EQUIVANTAGE ACCEPTANCE CORP
8-K, 1997-12-30
ASSET-BACKED SECURITIES
Previous: SEPARATE ACCOUNT VA-P OF FIRST ALLMERICA FIN LIFE INSUR CO, 497, 1997-12-30
Next: D H MARKETING & CONSULTING INC, 8-K/A, 1997-12-30



<PAGE>

==============================================================================

                          SECURITIES AND EXCHANGE COMMISSION

                                Washington, DC  20549

                                       FORM 8-K

                                    CURRENT REPORT
                        PURSUANT TO SECTION 13 OR 15(d) OF THE
                           SECURITIES EXCHANGE ACT OF 1934


                  Date of Report (Date of earliest event reported):
                                  December 15, 1997


                              EquiVantage Acceptance Corp.
                             ------------------------------
                on behalf of EquiVantage Home Equity Loan Trust 1997-4
- ------------------------------------------------------------------------------

                (Exact Name of Registrant as Specified in its Charter)



           Delaware              333-22343                76-0448074
        -------------          -------------            --------------
    (State of Incorporation)    (Commission           (I.R.S. Employer
                                File Number)          Identification No.)



     13111 Northwest Freeway, Suite 301, Houston, Texas            77040 
     ----------------------------------------------------------------------
     (Address of Principal Executive Offices)                    (Zip Code)
    


         Registrant's telephone number, including area code:  (713) 895-1957

                                      No Change 
     ----------------------------------------------------------------------
            (Former Name or Former Address, if Changed Since Last Report)


==============================================================================

<PAGE>

Item 5.     Other Events

    EquiVantage Acceptance Corp. (the "Sponsor") registered up to 
$500,000,000 principal amount of Home Equity Loan Asset-Backed Certificates 
pursuant to Rule 415 of the Securities Act of 1933, as amended, pursuant to a 
Registration Statement on Form S-3, including a prospectus (Registration 
Statement File No. 333-22343) (as amended, the "Registration Statement").  
Pursuant to the Registration Statement, the Sponsor filed a Prospectus 
Supplement, and a Prospectus, each dated November 25, 1997 (together, the 
"Prospectus"), relating to $100,000,000 aggregate principal amount of Home 
Equity Loan Asset-Backed Certificates, Series 1997-4 (the "Certificates"), 
issued by EquiVantage Home Equity Loan Trust 1997-4 (the "Trust") on December 
15, 1997 (the "Closing Date").  The Certificates consist of the Class A-1, 
Class A-2, Class A-3, Class A-4 and Class A-5 Certificates (collectively, the 
"Class A Certificates"), one class of subordinate Certificates and two 
classes of residual Certificates.  Only the Class A Certificates were offered 
by the Prospectus.  Capitalized terms used but not otherwise defined herein 
shall have the meanings ascribed to such terms in the Prospectus.  The 
Prospectus was filed with the Securities and Exchange Commission (the 
"Commission") pursuant to Rule 424(b)(2) on December 11, 1997, and a 
supplement to the Prospectus Supplement was filed with the Commission 
pursuant to Rule 424(b)(3) on December 15, 1997.

    The Certificates represent the entire undivided interest in the Trust
created pursuant to the Pooling and Servicing Agreement dated as of December 1,
1997 between the Sponsor, in the capacity of Seller, EquiVantage Inc., as
Servicer, and Norwest Bank Minnesota, National Association, as Trustee.

    The description of the pool of Mortgage Loans that were to be included in
the Trust (the "Mortgage Pool"), as set forth in the Prospectus, contained
information only with respect to those Mortgage Loans identified as of the close
of business on October 31, 1997 (the "Statistic Calculation Date").  The
statistical information presented in this Current Report on Form 8-K is based on
the characteristics of the Mortgage Loans in the Mortgage Pool as of the close
of business on December 1, 1997 (the "Cut-off Date").  This Current Report on
Form 8-K is being filed to update the description of the Mortgage Pool contained
in the Prospectus and to file copies of certain final agreements executed in
connection with the issuance of the Certificates.  A description of the final
Mortgage Pool follows.



