August 15, 2030                       B                August 15, 2030
A-6F            August 15, 2030
</TABLE>

         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.

         Fiscal Agent: As defined in the Certificate Insurance Policy.

         Fitch: Fitch, 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 this
Agreement or (iii) the close of business on July 30, 2000.

         GAAP: Generally accepted accounting principles as in effect from time
to time, consistently applied.

         Group Allocated Pre-Funded Amount: As to Certificate Group F and the
Subordinate Certificates, the Allocated Pre-Funded Amount for Loan Group F. As
to Certificate Group A, the Allocated Pre-Funded Amount for Loan Group A.

         Group A Certificates: The Class A-1A Certificates.

         Group A Principal Distribution Amount: As to any Distribution Date, the
lesser of (A) the greater of (i) the product of (x) the Senior Principal
Distribution Amount for such Distribution Date and (y) a fraction, the numerator
of which is the Class Principal Balance of the Class A-1A Certificates
immediately prior to such Distribution Date, and the denominator of which is the
aggregate Class Principal Balance of all of the Senior Certificates immediately
prior to such



                                      -17-
<PAGE>


Distribution Date, and (ii) the excess, if any, of (x) the Class Principal
Balance of the Class A-1A Certificates immediately prior to such Distribution
Date over (y) the sum of the Loan Group Balance of Loan Group A and the related
Allocated Pre-Funded Amount as of the last day of the related Due Period or (B)
the Senior Principal Distribution Amount.

         Group A Subordination Increase Amount: As to any Distribution Date, the
product of (i) the Subordination Increase Amount, if any, for such Distribution
Date and (ii) a fraction the numerator of which is the sum of the Loan Group
Balance of Loan Group A and the related Allocated Pre-Funded Amount as of the
end of the second preceding Due Period (or as of the Cut-Off Date, in the case
of the first Distribution Date) and the denominator of which is the sum of the
Pool Balance and the aggregate Pre-Funded Amount as of the end of the second
preceding Due Period (or as of the Cut-Off Date, in the case of the first
Distribution Date).

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

         Guaranteed Distributions: For any Distribution Date and each Class of
Senior Certificates, the sum of (x) the Class Monthly Interest Amount on each
Class of Senior Certificates, plus (y) the Subordination Deficit, plus (z)
without duplication of clause (y) the outstanding Class Principal Balance of
each Class of Senior Certificates (other than the Notional Amount Certificates)
on their respective Final Scheduled Distribution Dates after giving effect to
distributions thereon on that Distribution Date, determined in accordance with
the original terms of the Senior Certificates when issued and without regard to
any subsequent amendment or modification of the Senior Certificates or this
Agreement except amendments or modifications to which the Certificate Insurer
has given its prior written consent. Guaranteed Distributions shall not include,
nor shall coverage be provided under the Certificate Insurance Policy in respect
of, any taxes, withholding or other charges imposed by a governmental authority
due to, or in connection with, the payment of any Guaranteed Distributions to a
Holder.

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

         Initial Interest Deposit: An amount equal to the sum of (i) 30 days'
interest at the weighted average initial Adjusted Certificate Rate of the Group
F Certificates (excluding the Notional Amount Certificates) on the related
Senior Portion of the original Principal Balance of each Mortgage Loan in the
related Loan Group with a first Due Date after the initial Due Period, (ii)
interest at the Adjusted Certificate Rate for the Notional Amount Certificates
on an amount equal to the product of (x) the original Principal Balance of each
Mortgage Loan in the related Loan Group with a first Due Date after the Initial
Due Period 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 plus the allocated Pre-Funded Amount for Loan Group F as
of the end of the preceding Due Period, (iii) 17 days' interest at the Adjusted
Certificate Rate for the Class A-1A Certificates on the original Principal
Balance of each Mortgage Loan in the related Loan Group with a first Due Date
after the initial Due Period and (iv) 30 days' interest at the weighted average
Adjusted Certificate Rate of the Subordinate Certificates on the related
Subordinate Portion



                                      -18-
<PAGE>


of the original Principal Balance of each Mortgage Loan in Loan Group F with a
first Due Date after the initial Due Period, i.e., $181,539.89, consisting of
$167,204.76 for Certificate Group F and the Subordinate Certificates and
$14,335.13 for Certificate Group A.

         Initial Mortgage Loan Schedule: The schedule of Initial Mortgage Loans
included in the Trust as of the Cut-Off 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 Agreement: The Insurance Agreement dated as of June 30, 2000,
among the Servicer, the Seller, and the Certificate Insurer, including any
amendments and supplements thereto.

         Insurance Proceeds: Proceeds paid by any insurer (other than the
Certificate 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.

         Insured Payments: As to any Distribution Date, amounts actually paid
under the Certificate Insurance Policy.

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



                                      -19-
<PAGE>


         LIBOR Carryover: As to the Adjustable Rate Certificates and any
Distribution Date, the sum of (i) the excess, if any, of (A) the related Class
Monthly Interest Amount calculated on the basis of the lesser of (x) 14.00% and
(y) the Certificate Index plus the applicable Certificate Margin over (B) 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 lesser of
(x) 14.00% and (y) the Certificate Index plus the applicable Certificate Margin.

         LIBOR Carryover Fund: The account established and maintained pursuant
to Section 5.07.

         LIBOR Carryover Fund Deposit: As defined in Section 5.07.

         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 Prepayment
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 is in excess of the Liquidation Proceeds realized thereon net of
unreimbursed Servicing Fees, Servicing Advances and Monthly Advances with
respect thereto.

         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: 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.

         Loan Group A Cap: The weighted average Net Loan Rate of the Mortgage
Loans in Loan Group A minus the Premium Amount with respect to the Class A-1A
Certificates expressed as a per annum rate.

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



                                      -20-
<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 Group F Cap: A per annum rate equal to (i) the weighted average
Net Loan Rate of the Mortgage Loans in Loan Group F minus (ii) the product of
(x) 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 sum of the Loan Group Balance of Loan Group F and the related
Allocated Pre-Funded Amount as of the end of the second preceding Due Period and
minus (iii) the Premium Amount with respect to the Group F Certificates,
expressed as a per annum rate.

         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.

         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.



                                      -21-
<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 the Subsequent Mortgage Loan
Schedule reflecting the Subsequent Mortgage Loans transferred to the Trust on
the Closing 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, (xii) the lien status, (xiii) the applicable Loan Group and (xiv)
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 by the Servicer from time to time to reflect the substitution of
an Eligible Substitute Mortgage Loan for a Defective Mortgage Loan from time to
time hereunder.

         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 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.



                                      -22-
<PAGE>


         Net Rate Cap Carryover: As to any Distribution Date and Certificate
Group F (other than the Class IOF Certificates) or any Class of Subordinate
Certificates, the sum of (i) the excess, if any, of the related Class Monthly
Interest Amount, calculated at the applicable Certificate Rate (without regard
to the Available Funds Cap), over the Class Monthly Interest Amount for such
Distribution Date, (ii) any Net Rate Cap Carryover remaining unpaid from prior
Distribution Dates and (iii) 30 days' interest on the amount in clause (ii)
calculated at the applicable Certificate Rate (without regard to the Available
Funds Cap).

         Net Rate Cap Fund: The account established and maintained pursuant to
Section 5.08.

         Net Rate Cap Fund Deposit: As defined in Section 5.08.

         Ninety Day Delinquency Rate: As to any Distribution Date, the
percentage equivalent of a fraction, the numerator of which is the aggregate
Principal Balances of the Mortgage Loans that are (a) 90 or more days delinquent
as of the last day of such Prepayment Period or (b) REO Property and Mortgage
Loans in foreclosure or in bankruptcy and the denominator of which is the sum of
the Loan Group Balances as of the last day of the related Due Period.

         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).

         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) the Loan Group Balance of Loan Group F as of the end of the second
preceding Due Period and (ii) the applicable amount set forth below:



                                      -23-
<PAGE>



         Distribution Date                            Notional Amount
         -----------------                            ---------------

              1  through 3                              $58,500,000
              4  through 6                              $55,000,000
              7  through 9                              $52,000,000
              10 through 12                             $46,000,000
              13 through 15                             $41,000,000
              16 through 18                             $35,500,000
              19 through 21                             $30,500,000
              22 through 24                             $26,000,000
              25 through 27                             $20,500,000
              28 through 30                             $19,500,000
              31 through 33                             $18,000,000
              34 through 36                             $18,000,000

         On and after the 37th Distribution Date, the Notional Amount of the
Notional Amount Certificates will be zero.

         Notional Amount Certificates: The Class IOF Certificates.

         OC Floor: An amount equal to 0.50% of the aggregate Original Class
Principal Balance of the Offered Certificates as of the Closing Date (i.e.,
$1,375,000).

         Offered Certificates: The Senior Certificates and the Subordinate
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, 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 each Rating
Agency or the Certificate Insurer, 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 (i) Certificate Group F and
the Subordinate Certificates and (ii) Certificate Group A, $1,299.52 and
$1,367.12, respectively.



                                      -24-
<PAGE>


         Original Capitalized Interest Deposit: $0.00 of which $0.00 relates to
Certificate Group F and $0.00 relates to Certificate Group A.

         Original Class Principal Balance: As to the Class BIO Certificates and
the Residual Certificates, $0. As to any Class of Offered Certificates, the
respective amount set forth below opposite such Class:

                                                     Original Class
         Class                                       Principal Balance
         -----                                       -----------------

         Class A-1F                                  $      61,480,000
         Class A-2F                                  $      14,502,000
         Class A-3F                                  $      41,519,000
         Class A-4F                                  $      10,953,000
         Class A-5F                                  $      20,327,000
         Class A-6F                                  $      21,000,000
         Class IOF                                         (1)
         Class A-1A                                  $      65,000,000
         Class M-1                                   $      16,500,000
         Class M-2                                   $      11,344,000
         Class B                                     $      12,375,000
         Total                                       $     275,000,000

----------

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

         Original Loan Group Balance: As to either Loan Group, the sum of (i)
the aggregate Cut-Off Date Principal Balance of the Mortgage Loans in such Loan
Group as of the Closing Date and (ii) the aggregate unpaid principal balances as
of the related Subsequent Cut-Off Date of the Subsequent Mortgage Loans added to
such Loan Group after the Closing Date.

         Original Pool Balance: The sum of the Original Loan Group Balances.

         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 any Distribution Date, the excess,
if any, of (i) the sum of (x) the Pool Balance as of the end of the related Due
Period and (y) the aggregate Pre-Funded Amount as of the end of the related Due
Period over (ii) the aggregate Class Principal Balance of the Certificates after
giving effect to the distribution of the Principal Distribution Amount on such
Distribution Date.

         Overfunded Amount: As to any Subsequent Transfer Date, the excess, if
any, of (x) the sum of (i) the amount on deposit on the Initial Interest
Coverage Account on such date and, (ii)



                                      -25-
<PAGE>


investment earnings on such amount at the rate of 2.5% per annum from such
Subsequent Transfer Date to the next Pre-Funding Distribution Date over (y) the
Capitalized Interest Requirement for each remaining Pre-Funding 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%. With respect to a Class BIO Certificate, the percentage set
forth on the face thereof.

         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 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 described 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.



                                      -26-
<PAGE>


         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 Loan Group F and Loan Group A. As of any date
thereafter, the amount on deposit in the Pre-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.

         Premium Amount: As to any Distribution Date and Certificate Group, the
product of the Premium Percentage divided by 12 and the Certificate Group
Balance of such Certificate Group as of the first day of the calendar month in
which such Distribution Date occurs.

         Premium Letter: The letter, dated the Closing Date, from the
Certificate Insurer to the Seller setting forth the Premium Amount and other
amounts.

         Premium Percentage: The per annum rate at which the premium due to the
Certificate Insurer accrues, as set forth in the Premium Letter.

         Prepayment Assumption: With respect to Loan Group F, a conditional rate
of prepayment equal to 4.0% per annum in the first month of the life of the
mortgage loans in Loan Group F and an additional amount of approximately
1.454545% (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 Loan Group A, a conditional rate of
prepayment equal to 4.0% per annum in the first month of the life of the
mortgage loans in Loan Group A and an additional amount of approximately
1.068966% (precisely 31/29 percent per annum) in each month thereafter until the
30th month; beginning in the 30th month and in each month thereafter during the
life of the mortgage loans, a conditional prepayment rate of 35% 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
voluntary Principal Prepayment an amount equal to the excess, if any, of (i) 30
days' interest on the Principal Balance of such Mortgage Loan at the Loan Rate
(or at such lower rate as may be in effect for such Mortgage Loan pursuant to




                                      -27-
<PAGE>


application of the Civil Relief Act), net of the Servicing Fee Rate (which shall
constitute payment of the Servicing Fee with respect to such Mortgage Loan),
over (ii) the amount of interest actually remitted by the Mortgagor in
connection with such Principal Prepayment.

         Prepayment Period: As to any Distribution Date, the preceding calendar
month.

         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 any Distribution Date, the lesser
of (a) the aggregate Class Principal Balances of the Offered Certificates
immediately preceding such Distribution Date and (b) sum of (i) the Aggregate
Principal Amount minus the Excess Overcollateralization Amount and (ii) the
Subordination Increase Amount.

         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 (without regard to any prepayment charge that may have been
collected by the Servicer in connection with such payment of principal).

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

         Prospectus: The base prospectus of the Seller dated June 28, 2000.

         Prospectus Supplement: The prospectus supplement dated June 28, 2000,
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 the purchaser is the Servicer, the amount described in clause (ii) shall be
computed at the Loan Rate net of the Servicing Fee Rate (which shall constitute
payment of the Servicing Fee with respect to such Mortgage Loan), (iii) if the
purchaser is the Seller, (x) 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.



                                      -28-
<PAGE>


         Rating Agency: Any statistical credit rating agency, or its successor,
that rated the Offered 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
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, "P-1" or better in the case of Moody's and "F-1" or
better in the case of Fitch. 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.

         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.

         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 and the Class BIO
Certificates.

         Reimbursement Amount: As to any Distribution Date, the amount, if any,
owing to the Certificate Insurer under the Insurance Agreement.



                                      -29-
<PAGE>


         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 REMIC II Interests, the Initial
Interest Coverage Account, the Pre-Funding Account, the LIBOR Carryover Fund and
the Net Rate Cap Fund.

         REMIC I Certificates: 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 (other than the Class P Certificates).

         REMIC II Certificates: As defined in Section 2.07.

         REMIC II Regular Interest: As defined in Section 2.07.

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

         REMIC III Certificates: As defined in Section 2.07.

         REMIC Certificate Maturity Date: The "latest possible maturity date" as
that term is defined in Section 2.09.

         REMIC Change of Law: Any proposed, temporary or final regulation,
revenue ruling, revenue procedure or other official announcement or
interpretation relating to any 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.



                                      -30-
<PAGE>


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

         Required Overcollateralization Amount: As to the first Distribution
Date, $0.00. As to any other Distribution Date (a) prior to the Stepdown Date,
the product of (i) 1.625% and (ii) the aggregate Original Class Principal
Balance of the Offered Certificates; and (b) on and after the Stepdown Date, the
greater of (i) the lesser of (x) the product of 1.625% and the aggregate
Original Class Principal Balance of the Offered Certificates and (y) the product
of 3.25% and the Pool Balance as of the end of the related Due Period and (ii)
the OC Floor; provided, however, that on each Distribution Date during the
continuance of (a) a Cumulative Loss Event, the Required Overcollateralization
Amount will equal 1.625% of the aggregate Original Class Principal Balance of
the Offered Certificates or (b) a Delinquency Event (and a Cumulative Loss Event
is not then continuing), the Required Overcollateralization Amount will equal
the Required Overcollateralization Amount in effect as of the Distribution Date
immediately preceding the date on which such Delinquency 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, Class R-2 and Class R-3
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 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 Exhibit A and designated as a
Class A-1F, Class A-2F, Class A-3F, Class A-4F, Class A-5F, Class A-6F, Class
IOF or Class A-1A Certificate pursuant to Section 6.01.



