SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549

                                    FORM 10-K/A

                   Annual Report Pursuant to Section 13 or 15(d)
                      of the Securities Exchange Act of 1934

                             For the fiscal year ended
                                 December 31, 1997

                         Commission file number:  333-3418

                             DELTA FUNDING CORPORATION
           (as Seller and Servicer under the Pooling and Servicing
          Agreement, dated as of February 28, 1997, providing for the
            issuance of Home Equity Loan Asset-Backed Certificates,
                                  Series 1997-1).

                             DELTA FUNDING CORPORATION
            (Exact name of Registrant as specified in its Charter)

           NEW YORK                                    11-2609517
           (State or other jurisdiction                (I.R.S. Employer
           incorporation or organization)              Identification Number)

           1000 WOODBURY ROAD
           WOODBURY, NEW YORK                          11797
           (Address of principal executive offices)    (Zip Code)

            Registrant's telephone number, including area code:
                               (516) 364-8500

          Securities registered pursuant to Section 12(b) of the Act:
                               NOT APPLICABLE.

          Securities registered pursuant to Section 12(g) of the Act:
                               NOT APPLICABLE.

     Indicate by check mark whether the Registrant (1) has filed all reports
     required to be filed by Section 13 or 15(d) of the Securities Exchange Act
     of 1934 during the preceding 12 months (or for such shorter period that
     the Registrant was required to file such reports), and (2) has been
     subject to such filing requirements for the past 90 days.  Yes  X  No

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
     405 of Regulation S-K is not contained herein, and will not be contained,
     to the best of the Registrant's knowledge, in definitive proxy or
     information statements incorporated by reference in Part III of the Form
     10-K or any amendment to this Form 10-K.  [  ].

    Aggregate market value of voting stock held by non-affiliates of the
    Registrant as of December 31, 1997:  NOT APPLICABLE.

    Number of shares of common stock outstanding as of December 31, 1997:  NOT
    APPLICABLE.

     DOCUMENTS INCORPORATED BY REFERENCE

     Documents in Part I and Part IV incorporated herein by reference are as
     follows:

     Pooling and Servicing Agreement of Registrant dated as of February 28,
     1997 (hereby incorporated herein by reference as part of the Registrant's
     Current Report on Form 8-K filed with Securities and Exchange Commission
     on March 25, 1997).

     Documents in Part II and Part IV incorporated herein by reference are as
     follows:

     Monthly Report to Certificateholders as to distributions made on April
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on May
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on June
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on July
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on August
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on September
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on October
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on November
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on December
     26, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on January
     27, 1998, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on February
     25, 1998, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on March
     25, 1998, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.


     PART I

     ITEM 1.  Business.

     The trust fund (the "Trust") created pursuant to a Pooling and Servicing
     Agreement dated as of February 28, 1997 (the "Pooling and Servicing
     Agreement") among Delta Funding Corporation, as seller and servicer
     (the "Seller" and "Servicer") and Bankers Trust Company of California,
     N.A., as trustee (the "Trustee").

     The Home Equity Loan Asset-Backed Certificates, Series 1997-1 (the
     "Certificates"), will consist of seven Classes (each, a "Class")
     (collectively, the "Class A Certificates"), the Class S Certificates
     (collectively with the Class A Certificates, the "Senior
     Certificates"), and one or more Classes which are subordinated to the
     Senior Certificates.  Only the Class A Certificates are being offered
     hereby.  The Senior Certificates will have the benefit of an
     irrevocable and unconditional certificate guaranty insurance policy
     (the "Policy") issued by MBIA Insurance Corporation (the "Certificate
     Insurer") pursuant to which the Certificate Insurer will guaranty
     certain payments to the holders of Senior Certificates as described
     in the Prospectus Supplement dated March 21, 1997.

     Information with respect to the business of the Trust would not be
     meaningful because the only "business" of the Trust is the collection on
     the Mortgage Loans and distribution of payments on the Certificates to
     Certificateholders. This information is accurately summarized in the
     Monthly Reports to Certificateholders, which are filed on Form 8-K.  There
     is no additional relevant information to report in response to Item 101 of
     Regulation S-K.

     ITEM 2.  Properties.

     The Seller and Servicer owns no property.  The Home Equity Loan
     Asset-Backed Certificates, Series 1997-1, in the aggregate, represent the
     beneficial ownership in a Trust consisting primarily of the Mortgage
     Loans.  The Trust will acquire title to real estate only upon default of
     the mortgagors under the Mortgage Loan.  Therefore, this item is
     inapplicable.