                                       2

<PAGE>


                               THE MORTGAGE POOL

General

    As of the Cut-off Date, approximately 80% of the Mortgage Loans were home
equity loans, i.e., loans used (x) to refinance an existing mortgage loan on
more favorable terms, (y) to consolidate debt or (z) to obtain cash proceeds by
borrowing against the Mortgagor's equity in the related Mortgaged Property.  The
remaining Mortgage Loans are "purchase money" loans, the proceeds of which were
used to purchase the related Mortgaged Property.

    Each Mortgage Loan in the Trust has been assigned to one of two mortgage
loan groups (the "Fixed Rate Group" and the "Adjustable Rate Group" and, each, a
"Mortgage Loan Group") comprised of Mortgage Loans that bear interest at fixed
rates only (except for Program Loans included in the Fixed Rate Group described
below) in the case of the Fixed Rate Group, and Mortgage Loans that bear
interest at rates subject to periodic adjustment only, in the case of the
Adjustable Rate Group.  As of the Cut-off Date, approximately 4.94% of the
Mortgage Loans in the Fixed Rate Group by aggregate principal balance (3.49% of
the aggregate Loan Balances) were Program Loans that provide for reductions in
the related Mortgage Rates by as much as 1.50% under certain circumstances.  As
of the Cut-off Date, no Mortgage Loan in the Adjustable Rate Group was a
Program Loan.  The Class A-1, Class A-2, Class A-3 and Class A-4 Certificates
represent undivided ownership interests in all Mortgage Loans contained in the
Fixed Rate Group, and the Class A-5 Certificates represent undivided ownership
interests in all Mortgage Loans contained in the Adjustable Rate Group.

    The Mortgage Loan Groups contained, as of the Cut-off Date, 1405 loans to
be sold by the Sponsor to the Trust evidenced by promissory notes (the "Notes")
secured by Mortgages on the Mortgaged Properties, which are located in 31
states.  The Mortgaged Properties securing the Mortgage Loans consist primarily
of single-family residences (each of which may be detached, a rowhouse or
townhouse, part of a two- to four-family dwelling, a condominium unit or a unit
in a planned unit development ("PUD")).  The Mortgaged Properties are both
owner-occupied (which includes second and vacation homes) and non-owner occupied
investment properties.  Approximately 94.17% of the Mortgage Loans in the Fixed
Rate Group as of the Cut-off Date are secured by first lien mortgages or deeds
of trust on the related Mortgaged Properties and approximately 5.83% of the
Mortgage Loans in the Fixed Rate Group as of the Cut-off Date are secured by
junior liens on the related Mortgaged Properties.  All of the Mortgage Loans
included in the Adjustable Rate Group are secured by first lien mortgages or
deeds of trust on the related Mortgaged Properties.

    As of the Cut-off Date, no Mortgage Loan had a remaining term to maturity 
greater than 30 years and no Mortgage Loan was more than 30 days delinquent 
(as such term is defined in footnote (2) to the Delinquency Experience table 
on page S-20 of the Prospectus Supplement). As of the last day of the month 
immediately preceding the Closing Date, no Mortgage Loan was more than 59 
days delinquent.