                                      -31-
<PAGE>


         Senior Certificateholder: The Holder of a Senior Certificate.

         Senior Enhancement Percentage: As to any Distribution Date, the
percentage equivalent of a fraction, the numerator of which is the sum of (i)
the aggregate Class Principal Balances of the Subordinate Certificates and (ii)
the Overcollateralization Amount (in each case, prior to taking into account the
distribution of the Principal Distribution Amount on such Distribution Date) and
the denominator of which is the Pool Balance as of the last day of the related
Due Period.

         Senior Portion: As to any Distribution Date and (x) Certificate Group
F, the percentage equivalent of a fraction the numerator of which is the related
Certificate Group Balance and the denominator of which is the sum of such
Certificate Group Balance and the aggregate Class Principal Balance of the
Subordinate Certificates and (y) Certificate Group A, 100%.

         Senior Principal Distribution Amount: As to (a) any Distribution Date
prior to the Stepdown Date or during the continuance of a Trigger Event, the
lesser of (i) 100% of the Principal Distribution Amount and (ii) the aggregate
Class Principal Balances of the Senior Certificates, and (b) any other
Distribution Date, an amount equal to the lesser of (x) the Principal
Distribution Amount and (y) the excess, if any, of (i) the aggregate Class
Principal Balance of the Senior Certificates immediately prior to such
Distribution Date over (ii) the lesser of (x) the product of 67.50% and the Pool
Balance as of the last day of the related Due Period and (y) the Pool Balance as
of the last day of the related Due Period minus the OC Floor.

         Servicer: Countrywide Home Loans, Inc., a New York corporation, or any
successor thereto or any successor hereunder.

         Servicer Termination Test: The Servicer Termination Test is failed if
either (x) Cumulative Net Losses for the Mortgage Loans exceed 5.10% of the
aggregate Original Class Principal Balance of the Offered Certificates or (y)
the most recent Three Month 90-Day Delinquency Rate exceeds 30%.

         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 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), and 3.06.

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



                                      -32-
<PAGE>


         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
monthly fee payable to the Servicer, which is calculated as an amount equal to
the product of one-twelfth 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.

         Servicing Transfer Costs: All reasonable costs and expenses incurred by
the Successor Servicer in connection with the transfer of servicing from a
predecessor servicer, including, without limitation, any reasonable costs or
expenses associated with the complete transfer of all servicing data and the
completion, correction or manipulation of such servicing data as may be required
by the Successor Servicer to correct any errors or insufficiencies in the
servicing data or otherwise to enable the Successor Servicer to service the
Mortgage Loans properly and effectively.

         Sixty Day Delinquency Rate: As to any Distribution Date, the percentage
equivalent of a fraction, the numerator of which is the aggregate Principal
Balances of the Mortgage Loans that are (a) 60 or more days delinquent as of the
last day of the related Prepayment Period or (b) REO Property and Mortgage Loans
in foreclosure or in bankruptcy and the denominator of which is the sum of the
Loan Group Balances as of the last day of the related Due Period.

         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: The later to occur of (x) the earlier to occur of (i)
the Distribution Date in July 2003 and (ii) the Distribution Date on which the
aggregate Class Principal Balance of the Senior Certificates is reduced to zero,
and (y) the first Distribution Date on which the Senior Enhancement Percentage
(assuming 100% of the Principal Distribution Amount is distributed on the
Offered Certificates) is at least equal to 32.50%.

         Subordinate Certificates: Any Certificate executed and authenticated by
the Trustee substantially in the form set forth in Exhibit A and designated as a
Class M-1, Class M-2 or Class B Certificate pursuant to Section 6.01.

         Subordinate Portion: As to Subordinate Certificates and any
Distribution Date, 100% minus the Senior Portion for Certificate Group F.



                                      -33-
<PAGE>


         Subordination Deficiency: As to the first Distribution Date, $0.00. As
to any other Distribution Date, the excess, if any, of (i) the Required
Overcollateralization Amount for such Distribution Date over (ii) the
Overcollateralization Amount for such Distribution Date after giving effect to
the distribution of the Aggregate Principal Amount on such Distribution Date.

         Subordination Deficit: For any Distribution Date, the amount, if any,
by which the aggregate Class Principal Balance of the Senior Certificates
exceeds the sum of (i) the Pool Balance as of the last day of the related Due
Period and (ii) the Pre-Funded Amount as of the last day of the related Due
Period, in each case, after giving effect to all distributions of principal and
allocations of Liquidated Loan Losses on such Distribution Date.

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

         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 the Subsequent Transfer Agreement.

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

         Subsequent Transfer Agreement: The 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.

         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 and (c) the amount of any unreimbursed Servicing Advances
made by the Servicer with



                                      -34-
<PAGE>


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.

         Successor Servicer: As defined in Section 8.02.

         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, Class R-2 and Class R-3 Certificates, which shall be issued to
and held by the Tax Matters Person.

         Three Month Delinquency Rate: As to any Distribution Date the
arithmetic average of the Sixty Day Delinquency Rates for the three Distribution
Dates preceding such Distribution Date.

         Three Month 90-Day Delinquency Rate: As to any Distribution Date the
arithmetic average of the Ninety Day Delinquency Rates for the three
Distribution Dates preceding such Distribution Date.

         Trigger Event: The existence of either a Cumulative Loss Event or a
Delinquency Event.

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

         Trustee: Norwest Bank Minnesota, National Association, or any successor
Trustee appointed in accordance with this Agreement that has accepted such
appointment in accordance with this Agreement.

         Trustee Fee: As to any Distribution Date, an amount equal to the
product of (i) one-twelfth of the Trustee Fee Rate and (ii) the sum of (x) the
Pool Balance as of the beginning of the related Due Period and (y) the aggregate
Pre-Funded Amount as of the beginning of the related Due Period.

         Trustee Fee Rate: 0.025% per annum.

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


                                      -35-
<PAGE>


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 the Mortgage Loans 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.


                                   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 on or
before June 1, 2000); (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 addition, on or prior to the Closing
Date, the Seller shall cause the Certificate Insurer to deliver the Certificate
Insurance Policy to the Trustee.

         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:



                                      -36-
<PAGE>


                  (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
         Norwest Bank Minnesota, National Association, as Trustee for Delta
         Funding Home Equity Loan Trust 2000-2 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 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 "Norwest Bank Minnesota, National
         Association, as Trustee for Delta Funding Home Equity Loan Trust
         2000-2";

                  (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;



                                      -37-
<PAGE>


                  (b)      The executed Security Agreement;

                  (c)      The executed Proprietary Lease;

                  (d)      The executed Recognition Agreement;

                  (e)      The executed assignment of Recognition Agreement;

                  (f)      The executed UCC-1 financing statements 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 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.

         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.



                                      -38-
<PAGE>


         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 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.

         (e) Notwithstanding the delivery of the Opinion of Counsel referred to
in Section 2.01(c), Assignments of Mortgage shall be submitted by the Seller for
recording within five Business Days after the earlier to occur of (i) a transfer
of the servicing of the Mortgage Loans from the Servicer and (ii) an Event of
Default.

         Section 2.02. Acceptance by Trustee. 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



                                      -39-
<PAGE>


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 and the Certificate
Insurer. 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 90-day period specified in this 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 90-day period
expired at the Purchase Price of such Mortgage Loan or (ii) upon the expiration
of such 90-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 delivered to the Servicer for deposit in the Collection Account (and the
Servicer shall deposit such amount upon receipt) no later than the applicable
Determination Date or the Business Day preceding the expiration of such 90-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 Servicer (in its role as such), 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.

         The Seller, 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 45th 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) and (vii) 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 45-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



                                      -40-
<PAGE>


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 90 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, 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. (a) The Seller represents and warrants that, as of the Closing
Date:

                  (i) The Seller 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. The Servicer has
         all necessary licenses and is qualified to transact business in and is
         in good standing under the laws of each state where a Mortgaged
         Property is located or is otherwise exempt under applicable law from
         such qualification or is otherwise not required under applicable law to
         effect such qualification and no demand for such qualification has been
         made upon the Servicer by any state having jurisdiction;

                  (ii) The execution and delivery of this Agreement by the
         Seller and the performance by it of and compliance with the terms of
         this Agreement will not violate the Seller's articles of incorporation
         or by-laws or constitute a default (or an event which, with



                                      -41-
<PAGE>


         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 is a party or which
         may be applicable to the Seller or any of its assets;

                  (iii) The Seller has the full power and authority to enter
         into and consummate all 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, 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) The Seller is not in violation of, and the execution and
         delivery of this Agreement by the Seller and the performance by it 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 any of its properties or materially and adversely
         affect the performance of any of its duties hereunder;

                  (v) There are no actions or proceedings against, or
         investigations of, the Seller pending or, to the knowledge of the
         Seller, 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 of any of its 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 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 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;



                                      -42-
<PAGE>


                  (ix) The collection practices used by the Seller 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 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 transactions contemplated by this Agreement are in
         the ordinary course of business of the Seller; and

                  (xiii) The Seller 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.

         (b) The Servicer represents and warrants that, as of the Closing Date:

                  (i) 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 service 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
         Servicer and the performance by it of and compliance with the terms of
         this Agreement will not violate 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 Servicer is a
         party or which may be applicable to the Servicer or any of its assets;

                  (iii) The Servicer has the full power and authority to enter
         into and consummate all 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 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



                                      -43-
<PAGE>


         generally, and by general equity principles (regardless of whether such
         enforcement is considered in a proceeding in equity or at law);

                  (iv) The Servicer is not in violation of, and the execution
         and delivery of this Agreement by the Servicer and the performance by
         it 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 Servicer or any of its properties or materially and adversely
         affect the performance of any of its duties hereunder;

                  (v) There are no actions or proceedings against, or
         investigations of, the Servicer pending or, to the knowledge of 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 Servicer of any of its 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 Servicer of, or compliance by 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) No Officer's Certificate, statement, report or other
         document prepared by 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;

                  (viii) 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; and

                  (ix) The transactions contemplated by this Agreement are in
         the ordinary course of business of the Servicer.

         (c) 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 or the Certificate
Insurer, 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
Servicer, as the case may be, shall cure such breach in all material respects.



                                      -44-
<PAGE>


         Section 2.04. Representations and Warranties of the Seller Regarding
the Mortgage Loans. (a) The Seller represents and warrants to the Servicer and
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
         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;



                                      -45-
<PAGE>


                  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 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;



                                      -46-
<PAGE>


                  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 1.32% and 1.55% 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 and the Certificate
         Insurer's inspection, and shall deliver to the Trustee or the
         Certificate Insurer, as applicable, upon demand, evidence of compliance
         with all such requirements;



                                      -47-
<PAGE>


                  16. Except for Escrow Repair Loans, 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 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 Trustee 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
         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;



                                      -48-
<PAGE>


                  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;

                  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 foreclosure. 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



                                      -49-
<PAGE>


         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 that is not treated as real property under local
         law. 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--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 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;



                                      -50-
<PAGE>


                                    (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
                  5.00% 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;

                  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 10.53% of the aggregate Principal Balance of
         all the Initial Mortgage Loans as of the Cut-Off Date relates to
         Mortgage Loans originated or purchased under the Seller's limited
         documentation program or stated income program;

                  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



                                      -51-
<PAGE>


         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;

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

                  45. Each Mortgage Loan will comply with the undertakings in,
         and no Mortgage Loan will be subject to the requirement for
         retrospective relief pursuant to, either (a) the Stipulated Order on
         Consent, dated as of September 17, 1999, among Delta Funding
         Corporation, Delta Financial Corporation and the Office of the Attorney
         General of the State of New York or (b) the Remediation Agreement,
         dated as of September 17, 1999, between Delta Funding Corporation and
         the Banking Department of the State of New York.

         (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 value of, or the
interests of the Trust, the Certificateholders or the Certificate Insurer 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. The Trustee shall enforce the Seller's obligations under
this subparagraph. 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 the Servicer (in its role as such), the
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.



                                      -52-
<PAGE>


         (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 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 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, (B) 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 (C) 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 delivered to the Servicer for deposit in 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 any REMIC to fail 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 and given the Seller and the Trustee written notice that there is
an actual or imminent default with respect thereto or that such defect or breach
adversely affects the enforceability of such Mortgage Loan.



                                      -53-
<PAGE>


         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 REMICs.

                  (a) The Trustee shall elect that each of REMIC I, REMIC II and
REMIC III (which together constitute the Trust) shall be treated as a REMIC
under Section 860D of the Code. Any inconsistencies or ambiguities in this
Agreement or in the administration of this Agreement shall be resolved in a
manner that preserves the validity of such REMIC elections. The assets of REMIC
I shall include the Mortgage Loans, the Accounts (other than the Pre-Funding
Account, LIBOR Carryover Fund, the Net Rate Cap Fund and the Initial Interest
Coverage Account), any REO Property, and any proceeds of the foregoing. The
REMIC I Regular Interests (as defined below) shall constitute the assets of
REMIC II. The REMIC II Regular Interests shall constitute the assets of REMIC
III.

                  (b) REMIC I will be evidenced by (x) the Class IA, Class IC,
Class ID, Class IE, Class IF, Class IG, Class IH, Class II, Class IJ, Class IK,
Class IL, Class IM and Class IN Interests (together, the "REMIC I Regular
Interests"), which (i) will be uncertificated and non-transferable, and (ii) are
hereby designated as the "regular interests" in REMIC I and (y) the Class R-1
Certificates, which are hereby designated as the single "residual interest" in
REMIC I (the REMIC I Regular Interests, together with the Class R-1
Certificates, the "REMIC I Certificates"). The REMIC I Regular Interests shall
be recorded on the records of REMIC I as being issued to and held by the Trustee
on behalf of REMIC II.

                  The REMIC I Certificates will have the following designations,
initial principal balances and pass-through rates:

                                                                      Pass-
                      REMIC I               Initial                  Through
                    Certificates            Balance                    Rate
                    ------------            -------                    ----

                         IA                   $18,000,000              (1)
                         IC                   $ 1,500,000              (1)
                         ID                   $ 1,000,000              (1)
                         IE                   $ 5,500,000              (1)
                         IF                   $ 4,500,000              (1)
                         IG                   $ 5,000,000              (1)
                         IH                   $ 5,500,000              (1)
                         II                   $ 5,000,000              (1)
                         IJ                   $ 6,000,000              (1)
                         IK                   $ 3,000,000              (1)
                         IL                   $ 3,500,000              (1)




                                      -54-
<PAGE>


                                                                      Pass-
                      REMIC I               Initial                  Through
                    Certificates            Balance                    Rate
                    ------------            -------                    ----

                         IM                $97,697,829.20              (1)
                         IN                $49,200,417.05              (2)
                        R-1                    $0                       0%


(1)       The Pass-Through Rate on these REMIC I Regular Interests shall at any
          time of determination equal the weighted average of the Net Loan Rates
          of the Mortgage Loans in Loan Group F.

(2)       The Pass-Through Rate on this class of REMIC I Regular Interests shall
          at any time of determination equal the weighted average of the Net
          Loan Rates of the Mortgage Loans in Loan Group A.

                  On each Distribution Date, principal collections and realized
losses on the Mortgage Loans in Loan Group F shall be allocated sequentially, in
reverse order to which they are listed above, to the REMIC I Regular Interests
(other than the Class IN Interests), until the principal balance of each such
class is reduced to zero. All principal collections and realized losses on the
Mortgage Loans in Loan Group A shall be allocated to the Class IN Interest. The
Class R-1 Certificates shall have no principal balance and no pass-through rate
and shall be entitled to only those distributable assets, if any, remaining in
REMIC I on each Distribution Date after all amounts required to be distributed
to the REMIC I Regular Interests and applicable Trust expenses have been paid.
It is expected that there will not be any distributions on the Class R-1
Certificate.