     ITEM 3.  Legal Proceedings.

     None.

     ITEM 4.  Submission of Matters to a Vote of Security Holders.

     No matters were submitted to a vote of Certificateholders during the
     fiscal year covered by this report.


     PART II

     ITEM 5.  Market for Registrant's Common Equity and Related Stockholder
     Matters.

     The Home Equity Loan Asset-Backed Certificates, Series 1997-1 represent,
     in the aggregate, the beneficial ownership in a trust fund consisting
     primarily of the Mortgage Certificates.  The Certificates are owned by
     Certificateholders as trust beneficiaries.  Strictly speaking, Registrant
     has no "common equity," but for purposes of this Item only, Registrant's
     Home Equity Loan Asset-Backed Certificates, Series 1997-1 are treated as
     "common equity."

     (a)  Market Information.  There is no established public trading market
     for Registrant's Certificates.  Registrant believes the Certificates are
     traded primarily in intra-dealer markets and non-centralized inter-dealer
     markets.

     (b)  Holders.  The number of registered holders of all classes of
     Certificates on December 31, 1997 was:  21

     (c)  Dividends.  Not applicable.  The information regarding dividends
     required by sub-paragraph (c) of Item 201 of Regulation S-K is
     inapplicable because the Trust does not pay dividends.  However,
     information as to distribution to Certificateholders is provided in the
     Monthly Reports to Certificateholders for each month of the fiscal year
     in which a distribution to Certificateholders was made.

     ITEM 6.  Selected Financial Data.

     Not Applicable.  Because of the limited activities of the Trust, the
     Selected Financial Data required by Item 301 of Regulation S-K does not
     add relevant information to that provided by the Monthly Reports to
     Certificateholders, which are filed on a monthly basis on Form 8-K.

     ITEM 7.  Management's Discussion and Analysis of Financial Condition and
     Results of Operations.

     Not Applicable.  The information required by Item 303 of Regulation S-K is
     inapplicable because the Trust does not have management per se, but rather
     the Trust has a Trustee who causes the preparation of the Monthly Reports
     to Certificateholders. The information provided by the Monthly Reports to
     Certificateholders, which are filed on a monthly basis on Form 8-K, does
     provide the relevant financial information regarding the financial status
     of the Trust.

     ITEM 8.  Financial Statements and Supplementary Data.

     Monthly Report to Certificateholders as to distributions made on April
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on May
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on June
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on July
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on August
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on September
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on October
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on November
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on December
     26, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on January
     27, 1998, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on February
     25, 1998, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on March
     25, 1998, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Annual Statement of Compliance by the Master Servicer is not currently
     available and will be subsequently filed on Form 8.

     Independent Accountant's Report on Servicer's will be subsequently filed
     on Form 8.

     ITEM 9.  Changes in and Disagreements with Accountants on Accounting and
     Financial Disclosure.

     None.


     PART III

     ITEM 10.  Directors and Executive Officers of Registrant.

     Not Applicable.  The Trust does not have officers or directors.
     Therefore, the information required by items 401 and 405 of Regulation S-K
     are inapplicable.

     ITEM 11.  Executive Compensation.

     Not Applicable.  The Trust does not have officers or directors to whom
     compensation needs to be paid.  Therefore, the information required by
     item 402 of regulation S-K is inapplicable.

     ITEM 12.  Security Ownership of Certain Beneficial Owners and Management.

     (a)  Security ownership of certain beneficial owners.  Under the Pooling
     and Servicing Agreement governing the Trust, the holders of the
     Certificates generally do not have the right to vote and are prohibited
     from taking part in management of the Trust.  For purposes of this Item
     and Item 13 only, however, the Certificateholders are treated as "voting
     security" holders.