                                       3

<PAGE>



Fixed Rate Group

    As of the Cut-off Date, the Mortgage Loans in the Fixed Rate Group 
consisted of 1,118 loans secured by Mortgaged Properties located in 26 
states, as specified in the tables below.  As of the Cut-off Date, the 
Mortgage Loans in the Fixed Rate Group had an aggregate principal balance of 
$71,722,201.50, the minimum principal balance of any of such Mortgage Loans 
was $10,000.00, the maximum principal balance thereof was $649,780.55 and the 
average principal balance of such Mortgage Loans was $64,152.24.  The 
Mortgage Rates on the Mortgage Loans in the Fixed Rate Group as of the 
Cut-off Date ranged from 7.75% to 14.95% per annum, and the weighted average 
Mortgage Rate of the Mortgage Loans in the Fixed Rate Group was 10.40% per 
annum.  The original term to stated maturity of the Mortgage Loans in the 
Fixed Rate Group as of the Cut-off Date ranged from 60 months to 360 months, 
the remaining term to stated maturity ranged from 60 months to 360 months, 
the weighted average original term to stated maturity was approximately 240 
months, the weighted average remaining term to stated maturity was 
approximately 239 months, the weighted average seasoning was approximately 
one month and the weighted average CLTV (based on property values of the 
related Mortgage Properties at the time of origination) was 82.05%.  As of 
the Cut-off Date, no Mortgage Loan in the Fixed Rate Group had a stated 
maturity later than November 15, 2027. Approximately 57.48% of the Mortgage 
Loans in the Fixed Rate Group by aggregate principal balance as of the 
Cut-off Date require monthly payments of principal that will fully amortize 
the Mortgage Loans by their respective maturity dates, and 42.52% of the 
aggregate principal balance of the Mortgage Loans in the Fixed Rate Group are 
Balloon Loans.

                                       4

<PAGE>

                                FIXED RATE GROUP
                            GEOGRAPHIC DISTRIBUTION (1)
 
<TABLE>
<CAPTION>
                                                                                  AGGREGATE         % OF AGGREGATE
                                                                              PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                              NUMBER OF       AS OF THE CUT-OFF    AS OF THE CUT-OFF 
STATE                                                      MORTGAGE LOANS            DATE                 DATE
- --------------------------------------------------------  -----------------  --------------------  -----------------
<S>                                                       <C>                <C>                   <C>
Arizona.................................................              1       $        41,905.45            0.06%
Arkansas................................................              2                80,626.02            0.11%
Colorado................................................              2               261,324.00            0.36%
Florida.................................................             77             4,795,668.33            6.69%
Georgia.................................................             85             6,029,350.99            8.41%
Idaho...................................................              1               256,500.00            0.36%
Illinois................................................             60             4,365,487.94            6.09%
Indiana.................................................            109             5,785,422.77            8.07%
Iowa....................................................              8               453,252.84            0.63%
Kansas..................................................              7               218,176.79            0.30%
Kentucky................................................             62             3,449,179.46            4.81%
Louisiana...............................................             46             2,326,685.93            3.24%
Maryland................................................             28             2,185,011.89            3.05%
Michigan................................................             92             6,242,373.92            8.70%
Mississippi.............................................              5               240,361.07            0.34%
Missouri................................................              3               246,301.60            0.34%
North Carolina..........................................             57             3,173,692.74            4.42%
Ohio....................................................            194            13,780,303.76           19.21%
Oregon..................................................              2               251,750.00            0.35%
South Carolina..........................................             76             3,924,735.92            5.47%
Tennessee...............................................            183            12,350,899.26           17.22%
Texas...................................................             10               661,737.29            0.92%
Virginia................................................              3               242,751.70            0.34%
Washington..............................................              1                99,750.00            0.14%
Wisconsin...............................................              1                65,600.00            0.09%
West Virginia...........................................              3               193,351.83            0.27%
                                                                  -----      --------------------         ------
  TOTAL.................................................          1,118       $    71,722,201.50          100.00%
                                                                  -----      --------------------         ------
                                                                  -----      --------------------         ------
</TABLE>

(1) Geographic location generally is determined by location of the related 
    Mortgaged Property; however, with respect to certain Mortgage Loans, 
    geographic location is determined by Mortgagor mailing address.