                  (c) REMIC II will be evidenced by (x) the Class II-A-1F, Class
II-A-2F, Class II-A-3F, Class II-A-4F, Class II-A-5F, Class II-A-6F, Class
II-A-1A, Class II-M-1, Class II-M-2, Class II-B the 12 components of Class
II-A-IO described in note (4) below, Class II-M, Class II-M-F and Class II-M-A
Interests (the "REMIC II Regular Interests"), which will be uncertificated and
non-transferable and are hereby designated as the "regular interests" in REMIC
II and (y) the Class R-2 Certificates, which are hereby designated as the single
"residual interest" in REMIC II (the REMIC II Regular Interests, together with
the Class R-II Certificates, the "REMIC II Certificates"). The REMIC II Regular
Interests shall be recorded on the records of REMIC II as being issued to and
held by the Trustee on behalf of REMIC III.

                  Interest from the Mortgage Loans that is allocable to payments
of principal on the Certificates under sections 5.01(a)C.7 and 5.01(b) (the
"Turbo Amount") will not be paid directly as principal to the REMIC II Regular
Interests, but instead a portion of the interest payable with respect to the
Class II-M Interest which equals 1% of the Turbo Amount (and, to the extent 1%
of the Turbo Amount exceeds the interest payable on the Class II-M Interest, a
pro rata portion of the interest payable on the Class II-M-F and Class II-M-A
Interests equal to such excess) will be payable as a reduction of the principal
balances of the Class II-A-1F, Class II-A-2F, Class II-A-3F, Class II-A-4F,
Class II-A-5F, Class II-A-6F, Class II-B, Class II-A-1A, Class II-M-1 and



                                      -55-
<PAGE>


Class II-M-2 Interests in the same manner in which the Turbo Amount is allocated
among the Class A-1F, Class A-2F, Class A-3F, Class A-4F, Class A-5F, Class
A-6F, Class B, Class A-1A, Class M-1 and Class M-2 Certificates, respectively
(and will be accrued and added to principal on the Class II-M, Class II-M-F and
Class II-M-A Interests in the same proportion as interest payable on such
Interests is used to reduce principal on other Interests as just described).
Principal payments on the Mortgage Loans shall be allocated 99% to the Class
II-M, Class II-M-F and Class II-M-A Interests, and 1% to the Class II-A-1F,
Class II-A-2F, Class II-A-3F, Class II-A-4F, Class II-A-5F, Class II-A-6F, Class
II-B, Class II-A-1A, Class II-M-1 and Class II-M-2 Interests, until paid in
full. The aggregate amount of principal allocated to the Class II-A-1F, Class
II-A-2F, Class II-A-3F, Class II-A-4F, Class II-A-5F, Class II-A-6F, Class II-B,
Class II-A-1A, Class II-M-1 and Class II-M-2 Interests shall be apportioned
among such classes in the same manner as principal is payable with respect to
the Class A-1F, Class A-2F, Class A-3F, Class A-4F, Class A-5F, Class A-6F,
Class B, Class A-1A, Class M-1 and Class M-2 Certificates, respectively. The
aggregate amount of principal allocated to the Class II-M, Class II-M-F and
Class II-M-A Interests shall be allocated and apportioned among such Interests
first, to the Class II-M-F and Class II-M-A Interests the least amount of
principal necessary which can be applied to such Interests so that the ratio of
the principal balance of the Class II-M-F Interests to the principal balance of
the Class II-M-A Interests equals the ratio of the Loan Group F Balance to the
Loan Group A Balance (the "Balance Ratio"), and second, to the Class II-M
Interests. Notwithstanding the above, principal payments on Mortgage Loans that
are attributable to the Excess Overcollateralization Amount shall be allocated
to the Class II-M, Class II-M-F and Class II-M-A Interests (allocated first to
the Class II-M Interests until paid in full, and second to the Class II-M-F and
Class II-M-A Interests, apportioned among such Interests such that the Balance
Ratio is maintained, until paid in full). Realized losses shall be applied such
that after all distributions have been made on such Distribution Date (i) the
principal balances of the Class II-A-1F, Class II-A-2F, Class II-A-3F, Class
II-A-4F, Class II-A-5F, Class II-A-6F, Class II-B, Class II-A-1A, Class II-M-1
and Class II-M-2 Interests are each 1% of the principal balances of the Class
A-1F, Class A-2F, Class A-3F, Class A-4F, Class A-5F, Class A-6F, Class B, Class
A-1A, Class M-1 and Class M-2 Certificates, respectively; and (ii) the aggregate
principal balance of the Class II-M, Class II-M-F and Class II-M-A Interests is
equal to the sum of the Loan Group F Balance and Loan Group A Balance, less an
amount equal 1% of the aggregate Class Principal Balances of the Certificates.
Losses allocated to the Class II-M, Class II-M-F and Class II-M-A Interests
shall be applied first, to the Class II-M-F and Class II-M-A Interests the least
amount of realized losses necessary which can be applied to such Interests so
that the Balance Ratio is maintained, and second, to the Class II-M Interests.
The REMIC II Certificates will have the following designations and pass-through
rates, and distributions of principal and interest thereon shall be allocated to
the Certificates in the following manner:

<TABLE>
<CAPTION>
                                                                   Pass-            Allocation         Allocation
          REMIC II                       Initial                  Through               of                 of
        Certificates                     Balance                   Rate             Principal           Interest
        ------------                     -------                   ----             ---------           --------
<S>                                   <C>                         <C>               <C>                <C>
          II-A-1F                     $       614,800               (1)                (5)               (6),(7)
          II-A-2F                     $       145,020               (1)                (5)               (6),(7)
          II-A-3F                     $       415,190               (1)                (5)               (6),(7)
          II-A-4F                     $       109,530               (1)                (5)               (6),(7)
</TABLE>



                                      -56-
<PAGE>


<TABLE>
<CAPTION>
                                                                   Pass-            Allocation         Allocation
          REMIC II                       Initial                  Through               of                 of
        Certificates                     Balance                   Rate             Principal           Interest
        ------------                     -------                   ----             ---------           --------
<S>                                   <C>                         <C>               <C>                <C>
          II-A-5F                     $       203,270               (1)                (5)               (6),(7)
          II-A-6F                     $       210,000               (1)                (5)               (6),(7)
            II-B                      $       123,750
          II-A-1A                     $       650,000               (1)                (5)               (6),(7)
           II-M-1                     $       165,000               (1)                (5)               (6),(7)
           II-M-2                     $       113,440               (1)                (5)               (6),(7)
            II-M                      $   201,354,083.79            (1)                (5)               (6),(7)
           II-M-F                     $     1,561,978.29            (2)                (5)               (6),(7)
           II-M-A                     $       492,004.17            (3)                (5)               (6),(7)
          II-A-IO                     $           0                 (4)                N/A               Class IOF
            R-2                       $           0                 0%                 N/A               N/A(8)
</TABLE>

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

(1)      The Pass-Through Rate on these REMIC II Regular Interests shall at any
         time of determination equal the weighted average of the Pass-Through
         Rates of the REMIC I Regular Interests (other than the Class P
         Certificates), after first subtracting 7.0% from the Pass-Through Rates
         of each of such regular interests (other than the Class IM and Class IN
         Interests) for the Distribution Dates indicated below for each of such
         regular interests.

<TABLE>
<CAPTION>
                                          7.0% Subtraction                                    7.0% Subtraction
                  REMIC I                   Distribution                REMIC I                 Distribution
                Certificates                   Dates                  Certificates                 Dates

<S>             <C>                    <C>                         <C>                    <C>
                     IA                        1 - 36                      IG                      1 - 18

                     IC                        1 - 30                      II                      1 - 12

                     ID                        1 - 27                      IJ                     1 -   9

                     IE                        1 - 24                      IK                     1 -   6

                     IF                        1 - 21                      IL                     1 -   3
</TABLE>

(2)      The Pass-Through Rate on this REMIC II Regular Interest shall at any
         time of determination equal the weighted average of the Pass-Through
         Rates of the REMIC I Regular Interests (other than the Class IN
         Interest), after first subtracting 7.0% from the Pass-Through Rates of
         each of such regular interests (other than the Class IM Interests) for
         the Distribution Dates indicated in the table in note (1).



                                      -57-
<PAGE>


(3)      The Pass-Through Rate on this REMIC II Regular Interest shall at any
         time of determination equal the Pass-Through Rate on the Class IN
         Interest issued by REMIC I.

(4)      Interest on the Class II-A-IO will equal the sum of 12 strips of
         interest, with each strip being a strip off the principal balance of a
         REMIC I Regular Interest (other than the Class IM and Class IN
         Interests and the Class P Certificates) at 7.0% per annum for the
         Distribution Dates indicated in the table in note (1) for such regular
         interest, and 0.0% thereafter. Each of the 12 interest strips
         comprising the interest on the Class II-A-IO shall constitute 12
         separate components of the Class II-A-IO, each of which shall be
         designated as a separate REMIC II Regular Interest.

(5)      Principal will be allocated to and apportioned among the Class A-1F,
         Class A-2F, Class A-3F, Class A-4F, Class A-5F, Class A-6F, Class B,
         Class A-1A, Class M-1, and Class M-2 Certificates, in the same
         proportion as principal is payable with respect to such Certificates,
         except that a portion of such principal in an amount up to the Excess
         Overcollateralization Amount shall first be allocated as a payment of
         interest to the Class BIO Certificates, and all principal will be
         allocated as a payment of interest to the Class BIO Certificates after
         the principal balances of the Group F and Group A Certificates have
         been reduced to zero.

(6)      Except as provided in note (7), interest will be allocated among the
         Class A-1F, Class A-2F, Class A-3F, Class A-4F, A-5F, Class A-6F, Class
         B, Class A-1A, Class M-1 and Class M-2 Certificates in the same
         proportion as interest is payable on such Certificates.

(7)      Any interest with respect to this REMIC II Regular Interest in excess
         of the product of (i) 100 times the weighted average coupon of the
         Class II-A-1F, Class II-A-2F, Class II-A-3F, Class II-A-4F, II-A-5F,
         Class II-A-6F, Class II-B, Class II-A-1A, Class II-M-1, Class II-M-2,
         Class II-M, Class II-M-F, and Class II-M-A Interests, where each of
         such classes, other than the Class II-M, Class II-M-F, and Class II-M-A
         Interests is first subject to a cap and floor equal to the Class A-1F,
         Class A-2F, Class A-3F, Class A-4F, Class A-5F, Class A-6F, Class B,
         Class A-1A, Class M-1 and Class M-2 Pass-Through Rates, respectively,
         and the Class II-M, Class II-M-F, and Class II-M-A Interest are each
         subject to a cap equal to 0%, and (ii) the principal balance of this
         REMIC II Regular Interest, shall not be allocated to the Group F or
         Group A Certificates but will be allocated to the Class BIO
         Certificates. However, the Class BIO Certificates shall be subordinated
         to the extent provided in Section 5.01.

(8)      On each Distribution Date, available funds, if any, remaining in REMIC
         II after payments of interest and principal, as designated above, will
         be distributed to the Class R-2 Certificate. It is expected that there
         will not be any distributions on the Class R-2 Certificates.

                  (d) The Class A-1F, Class A-2F, Class A-3F, Class A-4F, Class
A-5F, Class A-6F, Class B, Class A-1A, Class M-1, Class M-2, Class IOF and Class
BIO Certificates are hereby designated as "regular interests" with respect to
REMIC III (the "REMIC III Regular Interests") and the Class R-3 Certificate is
hereby designated as the single "residual interest" with



                                      -58-
<PAGE>


respect to REMIC III. On each Distribution Date, Available Funds, if any,
remaining in REMIC III after payments of interest and principal as designated
herein shall be distributed to the Class R-3 Certificates. It is expected that
there will not be any distributions on the Class R-3 Certificates.

         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 Certificate 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 June 2034.

         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 Trustee, as agent of the Tax Matters Person shall prepare, or
cause to be prepared, execute and deliver to the Seller, 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 Trustee, as agent of 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 and shall apply for an employer
identification number from the Internal Revenue Service via Form SS-4 or any
other acceptable method. 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, 2000, a REMIC election shall be made with
respect to each of REMIC I, REMIC II and REMIC III for such taxable year and all
succeeding taxable years.

         (d) The Trustee, as agent of 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 Trustee as
agent of Tax Matters Person with all such information as may be reasonably
available to, or in the possession of,



                                      -59-
<PAGE>


the Servicer and as may be required in connection with the Tax Matters Person's
REMIC reporting obligations pursuant to this Agreement. The Trustee shall have
no responsibility for the lack of any information required in connection with
REMIC reporting obligations that is not provided to it by the Servicer.

         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 Covenants. 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 knowingly permit the creation of,
any "interests" in any REMIC within the meaning of Code Section 860D(a)(2) other
than the interests represented by the Regular Certificates, the REMIC I Regular
Interests, the REMIC II 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.

         (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 Holders of the Residual Certificates the Form 1066
and each Form 1066Q for the applicable



                                      -60-
<PAGE>


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 115% 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 100% 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

                  (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. To
the extent any tax is chargeable against the Holders of



                                      -61-
<PAGE>


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 Offered Certificates.

         (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, 3.06 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 Trustee shall prepare and the Tax Matters Person shall
         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 Trustee as agent of 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;



                                      -62-
<PAGE>


                  (iv) the Trustee, the Tax Matters Person and the Servicer
         shall to the extent that the affairs of any 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 with respect to the
         Trustee, information reports relating to "original issue discount," as
         defined in the Code, based upon 115% of the Prepayment Assumption with
         respect to Loan Group F and 100% of the Prepayment Assumption with
         respect to Loan 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 any REMIC;

                  (vi) the Trustee shall pay the amount of any and all federal,
         state and local taxes 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 for all such amounts 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 6.02, 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 to compute any tax
         imposed (A) as a result of the Transfer of an Ownership



                                      -63-
<PAGE>


         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 behalf of the Trust, 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 the
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 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:



                                      -64-
<PAGE>


                  (i) The Seller shall have provided the Trustee and the Rating
         Agencies with an Addition Notice, which notice shall be given not less
         than two 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 the applicable Subsequent Transfer that the inclusion of such
         Subsequent Mortgage Loans would result in the downgrade or withdrawal
         of the ratings assigned to the Offered Certificates without regard to
         the Certificate Insurance Policy;

                  (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 delivered to the Servicer for
         deposit 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 Trustee, the
         Certificate Insurer and the Rating Agencies with an Opinion of Counsel
         relating to the sale (i.e., "True 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 which matters may be covered in the opinions delivered
         on the Closing Date;

                  (viii) Each Loan Group satisfies the parameters set forth in
         Exhibit Q hereto; and

                  (ix) On the last Subsequent Transfer Date, the Trustee shall
         have received an accountant's letter confirming that the
         characteristics of the Mortgage Loans (including the Subsequent
         Mortgage Loans) in Loan Group F or Loan Group A, as applicable, satisfy
         the conditions set forth in Exhibit Q hereto.

         (c) The Seller, the 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



                                      -65-
<PAGE>


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 any REMIC.

         (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. On the Closing Date, the Servicer shall enter
into an interim subservicing agreement with Delta pursuant to which Delta will
directly service the Mortgage Loans pending the transfer of the primary
servicing to the Servicer. Thereafter, 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)
is an Approved Servicer or 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



                                      -66-
<PAGE>


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 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 Successor Servicer or
its designee approved by the Trustee 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 Successor Servicer or designee
approved by the Trustee elects to terminate any Subservicing Agreement. Any fee
payable in connection with such a termination will be payable by the outgoing
Servicer. If the Successor Servicer does not terminate the Subservicing
Agreements, the Successor Servicer, its designee or the successor servicer for
the Successor Servicer 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 Successor Servicer,
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 any 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. No costs



                                      -67-
<PAGE>


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) Within ninety (90) days 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 Successor Servicer shall assume all of the rights
and obligations of the Servicer, subject to Section 8.02; provided that if the
Servicer is removed pursuant to Section 8.02, the Successor Servicer shall
immediately be obligated to make Monthly Advances and Servicing Advances as
required in this Agreement. The Servicer shall, upon request of the Successor
Servicer but at the expense of the Servicer, deliver to the Successor Servicer
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 and shall be entitled to reimbursement by the Servicer (or,
to the extent not paid by the Servicer, by the Trust pursuant to Section
5.01(a)C.16) for Servicing Transfer Costs.