     As of December 31, 1997, the following are the only persons known to the
     Registrant to be the beneficial owners of more than 5% of any class of
     voting securities:

     Bank of New York (The)
     Cecile Lamarco
     925 Patterson Plank Rd.
     Secaucas, NJ 07094
     Series 1997-1
     Class A-1
     $30,000,000
     35.8%

     Chase Manhattan Bank/Chemical
     Maria Rail
     4 New York Plaza
     Proxy Department 13th Floor
     New York, NY 10004
     Series 1997-1
     $53,000,000
     Class A-1
     63.3%

     Boston Safe Deposit and Trust Company
     Constance Holloway
     c/o Mellon Bank N.A.
     Three Mellon Bank Center, Room 153-3015
     Pittsburgh, PA 15259
     Series 1997-1
     Class A-2
     $9,084,000
     16.7%

     PNC Bank, N.A./Pittsburgh
     Barbara Skwarcha
     One PNC Plaza, 9th Floor
     249 5th Avenue
     Pittsburgh, PA 15222-7707
     Series 1997-1
     Class A-2
     $45,183,000
     83.2%

     Bank of New York (The)
     Cecile Lamarco
     925 Patterson Plank Rd.
     Secaucas, NJ 07094
     Series 1997-1
     Class A-3
     $4,000,000
     28.4%

     SSB - Custodian
     Joseph J. Callahan
     Global Corp Action Dept JAB5W
     P.P. Box 1631
     Boston, MA 02105-1631
     Series 1997-1
     Class A-3
     $9,884,000
     70.1%

     Bankers Trust Company
     John Lasher
     c/o BT Services Tennessee Inc.
     648 Grassmere Park Drive
     Nashville, TN 37211
     Series 1997-1
     Class A-4
     $10,374,000
     100%

     Chase Manhattan Bank
     Orma Trim Supervisor
     4 New York Plaza
     13th Floor
     New York, NY 10004
     Series 1997-1
     Class A-5
     $6,966,000
     58.2%

     Morgan Stanley & Co. Incorporated
     Launa McAfee
     One Pierrepont Plaza, 7th Floor
     Brooklyn, NY 11202
     Series 1997-1
     Class A-5
     $5,000,000
     41.7%

     Bank of New York (The)
     Cecile Lamarco
     925 Patterson Plank Rd.
     Secaucas, NJ 07094
     Series 1997-1
     Class A-6
     $2,320,000
     9.8%

     Chase Manhattan Bank
     Orma Trim Supervisor
     4 New York Plaza
     13th Floor
     New York, NY 10004
     Series 1997-1
     $2,310,000
     Class A-6
     9.7%

     Chase Manhattan Bank, Trust
     Orma Trim Supervisor
     4 New York Plaza
     13th Floor
     New York, NY 10004
     Series 1997-1
     Class A-6
     $1,270,000
     5.3%

     Citibank, N.A
     Marta Hoosian
     P.O. 30576
     Tampa, FL 33630-3576
     Series 1997-1
     Class A-6
     $4,170,000
     17.6%

     Morgan Stanley & Co. Incorporated
     Launa McAfee
     One Pierrepont Plaza, 7th Floor
     Brooklyn, NY 11202
     Series 1997-1
     Class A-6
     $11,570,000
     49.0%

     Bankers Trust Company
     John Lasher
     c/o BT Services Tennessee Inc.
     648 Grassmere Park Drive
     Nashville, TN 37211
     Series 1997-1
     Class A-7
     $37,000,000
     100%


     (b)  Security ownership of management.  Not Applicable.  The Trust does
     not have any officers or directors.  Therefore, the information required
     by Item 403 of Regulation S-K is inapplicable.

     (c)  Changes in control.  Not Applicable.  Since Certificateholders do not
     possess, directly or indirectly, the power to direct or cause the
     direction of the management and policies of the Trust, other than in
     respect to certain required consents regarding any amendments to the
     Pooling and Servicing Agreement, the information requested with respect to
     item 403 of Regulation S-K is inapplicable.

     ITEM 13.  Certain Relationships and Related Transactions.

     (a)  Transactions with management and others.  Registrant knows of no
     transaction or series of transactions during the fiscal year ended
     December 31, 1997, or any currently proposed transaction or series of
     transactions, in an amount exceeding $60,000 involving the Registrant in
     which the Certificateholders identified in Item 12(a) had or will have a
     direct or indirect material interest.  There are no persons of the types
     described in Item 404(a)(1),(2) and (4) of Regulation S-K, however, the
     information required by Item 404(a)(3) of Regulation S-K is hereby
     incorporated by reference in Item 12 herein.

     (b)  Certain business relationships.  None.

     (c)  Indebtedness of management. Not Applicable.  The Trust does not have
     management consisting of any officers or directors.  Therefore, the
     information required by item 404 of Regulation S-K is inapplicable.

     (d)  Transactions with promoters.  Not Applicable.  The Trust does not use
     promoters.  Therefore, the information required by item 404 of Regulation
     S-K is inapplicable.