                                       5

<PAGE>

                               FIXED RATE GROUP 
                            DISTRIBUTION OF CLTVs
 
<TABLE>
<CAPTION>
                                                                    AGGREGATE           % OF AGGREGATE
                                                                PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                               NUMBER OF        AS OF THE CUT-OFF     AS OF THE CUT-OFF
RANGE OF CLTV RATIOS                        MORTGAGE LOANS             DATE                  DATE
- ----------------------------------------  -------------------  --------------------  --------------------
<S>                                       <C>                  <C>                   <C>    
15.00% to 20.00%........................             2         $      37,845.72             0.05%
20.01% to 25.00%........................             1                45,000.00             0.06%
25.01% to 30.00%........................             9               218,215.78             0.30%
30.01% to 35.00%........................             7               170,505.66             0.24%
35.01% to 40.00%........................             9               298,625.02             0.42%
40.01% to 45.00%........................            10               454,244.54             0.63%
45.01% to 50.00%........................            16               536,262.86             0.75%
50.01% to 55.00%........................            23               877,699.00             1.22%
55.01% to 60.00%........................            33             1,993,360.54             2.78%
60.01% to 65.00%........................            41             1,664,611.47             2.32%
65.01% to 70.00%........................            72             3,773,143.92             5.26%
70.01% to 75.00%........................            62             3,936,894.95             5.49%
75.01% to 80.00%........................           250            15,613,649.56            21.77%
80.01% to 85.00%........................           199            12,575,701.85            17.53%
85.01% to 90.00%........................           215            15,304,050.40            21.34%
90.01% to 95.00%........................           164            13,859,657.18            19.32%
95.01% to 100.00%.......................            4                277,279.76             0.39%
100.01% >...............................            1                 85,453.29             0.12%
                                                -----        --------------------         ------
  TOTAL.................................        1,118          $  71,722,201.50           100.00%
                                                -----        --------------------         ------
                                                -----        --------------------         ------
</TABLE>


                                       6

<PAGE>

                                FIXED RATE GROUP
                         DISTRIBUTION OF MORTGAGE RATES (1)
 
<TABLE>
<CAPTION>
                                                                      AGGREGATE           % OF AGGREGATE
                                                                  PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                NUMBER OF         AS OF THE CUT-OFF     AS OF THE CUT-OFF
RANGE OF MORTAGE RATES                       MORTGAGE LOANS              DATE                  DATE
- ----------------------------------------  ---------------------  --------------------  --------------------
<S>                                         <C>                    <C>                   <C>       
7.750% to 8.000%........................          5                $   358,172.76               0.50%
8.001% to 8.250%........................         30                  2,121,114.45               2.96%
8.251% to 8.500%........................         21                  1,570,555.66               2.19%
8.501% to 8.750%........................         12                    888,561.13               1.24%
8.751% to 9.000%........................         30                  2,473,136.16               3.45%
9.001% to 9.250%........................         77                  6,256,753.87               8.72%
9.251% to 9.500%........................         84                  6,461,230.38               9.01%
9.501% to 9.750%........................         68                  5,061,116.09               7.06%
9.751% to 10.000%.......................         89                  6,228,168.58               8.68%
10.001% to 10.250%......................         55                  3,550,062.61               4.95%
10.251% to 10.500%......................         92                  5,984,120.43               8.34%
10.501% to 10.750%......................         92                  5,373,431.17               7.49%
10.751% to 11.000%......................         97                  5,818,034.16               8.11%
11.001% to 11.250%......................         52                  3,846,381.56               5.36%
11.251% to 11.500%......................         61                  3,724,016.52               5.19%
11.501% to 11.750%......................         54                  2,523,286.38               3.52%
11.751% to 12.000%......................         56                  3,171,241.26               4.42%
12.001% to 12.250%......................         40                  1,878,498.35               2.62%
12.251% to 12.500%......................         25                  1,181,973.11               1.65%
12.501% to 12.750%......................         27                  1,304,268.72               1.82%
12.751% to 13.000%......................         16                    825,823.75               1.15%
13.001% to 13.250%......................          9                    324,445.48               0.45%
13.251% to 13.500%......................         12                    426,232.72               0.59%
13.501% to 13.750%......................          7                    169,047.83               0.24%
13.751% to 14.000%......................          1                     32,492.54               0.05%
14.001% to 14.250%......................          3                     80,895.83               0.11%
14.501% to 14.750%......................          1                     21,000.00               0.03%
14.751% to 14.950%......................          2                     68,140.00               0.10%
                                              -----          --------------------             ------
  TOTAL.................................      1,118              $  71,722,201.50             100.00%
                                              -----          --------------------             ------
                                              -----          --------------------             ------
</TABLE>

(1) Does not reflect any reductions of Mortgage Rates that may be permitted 
    on Program Loans originated under the Sponsor's Incentive Program.