         (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 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 Mortgage Loan Payments. (a) The
Servicer shall make reasonable efforts to collect all payments called for under
the terms and provisions of the Mortgage



                                      -68-
<PAGE>


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 charge,
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 "Norwest Bank Minnesota, National Association,
as Trustee, in trust for the registered holders of Delta Funding Home Equity
Loan Asset-Backed Certificates, Series 2000-2." The Collection Account shall be
an Eligible Account. On the Closing Date, the Seller shall cause to be deposited
in the Collection Account 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 on or prior to June 1, 2000) and prior
to the Closing Date. The Servicer shall 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, 2000);

                  (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



                                      -69-
<PAGE>


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 Collection 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. (New York City time) on (x) the third
         Business Day preceding each Distribution Date, to withdraw the lesser
         of the Available Funds then in the Collection Account and an amount
         equal to the Guaranteed Distributions for such Distribution Date and
         (y) on the related Deposit Date to withdraw the remaining Available
         Funds and, in each case, 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 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 on any Mortgage Loan and to Liquidation
         Proceeds, Released Mortgaged Property Proceeds, Insurance Proceeds and
         any purchase or repurchase 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;



                                      -70-
<PAGE>


                  (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, 2000;

                  (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 (d) 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;

                  (ix) to reimburse the Servicer for expenses incurred by it in
         connection with the Mortgage Loans or Certificates and reimbursable
         pursuant to Section 7.03 hereof provided that such amount shall only be
         withdrawn following the withdrawal from the Collection Account for
         deposit into the Distribution Account pursuant to clause (i)(y) above;

                  (x) 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 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



                                      -71-
<PAGE>


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. The costs and expenses incurred by the
Servicer in maintaining any such insurance shall constitute Servicing Advances.

         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, 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
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 the 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; provided that the Servicer shall not be required to expend
its own funds in connection with any foreclosure or towards the restoration of
any property unless it shall determine (i) that such restoration and/or
foreclosure will increase the proceeds of liquidation of the Mortgage Loan after
reimbursement to itself of such expenses and (ii) that such expenses will be
recoverable to it through Liquidation Proceeds (respecting which it shall have
priority for purposes of withdrawals from the Certificate Account pursuant to
Section 3.03 hereof). The Servicer shall be responsible for all other costs and
expenses incurred by it in any such proceedings; provided that it shall be
entitled to reimbursement thereof from the proceeds of liquidation of the
related Mortgaged Property, as contemplated in Section 3.03 hereof. 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



                                      -72-
<PAGE>


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 out of the
proceeds of such sale. 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.

         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 Trust 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



                                      -73-
<PAGE>


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 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 Custodian two copies of a Request for
Release, one of which will be returned to the Servicer with the Mortgage File,
in the form annexed hereto as Exhibit I, signed by a Servicing Officer or in a
mutually agreeable electronic format which originates from 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 Mortgage File 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, 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



                                      -74-
<PAGE>


3.02 as compensation for its services in connection with servicing the Mortgage
Loans. Moreover, additional servicing compensation in the form of prepayment
penalties and other charges, 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
Collection Account and the Distribution 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 Seller, the Trustee, the Certificate Insurer and the Rating
Agencies, on or before May 31 of each year, beginning May 31, 2001, 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 Seller, 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, the Certificate Insurer
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 May 31 of each
year, beginning May 31, 2001, the 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 Seller, the
Trustee, the Certificate Insurer 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 Seller, the Trustee, the
Custodian, the Certificate Insurer, 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.



                                      -75-
<PAGE>


         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. Within
15 days after each Distribution Date, the Trustee shall, on behalf of the Trust,
cause to be filed with the Securities and Exchange Commission via the Electronic
Data Gathering and Retrieval System (EDGAR), a Form 8-K with a copy of the
Remittance Report for such Distribution Date as an exhibit thereto. Prior to
January 30, 2001, the Trustee shall file a Form 15 Suspension Notification with
respect to the Trust, if applicable. Prior to March 30, 2001, the Trustee shall
file a Form 10-K, in substance conforming to industry standards, with respect to
the Trust. The Seller hereby grants to the Trustee a limited power of attorney
to execute and file each such document on behalf of the Seller. Such power of
attorney shall continue until either the earlier of (i) receipt by the Trustee
from the Seller of written termination of such power of attorney and (ii) the
termination of the Trust. Each of the Seller and the Servicer agrees to promptly
furnish to the Trustee, from time to time upon request, such further
information, reports, and financial statements within its control related to
this Agreement and the Mortgage Loans as the Trustee reasonably deems
appropriate to prepare and file all necessary reports with the Securities and
Exchange Commission

         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. The Servicer shall make
reports of foreclosures and abandonments of any Mortgaged Property for each year
beginning in 2000. The Servicer shall file reports relating to each instance
occurring during the previous calendar year in which the Servicer (i) on behalf
of the Trust 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.
New York time on the Deposit Date related to 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 Monthly Payment due on each Mortgage Loan during the related
Due Period, but not received as of the related Determination Date (net of the
Servicing Fee) such amount being defined herein as the "Monthly Advance";
provided, however that if the amount of Available Funds withdrawn from the
Collection Account on the third Business Day before such Distribution Date is
less than the Guaranteed Distributions for such Distribution Date, on such third
Business Day the Servicer shall remit to the Trustee for deposit in the
Distribution Account such



                                      -76-
<PAGE>


portion of the aggregate Monthly Advance for the Distribution Date as shall be
necessary to eliminate the shortfall. 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.

         (c) All Monthly Advances and Servicing Advances, including any
Nonrecoverable Advances shall be reimbursed on a first in, first out basis.

         (d) So long as the Servicer is Countrywide Home Loans, Inc. or
otherwise has long-term debt rated at least investment grade by one of the
Rating Agencies, Monthly Advances may be made by the Servicer either (i) from
its own funds or (ii) from the Collection Account, to the extent of funds held
therein for future distribution (in which case it will cause to be made an
appropriate entry in the records of Collection Account that amounts held for
future distribution have been, as permitted by this Section 3.15, used by the
Servicer in discharge of any such Monthly Advance) or (iii) in the form of any
combination of (i) and (ii) aggregating the total amount of Monthly Advances to
be made by the Servicer with respect to the Mortgage Loans and REO Properties.
Any amounts held for future distribution and so used shall be appropriately
reflected in the Servicer's records and replaced by the Servicer by deposit in
the Collection Account on or before the next Deposit Date.

         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 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



                                      -77-
<PAGE>


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 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.



                                      -78-
<PAGE>


         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 received notice of a default or
deficiency, monitor such payments to determine if they are made by the
Mortgagor. The Servicer shall maintain a third-party (which may be an Affiliate
of the Servicer) tax monitoring service.

                                   ARTICLE IV

         Certificate Insurance Policy, Initial Interest Coverage Account
                             and Pre-Funding Account

         Section 4.01. Certificate Insurance Policy. As soon as possible, and in
no event later than 11:00 a.m., New York time, on the second Business Day
immediately preceding each Distribution Date, the Trustee shall determine the
amount of the Available Funds for each Loan Group for such Distribution Date
minus the amount of any Premium Amount and any Trustee Fee to be paid on such
Distribution Date.

         If for any Distribution Date a Deficiency Amount exists, the Trustee
shall complete a notice in the form set forth as Exhibit A to the Certificate
Insurance Policy (the "Notice") and shall submit such Notice to the Fiscal Agent
no later than 12:00 noon, New York time, on the second Business Day preceding
such Distribution Date. The Notice shall constitute a claim for an Insured
Payment pursuant to the Certificate Insurance Policy. Upon receipt of the
Insured Payment, at or prior to the latest time payments of the Insured Payment
are to be made by the Certificate Insurer pursuant to the Certificate Insurance
Policy, on behalf of the Senior Certificateholders, the Trustee shall deposit
such Insured Payments in the Distribution Account and shall distribute such
Insured Payments only in accordance with Section 5.01(a)A.2 or B.2, as
applicable, and 5.01(a)C.3, if applicable.

         The Trustee shall receive, as attorney-in-fact of each Holder of a
Senior Certificate, any Insured Payment from the Certificate Insurer and
disburse the same to each Holder of a Senior Certificate in accordance with the
provisions of Article V. Insured Payments disbursed by the Trustee from proceeds
of the Certificate Insurance Policy shall not be considered payment by the Trust
nor shall such payments discharge the obligation of the Trust with respect to
such Senior Certificate, and the Certificate Insurer shall become the owner of
such unpaid amounts due from the



                                      -79-
<PAGE>


Trust in respect of such Insured Payments as the deemed assignee of such Holder
and shall be entitled to receive the Reimbursement Amount pursuant to Section
5.01(a)C.4. The Trustee hereby agrees on behalf of each Holder of a Senior
Certificate for the benefit of the Certificate Insurer that it and they
recognize that to the extent the Certificate Insurer makes Insured Payments,
either directly or indirectly (as by paying through the Trustee), to the Senior
Certificateholders, the Certificate Insurer will be entitled to receive the
Reimbursement Amount pursuant to Section 5.01(a)C.4.

         It is understood and agreed that the intention of the parties is that
the Certificate Insurer shall not be entitled to reimbursement on any
Distribution Date for amounts previously paid by it unless on such Distribution
Date the Senior Certificateholders shall also have received the full amount of
the Guaranteed Distributions for such Distribution Date.

         Section 4.02. Initial Interest Coverage Account and Pre-Funding
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
"Norwest Bank Minnesota, National Association, as Trustee of the Delta Funding
Home Equity Loan Trust Series 2000-2 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 "Norwest Bank
Minnesota, National Association, as Trustee of the Delta Funding Home Equity
Loan Trust Series 2000-2 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.

         (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



                                      -80-
<PAGE>


cause to be deposited the Pre-Funded 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, (i) 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, (ii) the Trustee shall withdraw the Overfunded
Amount, if any, from the Initial Interest Coverage Account and (iii) the Trustee
shall pay such amounts 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 Seller 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) Unless sooner closed as provided above, 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.

         Section 4.03. Claims Upon the Certificate Insurance Policy. (a) The
Trustee shall comply with the provisions of the Certificate Insurance Policy
with respect to claims upon the Certificate Insurance Policy.

         (b) At the time of the execution and delivery of this Agreement, the
Trustee shall establish a separate special purpose trust account for the benefit
of Holders of the Senior Certificates referred to herein as the "Policy Payments
Account" and over which the Trustee shall have exclusive control and sole right
of withdrawal. The Trustee shall deposit any Insured Payment made under the
Certificate Insurance Policy in the Policy Payments Account and thereafter into
the Distribution Account for distribution of such amount only for purposes of
payment to Holders of the Senior Certificates of Guaranteed Distributions for
the Senior Certificates for which a claim was made and such amount may not be
applied to satisfy any costs, expenses or liabilities of the Trustee or the
Trust. Insured Payments made under the Certificate Insurance Policy shall be
disbursed by the Trustee to Senior Certificateholders in the same manner as
distributions on the Senior Certificates are made under Section 5.01. It shall
not be necessary for such distributions to be made by checks or wire transfers
separate from the check or wire transfer used to pay Guaranteed Distributions
with other funds available to make such distributions. However, the amount of
any



                                      -81-
<PAGE>


Insured Payments made on the Senior Certificates to be paid from funds
transferred from the Policy Payments Account shall be noted in the Certificate
Register and in the statements to be furnished to Holders of the Certificates
pursuant to Section 5.03 hereof. Funds held in the Policy Payments Account shall
not be invested by the Trustee.

         On any Distribution Date with respect to which a claim has been made
under the Certificate Insurance Policy, the amount of any Insured Payment
received by the Trustee as a result of any claim under the Certificate Insurance
Policy and which is required to make distributions on the Senior Certificates
equal to Guaranteed Distributions on the Senior Certificates on such
Distribution Date, shall be withdrawn from the Policy Payments, Account,
deposited into the Distribution Account and applied directly by the Trustee,
together with all other funds to be withdrawn from the Distribution Account, to
the payment in full of Guaranteed Distributions on the Senior Certificates. Any
funds remaining in the Policy Payments Account on the first Business Day
following a Distribution Date shall be remitted in immediately available funds
to the Certificate Insurer, pursuant to the instructions of the Certificate
Insurer, by the end of such Business Day. The Trustee shall keep a complete and
accurate record of the amount of interest and principal paid in respect of any
Senior Certificate from moneys received under the Certificate Insurance Policy.
The Certificate Insurer shall have the right to inspect such records at
reasonable times during normal business hours upon reasonable prior written
notice to the Trustee.

         (c) The Trustee shall promptly notify the Certificate Insurer of any
proceeding or the institution of any action, of which a Responsible Officer of
the Trustee has actual knowledge, seeking the avoidance as a preferential
transfer under the Bankruptcy Code (a "Preference Claim") of any distribution
made with respect to the Senior Certificates. Each Certificateholder of Senior
Certificates, by its purchase of Senior Certificates, the Seller, the Servicer
and the Trustee hereby agree that the Certificate Insurer (so long as no
Certificate Insurer Default exists) may at any time during the continuation of
any proceeding relating to a Preference Claim direct all matters relating to
such Preference Claim, including, without limitation, (i) the direction of any
appeal of any order relating to such Preference Claim and (ii) the posting of
any surety, supersedeas or performance bond pending any such appeal.


                                    ARTICLE V

                           Payments and Statements to
                Certificateholders; Rights of Certificateholders

         Section 5.01. Distributions. (a) On each Distribution Date, the Trustee
shall withdraw from (x) the Policy Payments Account, any amounts on deposit
therein and apply them to make the Guaranteed Distributions and (y) the
Distribution Account the Available Funds for each Loan Group, and apply such
amounts in the following order of priority, in each case, to the extent of the
funds remaining therefor:



                                      -82-
<PAGE>


         A.       Loan Group F:

                  1.       concurrently, to the Trustee and the Certificate
                           Insurer, respectively, the Trustee Fee for such Loan
                           Group and the Premium Amount for the related Senior
                           Certificates and Distribution Date;

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

                  3.       the remainder pursuant to clause C. below.

         B.       Loan Group A:

                  1.       concurrently, to the Trustee and the Certificate
                           Insurer, respectively, the Trustee Fee for such Loan
                           Group and the Premium Amount for the related Senior
                           Certificates and Distribution Date;

                  2.       to the Class A-1A Certificates, the related Class
                           Interest Distribution for such Distribution Date;

                  3.       the remainder pursuant to clause C. below.