     PART IV

     ITEM 14.  Exhibits, Financial Statement Schedules, and Reports on Form
     8-K.

     (a)  The following is a list of documents filed as part of this report:

     EXHIBITS

     Monthly Report to Certificateholders as to distributions made on April
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on May
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on June
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on July
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on August
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on September
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on October
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on November
     25, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on December
     26, 1997, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on January
     27, 1998, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on February
     25, 1998, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on March
     25, 1998, and filed with the Securities and Exchange Commission on Form
     8-K on March 30, 1998.

     Annual Statement of Compliance by the Master Servicer is not currently
     available and will be subsequently filed on Form 8.

     Independent Accountant's Report on Servicer's servicing activities is not
     currently available and will be subsequently filed on Form 8.

     (b)  The following Reports on Form 8-K were filed during the last quarter
      of the period covered by this Report:

     Monthly Report to Certificateholders as to distributions made on January
     27, 1998 filed with the Securities and Exchange Commission on Form 8-K on
     March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on February
     25, 1998 filed with the Securities and Exchange Commission on Form 8-K on
     March 30, 1998.

     Monthly Report to Certificateholders as to distributions made on March
     25, 1998 filed with the Securities and Exchange Commission on Form 8-K on
     March 30, 1998.


     (c)  The exhibits required to be filed by Registrant pursuant to Item
     601 of Regulation S-K are listed above and in the Exhibit Index that
     immediately follows the signature page hereof.

     (d)  Not Applicable.  The Trust does not have any subsidiaries or
      affiliates.  Therefore, no financial statements are filed with respect
      to subsidiaries or affiliates.

     Supplemental information to be furnished with reports filed pursuant to
     Section 15(d) by registrants which have not registered securities
     pursuant to Section 12 of the Act.

     No annual report, proxy statement, form of proxy or other soliciting
     material has been sent to Certificateholders, and the Registrant does not
     contemplate sending any such materials subsequent to the filing of this
     report.


                                     SIGNATURE

          Pursuant to the requirements of Section 13 or 15(d) of the
          Securities Exchange Act of 1934, the Registrant has duly caused
          this report to be signed on its behalf by the undersigned,
          thereunto duly authorized.

                             By:  Bankers Trust Company of California, N.A.
                                  not in its individual capacity but solely
                                  as a duly authorized agent of the
                                  Registrant pursuant to the Pooling and
                                  Servicing Agreement, dated as of February
                                  28, 1997.


                             By:  /s/Judy L. Gomez
                             Judy L. Gomez
                             Assistant Vice President

     Date:  October 13, 1998


     EXHIBIT INDEX

     Exhibit Document

     1.1  Monthly Report to Certificateholders as to distributions made on
          April 25, 1997, and filed with the Securities and Exchange Commission
          on Form 8-K on March 30, 1998.

     1.2  Monthly Report to Certificateholders as to distributions made on May
          25, 1997, and filed with the Securities and Exchange Commission on
          Form 8-K on March 30, 1998.

     1.3  Monthly Report to Certificateholders as to distributions made on
          June 25, 1997, and filed with the Securities and Exchange Commission
          on Form 8-K on March 30, 1998.

     1.4  Monthly Report to Certificateholders as to distributions made on
          July 25, 1997, and filed with the Securities and Exchange Commission
          on Form 8-K on March 30, 1998.

     1.5  Monthly Report to Certificateholders as to distributions made on
          August 25, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on March 30, 1998.

     1.6  Monthly Report to Certificateholders as to distributions made on
          September 25, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on March 30, 1998.

     1.7  Monthly Report to Certificateholders as to distributions made on
          October 25, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on March 30, 1998.

     1.8  Monthly Report to Certificateholders as to distributions made on
          November 25, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on March 30, 1998.

     1.9  Monthly Report to Certificateholders as to distributions made on
          December 26, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on March 30, 1998.

     2.0  Monthly Report to Certificateholders as to distributions made on
          January 27, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on March 30, 1998.

     2.1  Monthly Report to Certificateholders as to distributions made on
          February 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on March 30, 1998.

     2.2  Monthly Report to Certificateholders as to distributions made on
          March 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on March 30, 1998.

     2.3  The Pooling and Servicing Agreement of the Registrant dated as of
          February 28, 1997 (hereby incorporated herein by reference and filed
          as part of the Registrant's Current Report on Form 8-K filed with
          Securities and Exchange Commission on March 27, 1997).