                                       7



<PAGE>

                                FIXED RATE GROUP
                    REMAINING TERM TO MATURITY DISTRIBUTION
 
<TABLE>
<CAPTION>
                                                                               AGGREGATE           % OF AGGREGATE
                                                                           PRINCIPAL BALANCE      PRINCIPAL BALANCE
                                                           NUMBER OF       AS OF THE CUT-OFF      AS OF THE CUT-OFF
MONTHS                                                  MORTGAGE LOANS            DATE                  DATE
- -----------------------------------------------------  -----------------  --------------------  ---------------------
<S>                                                    <C>                <C>                   <C>
60 to 84.............................................              3       $        71,277.87              0.10%
108 to 120...........................................             40             1,301,657.86              1.81%
128 to 144...........................................              4               182,958.10              0.26%
168 to 180...........................................            636            39,763,305.81             55.44%
228 to 240...........................................            159             8,668,409.85             12.09%
288 to 300...........................................             11               714,981.59              1.00%
348 to 360...........................................            265            21,019,610.42             29.31%
                                                               -----      --------------------           ------
  TOTAL..............................................          1,118       $    71,722,201.50            100.00%
                                                               -----      --------------------           ------
                                                               -----      --------------------           ------
</TABLE>
 
                                       8

<PAGE>

                                FIXED RATE GROUP
                       DISTRIBUTION OF PRINCIPAL BALANCES
 
<TABLE>
<CAPTION>
                                                                               AGGREGATE           % OF AGGREGATE
                                                                           PRINCIPAL BALANCE      PRINCIPAL BALANCE
                                                           NUMBER OF       AS OF THE CUT-OFF      AS OF THE CUT-OFF
RANGE OF PRINCIPAL BALANCES                             MORTGAGE LOANS            DATE                  DATE
- -----------------------------------------------------  -----------------  --------------------  ---------------------
<S>                                                    <C>                <C>                   <C>
$25,000 or less......................................            113       $     2,220,190.55              3.10%
25,001 to 30,000.....................................             53             1,483,502.36              2.07%
30,001 to 35,000.....................................             63             2,087,966.56              2.91%
35,001 to 40,000.....................................             82             3,112,465.91              4.34%
40,001 to 45,000.....................................             71             3,045,624.19              4.25%
45,001 to 50,000.....................................             81             3,869,645.14              5.40%
50,001 to 55,000.....................................             73             3,839,550.17              5.35%
55,001 t0 60,000.....................................             73             4,220,856.94              5.89%
60,001 to 65,000.....................................             82             5,145,461.50              7.17%
65,001 to 70,000.....................................             59             3,982,342.92              5.55%
70,001 to 75,000.....................................             61             4,435,541.24              6.18%
75,001 to 80,000.....................................             55             4,281,285.81              5.97%
80,001 to 85,000.....................................             37             3,062,025.13              4.27%
85,001 to 90,000.....................................             33             2,907,288.40              4.05%
90,001 to 95,000.....................................             21             1,958,600.67              2.73%
95,001 to 100,000....................................             19             1,858,746.87              2.59%
100,001 to 105,000...................................             18             1,854,369.04              2.59%
105,001 to 110,000...................................             19             2,040,602.47              2.85%
110,001 to 115,000...................................              8               907,151.74              1.26%
115,001 to 120,000...................................             14             1,654,441.59              2.31%
120,001 to 125,000...................................              6               743,682.75              1.04%
125,001 to 130,000...................................             13             1,664,781.60              2.32%
130,001 to 135,000...................................              8             1,064,326.56              1.48%
135,001 to 140,000...................................             14             1,926,812.30              2.69%
140,001 to 145,000...................................              4               569,373.14              0.79%
145,001 to 150,000...................................              3               443,123.62              0.62%
150,001 to 200,000...................................             23             3,808,347.49              5.31%
200,001 to 250,000...................................              6             1,383,598.69              1.93%
250,001 to 300,000...................................              3               791,011.58              1.10%
300,001 to 350,000...................................              1               309,927.11              0.43%
350,001 to 400,000...................................              1               399,776.91              0.56%
600,000 to 650,000...................................              1               649,780.55              0.91%
                                                               -----      --------------------           ------
  TOTAL..............................................          1,118       $    71,722,201.50            100.00%
                                                               -----      --------------------           ------
                                                               -----      --------------------           ------
</TABLE>
 