         C.       Remaining Amounts:

                  1.       Concurrently, to the Senior Certificates in both
                           Certificate Groups, the related Class Interest
                           Distribution to the extent not paid pursuant to
                           clauses A. and B. above on such Distribution Date;

                  2.       Sequentially, to the Class M-1, Class M-2 and Class B
                           Certificates, in that order, the related Class
                           Monthly Interest Amounts for such Distribution Date;

                  3.       To the Senior Certificates, (x) the Senior Principal
                           Distribution Amount for such Distribution Date,
                           excluding any Subordination Increase Amount included
                           therein, allocated pursuant to Section 5.01(b) below
                           and (y) the principal portion of any Insured Payments
                           for such Distribution Date, allocated between
                           Certificate Group F and Certificate Group A in
                           proportion to the respective portions of the Senior
                           Principal Distribution Amount to which each such
                           Certificate Group is otherwise entitled and applied,
                           in the case of Certificate Group F, in the order set
                           forth in Section 5.01(b)(A)(i) below;

                  4.       To the Certificate Insurer, any amount owing to it
                           under the Insurance Agreement;



                                      -83-
<PAGE>


                  5.       To the Class M-1 Certificates, the Class M-1
                           Principal Distribution Amount for such Distribution
                           Date, excluding any Subordination Increase Amount
                           included therein;

                  6.       To the Class M-2 Certificates, the Class M-2
                           Principal Distribution Amount for such Distribution
                           Date, excluding any Subordination Increase Amount
                           included therein;

                  7.       To the Class B Certificates, the Class B Principal
                           Distribution Amount for such Distribution Date,
                           excluding any Subordination Increase Amount included
                           therein;

                  8.       To the Offered Certificates, the Subordination
                           Increase Amount for such Distribution Date, allocated
                           pursuant to Section 5.01(b) below;

                  9.       To the Class M-1 Certificates, any related (a) Class
                           Interest Carryover Shortfall and then (b) Class
                           Principal Carryover Shortfall;

                  10.      To the Class M-2 Certificates, any related (a) Class
                           Interest Carryover Shortfall and then (b) Class
                           Principal Carryover Shortfall;

                  11.      To the Class B Certificates, any related (a) Class
                           Interest Carryover Shortfall and then (b) Class
                           Principal Carryover Shortfall;

                  12.      To the Class BIO Certificates for concurrent deposit
                           in the LIBOR Carryover Fund and the Net Rate Cap
                           Fund, the sum of the LIBOR Carryover Fund Deposit and
                           the Net Rate Cap Fund Deposit;

                  13.      To the Class A-1A Certificates, the lesser of the
                           LIBOR Carryover and the Available LIBOR Carryover
                           Amount, to be treated as paid from and to the extent
                           of funds on deposit in the LIBOR Carryover Fund;

                  14.      Sequentially, (a) concurrently, to the Class A-1F,
                           Class A-2F, Class A-3F, Class A-4F, Class A-5F and
                           Class A-6F Certificates, pro rata, and (b)
                           sequentially, to the, Class M-1, Class M-2 and Class
                           B Certificates, in that order, the related Net Rate
                           Cap Carryover, to be treated as paid from and to the
                           extent of funds on deposit in the Net Rate Cap Fund;

                  15.      To the Class BIO Certificates, the Class BIO
                           Distribution Amount, less amounts distributed
                           pursuant to Section 5.01(a) C. 12 on the Distribution
                           Date;

                  16.      To the Successor Servicer, any Servicing Transfer
                           Costs and other amounts payable to the Successor
                           Servicer pursuant to Sections 3.01(g), 8.01 and 9.05,
                           to the extent not otherwise paid by the Servicer; and



                                      -84-
<PAGE>


                  17.      To the Class R-1 Certificateholders, Class R-2
                           Certificateholders and Class R-3 Certificateholders,
                           the remainder in REMIC I, REMIC II and REMIC III,
                           respectively.

         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 within such Certificate Group 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 apply the amount, if
any, included in the Principal Distribution Amount, including any Subordination
Increase Amount pursuant to Section 5.01(a)C.8 hereof in the following order of
priority, in each case, to the extent of the funds remaining therefor:

                  (A) up to the Senior Principal Distribution Amount,
         concurrently, as follows:

                  (i)      to the Senior Certificates in Certificate Group F,
                           the Adjusted Senior Principal Distribution Amount
                           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
                                    are reduced to zero; and

                  (ii)     to the Class A-1A Certificates, the Group A Principal
                           Distribution Amount until the Class Principal Balance
                           thereof has been reduced to zero:

                  (B)      to the Subordinate Certificates, as follows:

                  (i)      to the Class M-1 Certificates, the Class M-1
                           Principal Distribution Amount until the Class
                           Principal Balance thereof has been reduced to zero;

                  (ii)     to the Class M-2 Certificates, the Class M-2
                           Principal Distribution Amount until the Class
                           Principal Balance thereof has been reduced to zero;
                           and

                  (iii) to the Class B Certificates, the Class B Principal
         Distribution Amount until the Class Principal Balance thereof has been
         reduced to zero; and

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



                                      -85-
<PAGE>


         Notwithstanding the priority set forth in clause (A) (i) and (ii)
above, if a Certificate Insurer Default has occurred and is continuing and the
aggregate Class Principal Balance of the Subordinate Certificates has been
reduced to zero, the Senior Principal Distribution Amount will be distributed
concurrently to each Class of Senior Certificates on a pro rata basis in
accordance with their respective Class Principal Balances.

         (c) [Reserved]

         (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 Certificates, or Class BIO
Certificates or Residual Certificates, by wire transfer. Distributions among
Certificateholders of a Class shall be made in proportion to the Percentage
Interests evidenced by the Certificates of such Class 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, the Certificate Insurer 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 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 Prepayment Period and (B) its aggregate Servicing Fee for 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.

         Section 5.03. Statements. (a) Not later than 1:00 p.m., New York time,
on the fifth Business Day prior to each Distribution Date, the Servicer shall
deliver to the Trustee by electronic means and to the Certificate Insurer via
e-mail at rmgtapes@fsa.com, a computer file containing the loan level
information necessary to permit the Trustee to calculate the information
required by clauses (i) through (xxvii) below as of the end of the preceding
Prepayment Period or Due Period, as applicable, and such other information as
the Trustee shall reasonably require. Not later than 4:00 p.m., New York time,
three Business Days prior to each Distribution Date, the Trustee shall



                                      -86-
<PAGE>


deliver to the Servicer, the Certificate Insurer 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 each Distribution
Date the Trustee shall prepare a statement (the "Remittance Report") containing
the information set forth below with respect to such Distribution Date, which
information shall be based upon the loan level information furnished by the
Servicer upon which the Trustee shall conclusively rely without independent
verification thereof:

                  (i) the Available Funds for each Certificate Group and each
         Class' 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, the Premium Amount and the
         Reimbursement Amount;

                  (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;

                  (ix) the Overcollateralization Amount and the 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) whether a Cumulative Loss Event or a Delinquency Event has
         occurred and is continuing and the calculation thereof;

                  (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;



                                      -87-
<PAGE>


                  (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 BIO and Class
         R Certificateholders, respectively 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 as
         of the first day of the month prior to the Distribution Date;

                  (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) the amount of Liquidation Loan Losses experienced during
         the preceding Due Period 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 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 (including the number and Principal Balance of Mortgage
         Loans which are in foreclosure; the number and Principal Balance of
         Mortgage Loans in bankruptcy; and the number and Principal Balance of
         Mortgage Loans which are REO Property, each separately set forth);

                  (xxii) any LIBOR Carryover distributed and any remaining LIBOR
         Carryover;

                  (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;

                  (xxiv) the amount of Net Rate Cap Carryover distributed to
         each Class in Certificate Group F, other than the Class IOF
         Certificates, and each Class of Subordinate Certificates and the amount
         of Net Rate Cap Carryover remaining for each such Class;



                                      -88-
<PAGE>


                  (xxv) for each Pre-Funding Distribution Date, the amount
         remaining in the Initial Coverage Account;

                  (xxvi) for each Pre-Funding Distribution Date, the remaining
         Allocated Pre-Funded Amount; and

                  (xxvii) the amount of the Insured Payments, if any, to be made
         on such Distribution Date.

         The Trustee shall make available such report to the Servicer, the
Seller, the Certificate Insurer, 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; provided, however, that
the Trustee shall remove from the report the Premium Amount to be paid to the
Certificate Insurer prior to the submission to Bloomberg and Intex Solutions.
The Trustee may fully rely upon and shall have no liability with respect to
information provided by the Servicer.

         To the extent that there are inconsistencies between the telecopy of
the 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.

         The Trustee will make the Remittance Report (and, at its option, any
additional files containing the same information in an alternative format)
available each month to Certificateholders, and the parties to this Agreement
via the Trustee's internet website and its fax-on-demand service. The Trustee's
fax-on-demand service may be accessed by calling (301) 815-6610. The Trustee's
internet website shall initially be located at "www.ctslink.com". Assistance in
using the website or the fax-on-demand service can be obtained by calling the
Trustee's customer service desk at (301) 815-6600. Parties that are unable to
use the above distribution options are entitled to have a paper copy mailed to
them via first class mail by calling the customer service desk and indicating
such. The Trustee shall have the right to change the way Remittance Reports are
distributed in order to make such distribution more convenient and/or more
accessible to the above parties and the Trustee shall provide timely and
adequate notification to all above parties regarding any such changes.

         (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.



                                      -89-
<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 by the Trustee or 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 the Certificate
Insurer and 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.

         Section 5.04. Distribution Account. The Trustee shall establish with
itself, a separate account (the "Distribution Account") titled "Norwest Bank
Minnesota, National Association, as Trustee, in trust for the registered holders
of Delta Funding Home Equity Loan Asset-Backed Certificates, Series 2000-2." 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.



                                      -90-
<PAGE>


         Section 5.05. Investment of Accounts. (a) 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 the case of the Distribution Account) or the Seller (in the case of
any other Account) (the applicable Person, the "Directing Party"), in one or
more Eligible Investments bearing interest or sold at a discount. If the
applicable Directing Party does not provide investment directions, or if the
Directing Party is the Servicer and an Event of Default shall have occurred and
be continuing 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 for any such Account other
than the Distribution Account (i) if such Eligible Investment is an obligation
of the Trustee or a money market fund for which the Trustee or any Affiliate is
the manager or the advisor, 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, in such manner as the applicable
Directing Party 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 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 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.

         (f) All net income and gain realized from investment of, and all
earnings on, funds deposited in the Distribution Account shall be for the
benefit of (x) the Servicer for the period from the date of deposit to the
Deposit Date, as Servicing Compensation in addition to the Servicing Fee and (y)
the Trustee for the period from the Deposit Date to the Distribution Date, as
compensation (in addition to the Trustee Fee). Any such income 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



                                      -91-
<PAGE>


Servicer or the Trustee, as applicable, shall deposit in the Distribution
Account the amount of any loss incurred in respect of any Eligible Investment
held therein which is in excess of the income and gain thereon payable to the
Servicer or the Trustee, as the case may be, immediately upon the 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
Trustee shall determine the total of the Applied Realized Loss Amounts for such
Distribution Date. The Applied Realized Loss Amount for any Distribution Date
shall be applied by reducing the Class Principal Balance of each Class of
Subordinate Certificates beginning with the Class of Subordinate Certificates
then outstanding with the lowest relative payment priority, in each case until
the respective Class Principal Balance thereof is reduced to zero. Any Applied
Realized Loss Amount allocated to a Class of Subordinate Certificates shall be
allocated among the Subordinate Certificates of such Class in proportion to
their respective Percentage Interests.

         Section 5.07 LIBOR Carryover Fund. (a) On the Closing Date, the Trustee
shall establish and maintain in its name, in trust for the benefit of the Class
A-1A Certificateholders, the LIBOR Carryover Fund and deposit therein the amount
of $5,000 paid to the Trustee by the Seller therefor. The LIBOR Carryover Fund
shall be an Eligible Account, and funds on deposit therein shall be held
separate and apart from, and shall not be commingled with, any other moneys,
including without limitation, other moneys held by the Trustee pursuant to this
Agreement. The LIBOR Carryover Fund 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 LIBOR Carryover Fund will be treated as owned by
the Class BIO Certificateholder and will be taxable to the Class BIO
Certificateholder. Distributions made to any outside reserve fund under this
Agreement shall be treated as made to the owner of such fund.

         (b) On each Distribution Date, the Trustee shall deposit amounts from
the Distribution Account to the LIBOR Carryover Fund pursuant to Section 5.01(a)
C. 12. The amount required to be deposited into the LIBOR Carryover Fund on any
Distribution Date (the "LIBOR Carryover Fund Deposit") will equal the lesser of
(i) the Available LIBOR Carryover Amount and (ii) any LIBOR Carryover for such
Distribution Date or, if no LIBOR Carryover is payable on such Distribution
Date, an amount such that when added to other amounts already on deposit in the
LIBOR Carryover Fund, the aggregate amount on deposit therein will be equal to
$10,000. The Trustee shall make withdrawals from the LIBOR Carryover Fund to
make distributions pursuant to Section 5.01(a) C. 13. hereof.

         (c) Funds in the LIBOR Carryover Fund may be invested in Eligible
Investments. Any earnings on such amounts shall be payable to the Class BIO
Certificates. The Class BIO Certificates shall evidence ownership of the LIBOR
Carryover Fund for federal tax purposes and shall direct the Trustee in writing
as to the investment of amounts therein.

         (d) Upon termination of the Trust, any amounts remaining in the LIBOR
Carryover Fund shall be distributed to the Certificateholders of the Class BIO
Certificates in the same manner as if distributed pursuant to Section
5.01(a) C. 15. hereof.



                                      -92-
<PAGE>


         Section 5.08 Net Rate Cap Fund. (a) On the Closing Date, the Trustee
shall establish and maintain in its name, in trust for the benefit of
Certificate Group F, other than the Class IOF Certificates, and each Class of
Subordinate Certificates, the Net Rate Cap Fund and deposit therein the amount
of $5,000 paid to the Trustee by the Seller therefor. The Net Rate Cap Fund
shall be an Eligible Account, and funds on deposit therein shall be held
separate and apart from, and shall not be commingled with, any other moneys,
including without limitation, other moneys held by the Trustee pursuant to this
Agreement. The Net Rate Cap Fund 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 Net Rate Cap Fund will be treated as owned by the
Class BIO Certificateholder and will be taxable to the Class BIO
Certificateholder. Distributions made or deemed deposited to any outside reserve
fund under this Agreement shall be treated as made to the owner of such fund.

         (b) On each Distribution Date, the Trustee shall deposit amounts from
the Distribution Account to the Net Rate Cap Fund pursuant to Section 5.01(a) C.
12. The amount required to be deposited into the Net Rate Cap Fund on any
Distribution Date (the "Net Rate Cap Fund Deposit") will equal the lesser of
(i)(a) the amounts remaining after distributions pursuant to clauses C.1 through
C.11. of Section 5.01(a) minus (b) the LIBOR Carryover Fund Deposit for such
Distribution Date and (ii) any Net Rate Cap Carryover for such Distribution Date
or, if no Net Rate Cap Carryover is payable on such Distribution Date, an amount
such that when added to other amounts already on deposit in the Net Rate Cap
Fund, the aggregate amount on deposit therein will be equal to $10,000. The
Trustee shall make withdrawals from the Net Rate Cap Fund to make distributions
pursuant to Section 5.01(a) C. 14. hereof.

         (c) Funds in the Net Rate Cap Fund may be invested in Eligible
Investments. Any earnings on such amounts shall be payable to the Class BIO
Certificates. The Class BIO Certificates shall evidence ownership of the Net
Rate Cap Fund for federal tax purposes and shall direct the Trustee in writing
as to the investment of amounts therein.

         (d) Upon termination of the Trust, any amounts remaining in the Net
Rate Cap Fund shall be distributed to the Certificateholders of the Class BIO
Certificates in the same manner as if distributed pursuant to Section 5.01(a) C.
15. hereof.


                                   ARTICLE VI

                                The Certificates

         Section 6.01. The Certificates. Each of the Offered Certificates, the
Class BIO 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



                                      -93-
<PAGE>


be in a different denomination so that the sum of the denominations of all
outstanding Offered Certificates shall equal the aggregate Original Class
Principal Balance or Notional Amount, as applicable. The Residual Certificates,
and Class BIO 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
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




                                      -94-
<PAGE>


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 (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, the Certificate Insurer and the Seller shall recognize the
Holders of the Definitive Certificates as Certificateholders hereunder.

         (d) Except with respect to the initial transfer of the Class BIO and
Residual Certificates by the Seller, no transfer, sale, pledge or other
disposition of any Class BIO or 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



                                      -95-
<PAGE>


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 Class BIO
or Residual Certificate desiring to effect such transfer shall, and does hereby
agree to, indemnify the 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 been 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.



                                      -96-
<PAGE>


         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 Seller 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 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



                                      -97-
<PAGE>


         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 Seller to arrange for the sale of such Residual
         Certificate. The proceeds of such sale, net of commissions (which may
         include commissions payable to the Seller 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 Seller 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 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 Tax Matters Person.

         (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.



                                      -98-
<PAGE>


         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, the Certificate Insurer, any Paying Agent and any
agent of any of them 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
Insurer, 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.



                                      -99-
<PAGE>


                                   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.

         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
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 shall be
under no obligation to appear in, prosecute or defend any legal action that is
not incidental to its duties hereunder and that in its opinion, may involve it
in any expense or liability; provided, however, that 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 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



                                     -100-
<PAGE>


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.

