SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K/A
                                 Amendment No. 1


(Mark One)

/ x /  Annual report pursuant to section 13 or 15(d) of the Securities 
       Exchange Act of 1934 for the fiscal year ended December 31, 1997

/   /  Transition report pursuant to section 13 or 15(d) of the Securities
       Exchange Act of 1934 

Commission File No.:  333-23141



                         Equivantage Home Equity Loan,
                  Asset-Backed Certificates, Series 1997-02 Trust
              (Exact name of registrant as specified in its charter)

New York                                            52-2048642    52-2048646
(State or other jurisdiction                        (I.R.S. Employer
of incorporation or organization)                   Identification No.)


c/o Norwest Bank Minnesota, N.A.
7485 New Horizon Way
Frederick, MD                                        21703
(Address of principal executive                     (Zip Code)
offices)

Registrant's telephone number, including area code (301) 696-7900



Securities registered pursuant to Section 12(b) of the Act:  NONE

Securities registered pursuant to Section 12(g) of the Act:  NONE



     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__


This Amendment No. 1 on Form 10-K/A amends Item 14 of the original Annual Report
on Form 10-K (the  "Original  Form 10-K") filed on March 26, 1998,  on behalf of
Equivantage   Home Equity Loan, Asset-Backed certificates,  Series 1997-02 Trust
(the "Trust"),  established  pursuant to a Pooling and Servicing Agreement among
Equivantage Acceptance Corporation, as Sponsor(the"Company"),  Equivantage Inc.,
as  Servicer,  and Norwest  Bank  Minnesota,  National  Association, as Trustee,
pursuant to which the Equivantage   Home Equity Loan, Asset-Backed Certificates,
Series  1997-02  Trust   registered  under  the  Securities  Act  of  1933  (the
"Certificates") were issued.

Item 14 of the Original Form 10-K is amended to read in its entirety as follows:

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K.
(a) Exhibits

          99.1  Annual Independent  Accountants'  Servicing  Reports  concerning
                servicing activities for the year ended December 31, 1997.
               (a)  Equivantage Inc., as servicer <F1>

          99.2  Report of Management  as to  Compliance  with Minimum  Servicing
                Standards for the year ended  December 31, 1997.

               (a)  Equivantage Inc., as servicer <F1>

          99.3  Annual Statements of Compliance  under the Pooling and Servicing
                Agreements for the year ended  December 31, 1997.

               (a)  Equivantage Inc., as servicer <F1>

          99.4  Aggregate Statement of Principal and Interest
                Distributions to Certificate Holders.<F2>
         
     (b)  On October 9, 1997, November 10, 1997, and December 9, 1997, reports
          on Form 8-K were filed by the Company in order to provide the 
          statements for the monthly distributions to holders of the 
          Certificates.  No other reports on Form 8-K have been filed during  
          the last  quarter of the period covered by this report.

     (c)  Not applicable.

     (d)  Omitted.

<F1>  Filed herewith.

<F2> Previously filed.






                                    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:

                          Equivantage Home Equity Loan,
                            Asset-Backed Certificates,
                                Series 1997-02 Trust

By:     NORWEST BANK MINNESOTA, N.A.,
        as Trustee
By:     /s/Sherri J. Sharps

By:     Sherri J. Sharps
Title:  Vice President -- Securities Administration Services
Dated:  August 31, 1998




EXHIBIT INDEX

Exhibit No.

99.1 Annual  Independent  Accountants'  Servicing Reports  concerning  servicing
     activities for the year ended December 31, 1997.


     (a)  Equivantage Inc., as servicer <F1>

99.2 Report of Management as to Compliance with Minimum Servicing  Standards for
     the year ended December 31, 1997.

     (a)  Equivantage Inc., as servicer <F1>
     
99.3 Annual Statements of Compliance for the year ended December 31, 1996.

     (a)  Equivantage Inc., as servicer <F1>

99.4 Aggregate Statement of Principal and Interest  Distributions to Certificate
     Holders.<F2>  

<F1>  Filed herewith.

<F2> Previously filed.