                                       9
<PAGE>

                                FIXED RATE GROUP
                         DISTRIBUTION OF PROPERTY TYPE
 
<TABLE>
<CAPTION>
                                                                               AGGREGATE           % OF AGGREGATE
                                                                           PRINCIPAL BALANCE      PRINCIPAL BALANCE
                                                           NUMBER OF       AS OF THE CUT-OFF      AS OF THE CUT-OFF
PROPERTY TYPE                                           MORTGAGE LOANS            DATE                  DATE
- -----------------------------------------------------  -----------------  --------------------  ---------------------
<S>                                                    <C>                <C>                   <C>
Condominium..........................................              6       $       295,011.93              0.41%
Manufactured Housing.................................             52             2,519,677.11              3.51%
PUD..................................................             21             2,502,571.03              3.49%
Single Family Attached...............................             10               515,472.84              0.72%
Single Family Dettached..............................          1,006            64,565,953.22             90.02%
Townhouse............................................              1                46,750.00              0.07%
Two- to Four-Family..................................             22             1,276,765.37              1.78%
                                                               -----      --------------------           ------
  TOTAL..............................................          1,118       $    71,722,201.50            100.00%
                                                               -----      --------------------           ------
                                                               -----      --------------------           ------
</TABLE>
 
                                FIXED RATE GROUP
                           DISTRIBUTION OF OCCUPANCY
 
<TABLE>
<CAPTION>
                                                                               AGGREGATE           % OF AGGREGATE
                                                                           PRINCIPAL BALANCE      PRINCIPAL BALANCE
                                                           NUMBER OF       AS OF THE CUT-OFF      AS OF THE CUT-OFF
OCCUPANCY TYPE                                          MORTGAGE LOANS            DATE                  DATE
- -----------------------------------------------------  -----------------  --------------------  ---------------------
<S>                                                    <C>                <C>                   <C>
Owner Occupied.......................................          1,063       $    69,022,256.82             96.24%
Investor.............................................             50             2,494,044.12              3.48%
Second Home..........................................              5               205,900.56              0.29%
                                                               -----      --------------------           ------
  TOTAL..............................................          1,118       $    71,722,201.50            100.00%
                                                               -----      --------------------           ------
                                                               -----      --------------------           ------
</TABLE>
 
                                FIXED RATE GROUP
                       DISTRIBUTION OF TERM OF SEASONING
 
<TABLE>
<CAPTION>
                                                                               AGGREGATE           % OF AGGREGATE
                                                                           PRINCIPAL BALANCE      PRINCIPAL BALANCE
                                                           NUMBER OF       AS OF THE CUT-OFF      AS OF THE CUT-OFF
MONTHS OF SEASONING                                     MORTGAGE LOANS            DATE                  DATE
- -----------------------------------------------------  -----------------  --------------------  ---------------------
<S>                                                    <C>                <C>                   <C>
0....................................................            181       $    12,979,544.00             18.10%
1 to 12..............................................            937            58,742,657.50             81.90%
                                                               -----      --------------------           ------
  TOTAL..............................................          1,118       $    71,722,201.50            100.00%
                                                               -----      --------------------           ------
                                                               -----      --------------------           ------
</TABLE>
 