         Section 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 an Approved Servicer to the Seller and the Trustee in
writing and such proposed Approved Servicer is reasonably acceptable to the
Seller and the Trustee; and (b) each Rating Agency shall have delivered a letter
to the Trustee prior to the appointment of the Approved Servicer stating that
the proposed appointment of such Approved 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 Successor Servicer 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 Seller, the Trustee and the Certificate
Insurer.

         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 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. (a) 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.



                                     -101-
<PAGE>


         (b) If the Servicer fails to make when due (without regard to any cure
period) any Monthly Advance or deposit required by it hereunder, the Servicer
shall pay the Trustee for the account of the Trustee interest at the prime rate
from the date on which such payment was due (without regard to any cure period)
to and including the date on which the Servicer makes such payment.


                                  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 which continues unremedied for a period of one Business Day
         after it was due; 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 two Business Days after such deposit was
         due;

                  (ii) The failure by the Servicer to make any required
         Servicing Advance which failure continues unremedied for a period of 60
         days or such lesser period as is necessary to avoid a material adverse
         effect on the Trust, 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 60 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% ;

                  (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



                                     -102-
<PAGE>


         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
(a)(i)(A) above, upon receipt of written notice or discovery by a Responsible
Officer of the Trustee of such failure, the Trustee 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 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 clause
(a)(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 of Certificates), terminate all of the
rights and obligations of the Servicer as servicer under this Agreement;
provided, however, that in the case of clause (v) above such Holders also shall
have determined, in their sole discretion, that the Servicer Termination Test
was failed due in whole or in material part to the performance of the Servicer.
Any such notice to the Servicer shall also be given to each Rating Agency and
the Seller. On or after 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 Successor Servicer pursuant to and under this Section 8.01; and,
without limitation, the Successor Servicer 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 Successor Servicer and the Trustee in effecting the
termination of the responsibilities and rights of the Servicer hereunder,
including, without limitation, the transfer to the Successor Servicer for the
administration by it of all cash amounts that shall at the time be held by the
predecessor Servicer and to be deposited by it in the Collection Account, or
that have been deposited by the predecessor Servicer in the Collection Account
or thereafter received by the predecessor Servicer with respect to the Mortgage
Loans. All Servicing Transfer Costs and other 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, to the extent not paid by the predecessor
Servicer, by the Trust pursuant to Section 5.01(a)C.16 (or, if the predecessor
Servicer is the Trustee, by the initial Servicer), upon presentation of
reasonable documentation of such costs and expenses. If the predecessor Servicer
is required but fails to pay the amounts specified in the preceding sentence and
such amounts are paid by the Trust, the Trustee shall, at the direction and
expense of the Class BIO Certificateholders, take



                                     -103-
<PAGE>


appropriate action to enforce such obligation and recover such amounts on behalf
of such Class BIO Certificateholders.

         (c) Upon the occurrence of an Event of Default, the Servicer shall act
as Servicer under this Agreement, subject to the right of removal set forth in
subsection (b) hereof, for an initial period commencing on the date on which
such Event of Default occurred and ending on the last day of the calendar
quarter in which such Event of Default occurred, which period shall be extended
by the Trustee (an "Extension Notice") for a succeeding quarterly period ending
on December 31, March 31, June 30 and September 30 of each year (each such
quarterly period for which the Servicer shall be designated to act as Servicer
hereunder, a "Term of Service") until such time as the Trustee receives written
direction from the Holders of Certificates evidencing at least 51% of the Voting
Rights not to deliver an Extension Notice, in which event the Trustee shall
follow such direction; provided that nothing in this clause (c) shall prohibit
the Trustee from removing (or prohibit Certificateholders from directing the
Trustee to remove) the Servicer pursuant to clause (b) above. In the event the
Trustee fails to deliver an Extension Notice prior to the end of any Term of
Service, the Servicer shall be automatically terminated.

         (d) If the Successor Servicer or another Person succeeds to the
obligations of Servicer hereunder, the term of the Successor Servicer or such
Person shall not be limited unless and until an Event of Default thereafter
occurs with respect to such Successor Servicer or other Person. At such time,
the provisions of Section 8.01 (c) and (d) shall become applicable to the
then-acting Servicer and the Person then-obligated to succeed such then-acting
Servicer.

         Section 8.02. Appointment of Successor. (a) The Seller and the Trustee
hereby appoint, and Norwest Bank Minnesota, National Association, hereby accepts
appointment, on behalf of itself or an affiliate, upon receipt by the Servicer
of a notice of termination pursuant to Section 8.01 or upon resignation of the
Servicer pursuant to Section 7.04(i), to be the successor (the "Successor
Servicer") 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; provided, however, that, without affecting the immediate
termination of the rights of the Servicer hereunder, it is understood and
acknowledged by the parties hereto that there will be a period of transition not
to exceed 90 days (the "Transition Period") before the servicing transfer is
fully effected..

         During the Transition Period, neither the Successor Servicer nor the
Trustee shall be responsible for the lack of information and documents that it
cannot reasonably obtain on a practicable basis under the circumstances.

         As compensation therefor, the Successor Servicer 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, if the
Successor Servicer is unwilling or legally unable to act as successor servicer,
the Trustee may 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 and that is an Approved Servicer as



                                     -104-
<PAGE>


the successor to the Servicer hereunder in the assumption of all or any part of
the responsibilities, duties or 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 Successor Servicer is prohibited by law from so
acting, the Successor Servicer 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 or a successor Servicer shall have no
responsibility or obligation (i) to repurchase or substitute for any of the
Mortgage Loans or (ii) for any acts or omissions of a predecessor Servicer
during the Transition Period. 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 Successor Servicer, 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 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, the Certificate Insurer and to each Rating Agency.

         Section 8.05. Rights of the Certificate Insurer. By accepting its
Senior Certificate, each holder of a Senior Certificate agrees that unless a
Certificate Insurer Default exists, the Certificate Insurer shall be deemed to
be the holder of the Senior Certificates for all purposes (other than with




                                     -105-
<PAGE>


respect to payment on the Senior Certificates) and shall have the right to
exercise all rights of the Certificateholders of the Senior Certificates under
this Agreement and under each Class of Senior Certificates without any further
consent of the Certificateholders. In addition, each Certificateholder of a
Senior Certificate agrees that unless a Certificate Insurer Default exists, the
rights specifically enumerated in this Agreement may be exercised by the
Certificateholders of a Senior Certificate only with the prior written consent
of the Certificate Insurer.

         The Certificate Insurer may, in writing and in its sole discretion
renounce all or any of its rights under Section 8.05 or any requirement for the
Certificate Insurer's consent for any period of time.

         Section 8.06. Certificate Insurer Default. Notwithstanding anything
elsewhere in this Agreement or in the Certificates to the contrary, if a
Certificate Insurer Default exists, or if and to the extent the Certificate
Insurer has delivered its written renunciation of its rights, the provisions of
this Article VIII and all other provisions of this Agreement which (a) permit
the Certificate Insurer to exercise rights of the Certificateholders of the
Senior Certificates, (b) restrict the ability of the Certificateholders of the
Senior Certificates, to act without the consent or approval of the Certificate
Insurer, (c) provide that a particular act or thing must be acceptable to the
Certificate Insurer, (d) permit the Certificate Insurer to direct (or otherwise
to require) the actions of the Trustee, the Servicer or the Certificateholders,
(e) provide that any action or omission taken with the consent, approval or
authorization of the Certificate Insurer shall be authorized hereunder or shall
not subject the party taking or omitting to take such action to any liability
hereunder or (f) which have a similar effect, shall be of no further force and
effect and the Trustee shall administer the Trust and perform its obligations
hereunder solely for the benefit of the Holders of the Certificates; provided,
however, that the Certificate Insurer's rights to consent to amendments, to
payments pursuant to Section 5.01(a) C.4. and to receive reports and notices
shall not be affected by a Certificate Insurer Default and all other rights
shall be immediately reinstated following the cure of such Certificate Insurer
Default. Nothing in the foregoing sentence, nor any action taken pursuant
thereto or in compliance therewith, shall be deemed to have released the
Certificate Insurer from any obligation or liability it may have to any party or
to the Certificateholders of the Senior Certificates hereunder, under any other
agreement, instrument or document (including, without limitation, the
Certificate Insurance Policy) or under applicable law.


                                   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.



                                     -106-
<PAGE>


         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
Certificateholders 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:

                  (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 (a)(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



                                     -107-
<PAGE>


         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 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. 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;



                                     -108-
<PAGE>


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

         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 same. The Trustee makes no representations as to the validity
or sufficiency of this Agreement, the Insurance Agreement, the Certificate
Insurance Policy 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



                                     -109-
<PAGE>


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.

         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. Trustee Fees and Expenses. The Trustee will be paid the
Trustee Fee pursuant to Section 5.01 and such other amounts as agreed with the
Seller. The Seller 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 or the Insurance
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 Seller 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, the Insurance 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. To the extent that amounts payable to the
Trustee under this Section 9.05, other than the Trustee Fee, are not paid by the
Seller, such amounts shall be payable to the Trustee by the Trust pursuant to
Section 5.01(a) C. 16. This Section 9.05 shall survive termination of this
Agreement or the resignation or removal of any Trustee hereunder.



                                     -110-
<PAGE>


         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. In
case at any time the Trustee shall cease to be eligible in accordance with the
provisions of this Section 9.06, the 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 thereupon the resignation or



                                     -111-
<PAGE>


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.

         If a successor Trustee is to become the Successor Servicer hereunder,
it shall be an Approved Servicer. If a successor Trustee is not to become the
Successor Servicer hereunder, the entity then acting as Successor Servicer
hereunder shall continue to act in such capacity until such time as an Approved
Servicer has agreed to assume the role of Successor Servicer hereunder.

         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 the Certificate Insurer and 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 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




                                     -112-
<PAGE>


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 Seller 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 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



                                     -113-
<PAGE>


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 or 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 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 Terminator (defined below) 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



                                     -114-
<PAGE>


remittance of all funds due under the Agreement and the payment of all amounts
due and payable to the Certificate Insurer and 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, and if the Servicer does not, the
holder of the largest percentage interest of the Class R-1 Certificate may (the
Person exercising such option, the "Terminator") 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 (w) 100% of the aggregate Principal Balance of
the Mortgage Loans plus (x) the lesser of (A) the appraised value of any REO
Property 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 (y) 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 if the Terminator is the Servicer plus (z) any amounts
due to the Certificate Insurer under the Insurance Agreement (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 and the Certificate Insurer 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) On the final Distribution Date, the Trustee will withdraw from the
Distribution Account and remit to the Certificate Insurer the lesser of (x) the
amount available for distribution on such final Distribution Date, net of any
portion thereof necessary to pay Certificateholders pursuant to Sections 5.01
and (y) the unpaid amounts due and owing to the Certificate Insurer pursuant to
Section 5.01. Upon presentation and surrender of the Certificates, the Trustee
shall cause to be



                                     -115-
<PAGE>


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 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 Terminator (if the Terminator 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 Offered
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 Terminator 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 (1) result in the imposition of
taxes on "prohibited transactions" of the Trust as defined in Section 860F of
the Code or (2) 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 and REMIC II 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, (C) to the
         Certificate Insurer, all amounts owing to the Certificate Insurer under
         this Agreement and the Insurance Agreement and (D) to the Class R-1
         Certificateholders, Class R-2 Certificateholders and Class R-3
         Certificateholders, all cash on hand in REMIC I, REMIC II and REMIC
         III, respectively, after such payments.



                                     -116-
<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. (a) 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 Certificate Insurer or the Custodian, to the consent of the Certificate
Insurer or the Custodian, as applicable, 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, none
of the Certificate Insurer, the Trustee, the Seller, or 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 any 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, without regard to the existence of the
Certificate Insurance Policy, (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 not result in the downgrading or withdrawal of the
respective ratings then assigned to the Offered Certificates, without regard to
the existence of the Certificate Insurance Policy.

         (b) This Agreement also 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
Certificate Insurer or the Custodian, to the consent of the Certificate Insurer
or the Custodian, as applicable, 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%



                                     -117-
<PAGE>


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.

         (c) Without limiting the provisions of Sections 11.01(a) or 11.01(b)
the amendment to any of the following provisions shall be deemed to affect the
rights, benefits, duties or obligations of the Certificate Insurer and therefore
require the consent of the Certificate Insurer: (i) the amount and timing of any
amounts payable to the Certificate Insurer hereunder; (ii) the definitions of
Class Interest Distribution, Cumulative Loss Event, Delinquency Event,
Guaranteed Distributions, Required Overcollateralization Amount, Senior
Principal Distribution Amount, Servicing Termination Test; (iii) any other
definition to the extent that the amendment of such definition would increase or
decrease the amounts or limits calculated or specified pursuant to any of the
definitions listed in clause (ii) above or otherwise affect the intended use of
any of the definitions listed in clause (ii) above; and (iv) Section 4.01, 4.03,
8.05, 11.01, 11.09, 11.12, 11.13, and 11.14 of this Agreement. In addition, if
the Trustee is acting as Servicer hereunder, any proposed amendment shall
require the consent of the Certificate Insurer.

         (d) 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.

         (e) 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 and
the Certificate Insurer.

         (f) 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.

         (g) Notwithstanding the permissive language in Section 11.01(a) and
11.01(b), upon satisfaction of the conditions in Section 11.01(a) or 11.01(b) as
applicable, the Trustee shall execute and deliver the applicable amendment;
provided, however, that the Trustee shall not be required to



                                     -118-
<PAGE>


execute any amendment which, based on an Opinion of Counsel, materially and
adversely affects the rights, duties or immunities of the Trustee hereunder.

         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 covenanted by each Certificateholder with every other
Certificateholder, 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



                                     -119-
<PAGE>


this Section 11.03, each and every Certificateholder, 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) in the case of the Seller, Delta Financial Corporation, 1000 Woodbury
Road, Suite 200 Woodbury, NY 11797, (b) in the case of the Servicer, Countrywide
Home Loans, Inc., 4500 Park Granada, M.S., CH-20, Calabasas, CA 91320 Attention:
Delta 2000-2, (c) in the case of the Trustee, Norwest Bank Minnesota, National
Association, at the Corporate Trust Office, Attention Delta 2000-2; (d) in the
case of S&P, 55 Water Street, 41st Floor, New York, New York 10041, Attention:
Residential Mortgage Group, (e) in the case of Fitch, One State Street Plaza,
New York, New York 10004, (f) in the case of Moody's, 99 Church Street, 4th Fl.,
New York, New York 10004, (g) in the case of the Certificate Insurer, Financial
Security Assurance, Inc., 350 Park Avenue, New York, New York 10022, Attention:
Surveillance Department Re:, (Home Equity Loan Asset-Backed Certificates, Series
2000-2, Telecopy No. (212) 339-3518 or 3529 Confirmation: (212) 826-0100 (in
each case in which notice or other communication to the Certificate Insurer
refers to an Event of Default, a claim on the Certificate Insurance Policy or
with respect to which failure on the part of the Certificate Insurer to respond
shall be deemed to constitute consent or acceptance, then a copy of such notice
or other communication shall be marked to indicate "URGENT MATERIAL ENCLOSED"),
or (h) 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 Rating Agencies. 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 each Rating Agency 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:

                  (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;



                                     -120-
<PAGE>


                  (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 Monthly 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 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%; provided, however, that Countrywide
Home Loans, Inc. ("Countrywide") may assign its right and obligations hereunder
as the Servicer to any entity that is directly or indirectly owned or controlled
by Countrywide and Countrywide guarantees the performance by such entity of all
obligations hereunder.



                                     -121-
<PAGE>


         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, the Certificate Insurer and their respective successors
and permitted assigns. The Certificate Insurer shall be a third-party
beneficiary of this Agreement, entitled to enforce the provisions hereof as if a
party hereto. 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.

         Section 11.12. Mortgage Loans and Accounts Held for Benefit of the
Certificate Insurer. The Trustee shall hold the Mortgage Loans for the benefit
of the Certificateholders and the Certificate Insurer and all references in this
Agreement and in the Certificates to the benefit of Holders of the Certificates
shall be deemed to include the Certificate Insurer. The Trustee shall cooperate
in all reasonable respects with any reasonable request by the Certificate
Insurer for action to preserve or enforce the Certificate Insurer's rights or
interests under this Agreement and the Senior Certificates. The Servicer hereby
acknowledges and agrees that it shall service the Mortgage Loans for the benefit
of the Certificateholders and for the benefit of the Certificate Insurer, and
all references in this Agreement to the benefit of or actions on behalf of the
Certificateholders shall be deemed to include the Certificate Insurer.

         Section 11.13. Effect of Payments by the Certificate Insurer;
Subrogation. Anything herein to the contrary notwithstanding, any payment with
respect to principal of or interest on the Senior Certificates which is made
with moneys received pursuant to the terms of the Certificate Insurance Policy
shall not be considered payment of the Senior Certificates from the Trust and
shall not result in the payment of or the provision for the payment of the
principal of or interest on the Senior Certificates within the meaning of
Section 5.01. The Seller, the Servicer and the Trustee acknowledge, and each
Holder by its acceptance of a Certificate agrees, that without the need for any
further action on the part of the Certificate Insurer, the Seller, the Servicer,
the Trustee or the Certificate Registrar, to the extent the Certificate Insurer
makes payments, directly or indirectly, on account of principal of or interest
on the Senior Certificates to the Holders of such Senior Certificates, (i) the
Certificate Insurer will be fully subrogated to the rights of such Holders to
receive such principal and interest from the Trust and (ii) the Certificate
Insurer shall be paid such



                                     -122-
<PAGE>


principal and interest but only from the sources and in the manner provided
herein for the payment of such principal and interest.

         The Seller and the Servicer shall cooperate in all respects with any
reasonable request by the Certificate Insurer for action to preserve or enforce
the Certificate Insurer's rights or interests under this Agreement without
limiting the rights or affecting the interests of the Holders as otherwise set
forth herein.

         Section 11.14. Notices to the Certificate Insurer. All notices,
statements, reports, certificates or opinions required by this Agreement to be
sent to any other party hereto or to the Certificateholders or the Rating
Agencies shall also be sent to the Certificate Insurer.



                                     -123-
<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

                                        By       /s/ Dawn Ceccarini
                                           ------------------------------------
                                             Name:   Dawn Ceccarini
                                             Title:  Vice President

                                        COUNTRYWIDE HOME LOANS, INC.,
                                          as Servicer

                                        By       /s/ Michael W. Schloessmann Jr.
                                           ------------------------------------
                                             Name:   Michael W. Schloessmann Jr.
                                             Title:  Vice President


                                        NORWEST BANK MINNESOTA,
                                          NATIONAL ASSOCIATION,
                                           as Trustee

                                        By       /s/ Peter A. Gobell
                                           ------------------------------------
                                             Name:   Peter A. Gobell
                                             Title:  Assistant Vice President






                                     -124-
<PAGE>



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


                  On the 30th day of June, 2000 before me, a notary public in
and for the State of New York, personally appeared Dawn Ceccarini 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; and that she signed her name thereto by order
of the Board of Directors.



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


[Notarial Seal]


<PAGE>


State of California        )
                           ) ss.:
County of Los Angeles      )


                  On the 30th day of June, 2000 before me, a notary public in
and for the State of California, personally appeared Michael W. Schloessmann Jr.
known to me who, being by me duly sworn, did depose and say that he/she is the
Vice President of Countrywide Home Loans, Inc., a New York corporation, one of
the parties that executed the foregoing instrument; and that he/she signed
his/her name thereto by order of the Board of Directors.



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


[Notarial Seal]



<PAGE>




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


                  On the 30th day of June 2000, before me, a notary public in
and for the State of New York, Peter A. Gobell personally appeared, known to me
who, being by me duly did depose and say that he is an Authorized Officer of
Norwest Bank Minnesota, National Association, a national banking association,
one of the parties that executed the foregoing instrument; and that he signed
her name thereto by order of the Board of Directors of said association.



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


[Notarial Seal]



<PAGE>


                                    EXHIBIT A

                          FORMS OF OFFERED CERTIFICATES







                                      A-1-1
<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, 2000

First Distribution Date             :       July 17, 2000

Final Scheduled Distribution Date:  :       June 15, 2030

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

Initial Class Principal
Balance                             :

Certificate Rate                    :

CUSIP                               :

Class                               :        A-_F



                                     A-1-2
<PAGE>



                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
            Home Equity Loan Asset-Backed Certificates, Series 2000-2
                                   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 primarily of a pool of closed-end fixed rate home equity
         loans (the "Mortgage Loans")

         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 (the
"Seller"), Countrywide Home Loans, Inc., as servicer (the "Servicer") and
Norwest Bank Minnesota, National Association, 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-1-3
<PAGE>


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

Dated:  June 30, 2000

                               NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                                 as Trustee

                               By
                                  -------------------------------------

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

By
   -------------------------------------
         Authorized Signatory of
         NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
            as Trustee



                                     A-1-4
<PAGE>


                            [Reverse of Certificate]

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
                   Home Equity Loan Asset-Backed Certificates,
                                  Series 2000-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 2000-2, Home Equity Loan
Asset-Backed Certificates, Series 2000-2 (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.

         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, the Trustee with the consent of the 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



                                     A-1-5
<PAGE>


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 Minneapolis,
Minnesota, 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, 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 none of the Seller or the Trustee or any such agent
shall be affected by any notice to the contrary.

         On any 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, 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 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 IO_ 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, 2000

First Distribution Date             :       July 17, 2000

Final Scheduled Distribution Date   :       June 15, 2003

Initial Notional Amount
("Denomination")                    :

Initial Class Principal

Balance                             :       None

Certificate Rate                    :

CUSIP                               :

Class                               :        IO_

Percentage Interest

Evidenced by this Certificate       :



                                     A-2-1
<PAGE>



                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
            Home Equity Loan Asset-Backed Certificates, Series 2000-2
                                    Class IO_

         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting primarily of a pool of closed-end fixed rate home equity
         loans (the "Mortgage Loans")

         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 (the
"Seller"), Countrywide Home Loans, Inc., as servicer (the "Servicer") and
Norwest Bank Minnesota, National Association, 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 30, 2000

                               NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                                 as Trustee

                               By
                                  -------------------------------------

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

By
   -------------------------------------
         Authorized Signatory of
         NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
            as Trustee



                                     A-2-3
<PAGE>



                            [Reverse of Certificate]

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
                   Home Equity Loan Asset-Backed Certificates,
                                  Series 2000-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 2000-2, Home Equity Loan
Asset-Backed Certificates, Series 2000-2 (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.

         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, the Trustee with the consent of the 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.



                                     A-2-4
<PAGE>


         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 Minneapolis,
Minnesota, 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, 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 none of the Seller or the Trustee or any such agent
shall be affected by any notice to the contrary.

         On any 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, 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 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-2-5
<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-2-6
<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-2-7
<PAGE>



                                   EXHIBIT A-3

                           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, 2000

First Distribution Date             :       July 17, 2000

Final Scheduled Distribution Date   :       June 15, 2030

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

Initial Class Principal
Balance                             :

Certificate Rate                    :       Adjustable

CUSIP                               :

Class                               :        A-_A



                                     A-3-1
<PAGE>

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
            Home Equity Loan Asset-Backed Certificates, Series 2000-2
                                   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 primarily of a pool 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 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 (the
"Seller"), Countrywide Home Loans, Inc., as servicer (the "Servicer") and
Norwest Bank Minnesota, National Association, 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 30, 2000

                               NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                                 as Trustee

                               By
                                  -------------------------------------

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

By
   -------------------------------------
         Authorized Signatory of
         NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
            as Trustee



                                     A-3-3
<PAGE>



                            [Reverse of Certificate]

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
                   Home Equity Loan Asset-Backed Certificates,
                                  Series 2000-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 2000-2, Home Equity Loan
Asset-Backed Certificates, Series 2000-2 (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.

         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, the Trustee with the consent of the 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.



                                     A-3-4
<PAGE>


         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 Minneapolis,
Minnesota, 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, 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 none of the Seller or the Trustee or any such agent
shall be affected by any notice to the contrary.

         On any 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, 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 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-3-5
<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-3-6
<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-3-7
<PAGE>



                                   EXHIBIT A-4

        FORM OF SUBORDINATE [CLASS M-1, CLASS M-2 OR CLASS B] 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.

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN CERTIFICATES AS
DESCRIBED IN THE AGREEMENT REFERRED TO 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").

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS THE
TRANSFEREE DELIVERS TO THE TRUSTEE EITHER (i) 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, (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) 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.



                                     A-4-1
<PAGE>


Certificate No.                     :

Cut-Off Date                        :        May 31, 2000

First Distribution Date             :       July 17, 2000

Final Scheduled Distribution Date   :       June 15, 2030

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

Initial Class Principal
Balance                             :

Certificate Rate                    :

CUSIP                               :

Class                               :        [M-1, M-2 or B]

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
            Home Equity Loan Asset-Backed Certificates, Series 2000-2
                           [Class M-1, M-2 or Class B]

         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting primarily of a pool of closed-end fixed rate and adjustable
         rate home equity loans (the "Mortgage Loans")



                                     A-4-2
<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(the
"Seller"), Countrywide Home Loans, Inc., as servicer (the "Servicer") and
Norwest Bank Minnesota, National Association, 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.

         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 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.

         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.



                                     A-4-3
<PAGE>


         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-4-4
<PAGE>



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

Dated:  June 30, 2000

                               NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                                 as Trustee

                               By
                                  -------------------------------------

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

By
   -------------------------------------
         Authorized Signatory of
         NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
            as Trustee




                                     A-4-5
<PAGE>



                            [Reverse of Certificate]

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
                   Home Equity Loan Asset-Backed Certificates,
                                  Series 2000-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 2000-2, Home Equity Loan
Asset-Backed Certificates, Series 2000-2 (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.

         The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the Securities Administrator and the rights of the
Certificateholders under the Agreement at any time by the Seller and the Trustee
with the consent of the 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



                                     A-4-6
<PAGE>


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 Minneapolis,
Minnesota, 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 none of the Seller or the Trustee or any such agent
shall be affected by any notice to the contrary.

         On any 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, 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 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-4-7
<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-4-8
<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-4-9
<PAGE>



                                    EXHIBIT B

                          FORM OF CLASS BIO CERTIFICATE

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 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 BIO 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 (i) 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, (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) 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-1
<PAGE>



Certificate No.                      :

Percentage Interest
evidenced by this
Certificate                          :

Class                                :        BIO

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
            Home Equity Loan Asset-Backed Certificates, Series 2000-2
                                    Class BIO

         evidencing a percentage interest in the distributions allocable to the
         Certificates of the above-referenced Class with respect to a Trust
         consisting primarily of a 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 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 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, 2000 (the "Agreement") among the
Delta Funding Corporation, as seller (the "Seller"), Countrywide Home Loans,
Inc., as servicer (the "Servicer") and Norwest Bank Minnesota, National
Association, 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
Corporate Trust Office or the office or agency maintained by the Trustee in
Minneapolis, Minnesota.

         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



                                      B-2
<PAGE>


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 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 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.



                                      B-3
<PAGE>


         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
<PAGE>



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

Dated:   June 30, 2000

                               NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                                 as Trustee

                               By
                                  -------------------------------------

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

By
   -------------------------------------
         Authorized Signatory of
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
   as Trustee



                                      B-5
<PAGE>



                       [Reverse of Class BIO Certificate]

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
                   Home Equity Loan Asset-Backed Certificates,
                                  Series 2000-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 2000-2, Home Equity Loan
Asset-Backed Certificates, Series 2000-2 (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 July, 2000, 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 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, the Trustee with the consent of the 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



                                      B-6
<PAGE>


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 none of the Seller or the Trustee or any such agent
shall be affected by any notice to the contrary.

         On any 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, 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
Certificates 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-7
<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-8
<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-9
<PAGE>



                                   EXHIBIT B-1

                          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 (i) 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, (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) 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



                                     B-1-1
<PAGE>


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.

Certificate No.                    :

Percentage Interest
evidenced by this

Certificate                        :        [99.999999%] [0.000001%]

Class                                       :        R-_

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
            Home Equity Loan Asset-Backed Certificates, Series 2000-2
                                    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 a 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 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, 2000
(the "Agreement") among the Delta Funding Corporation, as seller (the "Seller"),
Countrywide Home Loans, Inc., as servicer (the "Servicer") and Norwest Bank
Minnesota, National Association, 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
Corporate Trust Office or the office or agency maintained by the Trustee in
Minneapolis, Minnesota.



                                     B-1-2
<PAGE>


         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 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 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



                                     B-1-3
<PAGE>


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-1-4
<PAGE>


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

Dated:   June 30, 2000

                               NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                                 as Trustee

                               By
                                  -------------------------------------

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

By
   -------------------------------------
         Authorized Signatory of
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
   as Trustee



                                     B-1-5
<PAGE>



                        [Reverse of Class R Certificate]

                   DELTA FUNDING HOME EQUITY LOAN TRUST 2000-2
                   Home Equity Loan Asset-Backed Certificates,
                                  Series 2000-2

         This Certificate is one of a duly authorized issue of Certificates
designated as Delta Funding Home Equity Loan Trust 2000-2, Home Equity Loan
Asset-Backed Certificates, Series 2000-2 (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 July, 2000, 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 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, the Trustee with the consent of the 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



                                     B-1-6
<PAGE>


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 none of the Seller or the Trustee or any such agent
shall be affected by any notice to the contrary.

         On any 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, 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 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-1-7
<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-1-8
<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-1-9
<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
________, 2000 by and among Delta Funding Corporation (the "Seller") and Delta
Funding Home Equity Loan Trust 2000-2 (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, 2000, between the Seller,
Countrywide Home Loans, Inc., as servicer (the "Servicer") and Norwest Bank
Minnesota, National Association, 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 C 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 Closing Date.

         Section III. Transfer of Subsequent Mortgage Loans. As of the related
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, the Seller hereby irrevocably sells, transfers, assigns, sets over
and otherwise conveys to the Trust without recourse other than



                                      D-1
<PAGE>


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 related Cut-off Date,
all interest accruing thereon after the related Cut-off Date, and all
collections in respect of principal received after the related 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 Sections 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 Closing Date.

         (b) 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 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 Closing Date.

         (c) 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 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-2
<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 2000-2

                                             By:  NORWEST BANK MINNESOTA,
                                             NATIONAL ASSOCIATION
                                                        as Trustee

                                             By:
                                                --------------------------------
                                               Name:
                                               Title:





                                      D-3
<PAGE>



STATE OF NEW YORK    )
                     )
COUNTY OF NEW YORK   )


         On the ____ day of _________, 200_ before me, a Notary Public in and
for said State, personally appeared ______________, 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 ________, 200_ before me, a Notary Public in and for
said State, personally appeared _______________, known to me to be an
_______________________ of NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, 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-4
<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 2000-2
                   Home Equity Loan Pass-Through Certificates,
                                  Series 2000-2

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 and Servicing Agreement, (the "Agreement"), relating to the
above-referenced Series, by and between Delta Funding Corporation, as seller
(the "Seller"), Countrywide Home Loans, Inc., as servicer (the "Servicer") and
Norwest Bank Minnesota, National Association, 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 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.



                                      G-1
<PAGE>


         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 M 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.

         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



                                      G-2
<PAGE>


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 ________________, __ .

                                            [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 _______, 20__.




                                           -----------------------------------
                                                     NOTARY PUBLIC


                                           My Commission expires the ____ day of
                                           _________________, ____.





                                      G-4
<PAGE>



                                                          EXHIBIT 1 to EXHIBIT G


                               Certain Definitions
                               -------------------

         "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.

         "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 described 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.

         "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-1-1
<PAGE>



                                                          EXHIBIT 2 to EXHIBIT G


                        Section 6.02(d) of the Agreement
                        --------------------------------

         (d) Except with respect to the initial transfer of the Class BIO and
Residual Certificates by the Seller, no transfer, sale, pledge or other
disposition of any Class BIO, or 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 Class BIO or
Residual Certificate desiring to effect such transfer shall, and does hereby
agree to, indemnify the 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



                                     G-2-1
<PAGE>


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 been 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 by the following provisions and to
have irrevocably appointed the Seller 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.



                                     G-2-2
<PAGE>


                  (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 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 Seller to arrange for the sale of such Residual
         Certificate. The proceeds of such sale, net of commissions (which may
         include commissions payable to the Seller 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 Seller 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.



                                     G-2-3
<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 Seller.






                                     G-2-4
<PAGE>




                                    EXHIBIT H

                            LETTER OF REPRESENTATIONS

                          [Not included in 8-K filing]




                                      H-1
<PAGE>



                                    EXHIBIT I

                    FORM OF REQUEST FOR RELEASE OF DOCUMENTS

Bank One Trust Company, N.A.
2220 Chemsearch Blvd., Ste. 150
Irving, Texas  75062



         Re:      Custodial Agreement dated as of May 31, 2000 among Delta
                  Funding Corporation, Norwest Bank Minnesota, National
                  Association, as Trustee, and Bank One Trust Company, N.A., as
                  Custodian for Delta Funding Home Equity Loan Trust 2000-2,
                  Home Equity Loan Pass-Through Certificates, Series 2000-2.


         In connection with the administration of the Mortgage Loans held by
you, as Custodian, pursuant to the above-captioned Custodial Agreement, we
request the release, and hereby acknowledge receipt, of the Mortgage File for
the Mortgage Loan described below, for the reason indicated.

Mortgage Loan Number:
                                    ------------

Mortgagor Name, Address & Zip Code:

Reason for Requesting Documents (check one):

                           1.       Mortgage Paid in Full
-------
                           2.       Foreclosure
-------
                           3.       Substitution
-------
                           4.       Other Liquidation
-------
                           5.       Nonliquidation Reason:______________________
-------

                                                   By:__________________________
                                                   (authorized signer)

                                                   Issuer:______________________

                                                   Address:_____________________




                                      I-1
<PAGE>

                                                   Date:________________________



Custodian
Bank One Trust Company, N.A.
Please acknowledge the execution of the above request by your signature and date
below:

--------------------------                               ----------------------
Signature                                                Date


Documents returned to Custodian:


--------------------------                               ----------------------
Custodian                                                Date




                                      I-2
<PAGE>



                                    EXHIBIT J

                                   [RESERVED]





<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, 2000, by and among Norwest Bank
Minnesota, National Association, not individually, but solely as trustee (the
"Trustee"), Delta Funding Corporation ("Delta") and Bank One Trust Company, 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"), Countrywide Home
Loans, Inc., as servicer (the "Servicer") and the Trustee, have entered into a
Pooling and Servicing Agreement dated as of May 31, 2000, relating to the
issuance of Delta's Home Equity Loan Asset-Backed Certificates, Series 2000-2
(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 parties hereto acknowledge that, on the Closing Date, Bank One
Trust Company, N.A. ("Bank One") has possession of the Mortgage Files. On the
Closing Date, Bank One will issue a trust receipt to the Trustee, with copies to
each of the Seller and the Servicer, certifying that it possesses the Mortgage
Note relating to each Mortgage Loan.

         The Custodian, as the duly appointed agent of the Trustee for these
purposes, acknowledges that it will hold the Mortgage Notes, the Related
Documents, the assignments and other documents required to be delivered by the
Seller to the Custodian pursuant to Section 2.01(a) of the Agreement and
relating to the Mortgage Loans identified on Schedule I hereto and



                                      K-1
<PAGE>


declares that it 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 Section 2.02 and set forth on Exhibits O and P of the Agreement.
The Custodian, at the request of the Trustee, shall furnish to the Trustee an
electronic file describing all outstanding exceptions to the items to be
delivered to the Seller.

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 30 days of the Closing
Date, Delta, 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; provided, however, that Delta shall not be required to cause
to be recorded such assignments if the related Mortgage Property is located in a
jurisdiction in which the recording thereof is not necessary to protect the
interests of the Trustee or the Certificateholders in the related Mortgage, as
set forth in Section 2.01(c) of the Agreement. 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 and 3.07
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.

         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



                                      K-2
<PAGE>


Servicer shall promptly notify the Custodian by delivering to the Custodian two
copies of a Request for Release (Exhibit I to the Agreement), one of which will
be returned to the Servicer with the Mortgage File, executed by a Servicing
Officer or in a mutually agreeable electronic format that originates from 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 two copies of a
Request for Release requesting that possession of all 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 (or in a
mutually agreeable electronic format that originates from a Servicing Officer),
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 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 Collection Account to the extent
required by the Agreement or (ii) the Mortgage File 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 was delivered and the purpose or purposes of such delivery.
In the event of the liquidation of a Mortgage Loan, 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 document 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



                                      K-3
<PAGE>


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.
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



                                      K-4
<PAGE>


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 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 $50,000,000 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 to authorize the
         execution, delivery and performance by it of this Custodial Agreement;



                                      K-5
<PAGE>


                  (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; and

                  (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.

Section 3.8. Limitations on the Responsibilities of the Custodian.

                  (a) Neither the Custodian nor any of its Affiliates,
directors, officers, agents, counsel, attorneys-in-fact, and employees shall be
liable for any action or omission to act hereunder except for its own or such
person's gross negligence or willful misconduct. Notwithstanding the foregoing
sentence, in no event shall the Custodian or its Affiliates, directors,
officers, agents, counsel, attorneys-in-fact, and employees be held liable for
any special, indirect, punitive or consequential damages resulting from any
action taken or omitted to be taken by it or them hereunder or in connection
herewith even if advised of the possibility of such damages. The provisions of
this Section 3.8 shall survive the resignation or removal of the Custodian and
the termination of this Agreement.

           (b) The Custodian shall not be responsible for preparing or filing
any reports or returns relating to federal, state or local income taxes with
respect to this Agreement, other than for the Custodian's compensation or for
reimbursement of expenses.

           (c) The Custodian shall not be responsible or liable for, and makes
no representation or warranty with respect to, the validity, adequacy or
perfection of any lien upon or security interest in any Mortgage File.

           (d) The Custodian shall not be responsible for delays or failures in
performance resulting from acts beyond its control. Such acts shall include, but
not be limited to, acts of God, strikes, lockouts, riots, acts or war or
terrorism, epidemics, nationalization, expropriation,



                                      K-6
<PAGE>


currency restrictions, governmental regulations superimposed after the fact,
fire, communication line failures, computer viruses, power failures, earthquakes
or other disasters.

           (e) The duties and obligations of the Custodian shall only be such as
are expressly set forth in this Agreement or as set forth in a written amendment
to this Agreement executed by the parties hereto or their successors and
assigns. In the event that any provision of this Agreement implies or requires
that action or forbearance be taken by a party, but is silent as to which party
has the duty to act or refrain from acting, the parties agree that the Custodian
shall not be the party required to take the action or refrain from acting. In no
event shall the Custodian have any responsibility to ascertain or take action
except as expressly provided herein.

           (f) Nothing in this Agreement shall be deemed to impose on the
Custodian any duty to qualify to do business in any jurisdiction, other than (i)
any jurisdiction where any Mortgage File is or may be held by the Custodian from
time to time hereunder, and (ii) any jurisdiction where its ownership of
property or conduct of business requires such qualification and where failure to
qualify could have a material adverse effect on the Custodian or its property or
business or on the ability of the Custodian to perform it duties hereunder.

           (h) The Trustee and Delta agree that the Custodian may delegate any
of its duties under this Agreement to any of its agents, attorneys-in-fact, or
Affiliates. Any such agent, attorney-in-fact, or Affiliate (and such Affiliate's
directors, officers, agents and employees) which performs duties in connection
with this Agreement shall be entitled to the same benefits of the
indemnification, waiver and other protective provisions to which the Custodian
is entitled under this Agreement.

           (i) The Custodian shall have no duty to ascertain whether or not any
cash amount or payment has been received by the Seller and Servicer or any third
person.

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:        Norwest Bank Minnesota, National Association
                             11000 Broken Land Parkway
                             Columbia, Maryland  21044




                                      K-7
<PAGE>

                             Attention: Corporate Trust Services, Delta
                             Funding Home Equity Loan Asset-Backed Certificates,
                             Series 2000-2
                             Telecopy:  (410) 884-2363
                             Confirmation: Peter Gobell (410) 884-2136


         The Custodian:      Bank One Trust Company, N.A.
                             2220 Chemsearch Blvd., Ste. 150
                             Irving, Texas 75062
                             Attention:        Custodian
                             Telecopy:         (972) 785-5342


         Delta:              Delta Funding Corporation
                             1000 Woodbury Road, Suite 200
                             Woodbury, New York  11797
                             Attention:  Executive Department
                             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 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 (without regard to its
conflicts of laws provisions)

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



                                      K-8
<PAGE>


and beneficially affects the interests of the Certificateholders; provided
however, that the Trustee shall be under no obligation to determine the
necessity of the recordation of this Agreement.

         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 litigation, this Custodial Agreement may be
filed as a written consent to a trial by the court.

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



                                      K-9
<PAGE>


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 Custodial
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 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 Documents 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-10
<PAGE>



IN WITNESS WHEREOF, this Agreement is executed as of the date first above
written.

BANK ONE TRUST COMPANY, N.A.
 as Custodian

By:
      --------------------------------
      Name:
      Title:


NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
   as Trustee

By:
      --------------------------------
      Name:
      Title:


DELTA FUNDING CORPORATION

By:
      --------------------------------
      Name:  Dawn Ceccarini
      Title: Vice President



                                      K-11
<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>



                                    EXHIBIT M

Norwest Bank Minnesota, National Association
11000 Broken Land Parkway
Columbia, Maryland  21044


         Re:      Delta Funding Home Equity Loan Asset-Backed
                  Certificates, Series 2000-2, [Class P], [Class BIO], [Class
                  R-1], [Class R-2] and [Class R-3]
                  -----------------------------------------------------------

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 [P], Class [BIO], Class [R-1],
Class [R-2] or Class [R-3] Certificates, we have no knowledge that the
transferee is not a Permitted Transferee.

                                               Very truly yours,

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


                                               By:
                                                   -----------------------------
                                                       Authorized Officer




                                      M-1
<PAGE>



                                   EXHIBIT N-1

                    FORM OF INVESTMENT LETTER [NON-RULE 144A]

                                     [DATE]

[Seller]
[Seller Address]


[Trustee]
[Trustee Address]


                  Re:  Delta Funding Home Equity Loan Trust 2000-2
                           Home Equity Loan Pass-Through Certificates,
                           Series 2000-2, 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
Seller 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 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



                                     N-1-1
<PAGE>


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 and Servicing Agreement.

                                                  Very truly yours,

                                                  [NAME OF TRANSFEREE]


                                                  By:
                                                     ---------------------------
                                                         Authorized Officer




                                     N-1-2
<PAGE>



                                   EXHIBIT N-2

                            FORM OF RULE 144A LETTER

                                     [DATE]

[Seller]
[Seller Address]


[Trustee]
[Trustee Address]

                  Re:  Delta Funding Home Equity Loan Trust 2000-2
                           Home Equity Loan Pass-Through Certificates,
                           Series 2000-2, 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 Seller
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 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 Act or that would render the disposition of the Certificates a violation of
Section 5 of the Act or require registration pursuant thereto, nor will act, nor
has authorized or will authorize any person to



                                     N-2-1
<PAGE>


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 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 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, 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


--------

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>


                           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.

                  ___      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.




                                    N-2-1-2
<PAGE>


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 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-2-1-3
<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 under-stands 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

                                     [DATE]

Norwest Bank Minnesota, National Association
11000 Broken Land Parkway
Columbia, Maryland  21044

Delta Funding Corporation
1000 Woodbury Road
Woodbury, New York  11797

              Re:     Pooling and Servicing Agreement, dated as of May 31, 2000
                      between Delta Funding Corporation, as Seller, Countrywide
                      Home Loans, Inc., as Servicer and Norwest Bank Minnesota,
                      National Association, as Trustee, Home Equity Loan
                      Asset-Backed Certificates, Series 2000-2

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 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



                                      O-1
<PAGE>


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.

                                              BANK ONE TRUST COMPANY, N.A.
                                              as Custodian

                                              By:
                                                 -----------------------------
                                                   Name:
                                                   Title:




                                      O-2
<PAGE>



                                    EXHIBIT P

                           FORM OF FINAL CERTIFICATION



                                                        ________, ____

Norwest Bank Minnesota, National Association
11000 Broken Land Parkway
Columbia, Maryland  21044

Delta Funding Corporation
1000 Woodbury Road
Suite 200
Woodbury, New York  11797-9003


                  Re:      Pooling and Servicing Agreement, dated as of May 31,
                           2000 relating to Delta Funding Home Equity Loan Trust
                           2000-2
                           ------

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.

         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.



                                      P-1
<PAGE>

         Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the above-captioned Pooling and Servicing
Agreement.

                                              BANK ONE TRUST COMPANY, N.A.,
                                              as Custodian

                                              By:
                                                 -----------------------------
                                              Name:
                                                   ---------------------------
                                              Title:
                                                    --------------------------




                                      P-2
<PAGE>



                                    EXHIBIT Q

                          SUBSEQUENT FUNDING PARAMETERS

A.       Subsequent Loan Criteria - Loan Group F. Following the addition of the
         Subsequent Mortgage Loans, the Loan Group F Mortgage Loans must be in
         compliance with the following characteristics:

         (a)      The weighted average original CLTV ratio shall be no greater
                  than 74%;

         (b)      The weighted average coupon shall not be less than 11.03%;

         (c)      The weighted average remaining term to stated maturity shall
                  be at least 305 months;

         (d)      Single zip code concentrations for Loan Group F shall not
                  exceed 2% of the Original Loan Group Balance;

         (e)      Single state concentration in Loan Group F shall not exceed
                  37% of the Original Loan Group Balance;

         (f)      Mortgage Loans secured by second liens shall not exceed 11% of
                  the Original Loan Group Balance;

         (g)      Non-owner occupied properties shall not exceed 14% of the
                  Original Loan Group Balance;

         (h)      The weighted average credit score (FICO) shall be at least
                  605;

         (i)      No Subsequent Mortgage Loan will be more than thirty days
                  delinquent as of the related Cut-off Date;

         (j)      Each Subsequent Mortgage Loan will not have a coupon less than
                  7.97%; and

         (k)      All Mortgage Loans will be secured by a first or second lien.

B.       Subsequent Loan Criteria - Loan Group A. Following the addition of
         Subsequent Mortgage Loans, the Loan Group A Mortgage Loans must be in
         compliance with the following characteristics:

         (a)      The weighted average original LTV ratio shall be no greater
                  than 78%;

         (b)      The weighted average coupon shall not be less than 10.99%;

         (c)      The weighted average remaining term to stated maturity shall
                  be at least 355 months;



                                       Q-1
<PAGE>

         (d)      Each Loan Group A Mortgage Loan must have an outstanding
                  Principal Balance of not more than $500,000;

         (e)      Each Loan Group A Mortgage Loan must be a first lien fully
                  amortizing loan with level payments over a maximum of 30
                  years;

         (f)      Single zip code concentrations for Loan Group A shall not
                  exceed 2% of the Original Loan Group Balance;

         (g)      Single state concentration in Loan Group A shall not exceed
                  28% of the Original Loan Group Balance;

         (h)      All Mortgage Loans will be secured by first liens.

         (i)      Non-owner occupied properties shall not exceed 10% of the
                  Original Loan Group Balance;

         (j)      The weighted average credit score (FICO) shall be at least
                  585;

         (k)      No Subsequent Mortgage Loan will be more than thirty days
                  delinquent as of the related Cut-off Date; and

         (l)      Each Subsequent Loan will not have a coupon less than 7.69%.




                                      Q-2
<PAGE>




                                    EXHIBIT R

                           PREPAYMENT CHARGE SCHEDULE

                          [not included in 8-K filing]



                                      R-1