                                      10

<PAGE>



Adjustable Rate Group

    As of the Cut-off Date, the Mortgage Loans in the Adjustable Rate Group 
consisted of 287 Mortgage Loans secured by Mortgaged Properties located in 25 
states, as specified in the table below.  As of the Cut-off Date, the 
Mortgage Loans in the Adjustable Rate Group had an aggregate principal 
balance of $29,603,451.19, the minimum principal balance of any of such 
Mortgage Loans was $17,594.42, the maximum principal balance thereof was 
$384,502.27 and the average principal balance of such Mortgage Loans was 
$103,147.91.  As of the Cut-off Date, the weighted average current Mortgage 
Rate of the Mortgage Loans in the Adjustable Rate Group was 9.73% and the 
weighted average margin was 6.04%.

    For the Mortgage Loans in the Adjustable Rate Group as of the Cut-off
Date, the original term to stated maturity ranged from 180 months to 360 
months, the remaining term to stated maturity ranged from 179 months to 360 
months, the weighted average remaining term to stated maturity was 358 
months, the weighted average original term to stated maturity was 359 months 
and the weighted average seasoning was approximately two months.  No Mortgage 
Loan in the Adjustable Rate Group as of the Cut-off Date had a stated 
maturity later than November 15, 2027.  All of the Mortgage Loans in the 
Adjustable Rate Group require monthly payments of principal that will fully 
amortize the Mortgage Loans by their respective maturity dates.

    As of the Cut-off Date the weighted average original LTV (based on 
property values of the related Mortgage Properties at the time of 
origination) of the Adjustable Rate Group was 82.63%. All of the Mortgage 
Loans included in the Adjustable Rate Group are secured by first lien 
mortgages or deeds of trust on the related Mortgaged Properties.

    All of the Mortgage Loans included in the Adjustable Rate Group bear 
interest at a rate equal to six-month LIBOR plus a margin.

    The Adjustable Rate Group Mortgage Loans have semi-annual interest rate 
and semi-annual payment adjustment frequencies.  As of the Cut-off Date, 
approximately 67.43% of the Mortgage Loans included in the Adjustable Rate 
Group had initial Mortgage Rates and payments that are fixed for 24 months or 
more from the date of origination thereof before such Mortgage Loans become 
subject to the semi-annual adjustment described in the preceding sentence.  
The margins for the Adjustable Rate Group Mortgage Loans range from 3.500% to 
9.100%. Substantially all of the Adjustable Rate Group Mortgage Loans have a 
semi-annual rate adjustment cap of 1.50%, with approximately 79.80% having a 
lifetime adjustment cap of 7.0% in excess of the related initial Mortgage 
Rate, and approximately 20.20% having lifetime caps other than 7.0% in excess 
of the related initial Mortgage Rate.  As of the Cut-off Date, the weighted 
average number of months until the next adjustment date was 17.  The weighted 
average minimum Mortgage Rate as of the Cut-off Date was 9.98%.  The 
weighted average maximum Mortgage Rate as of the Cut-off Date was 16.44%.

                                      11
<PAGE>
                                 
                             ADJUSTABLE RATE GROUP
                            GEOGRAPHIC DISTRIBUTION (1)
 
<TABLE>
<CAPTION>
                                                                                    AGGREGATE         % OF AGGREGATE
                                                                                PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                               NUMBER OF        AS OF THE CUT-OFF    AS OF THE CUT-OFF
STATE                                                       MORTGAGE LOANS             DATE                 DATE
- --------------------------------------------------------  -------------------  --------------------  -----------------
<S>                                                       <C>                  <C>                   <C>
Arizona.................................................               3        $       462,057.67            1.56%
California..............................................              17              3,366,228.68           11.37%
Colorado................................................               3                391,805.48            1.32%
Delaware................................................               1                139,880.15            0.47%
Florida.................................................              14              1,472,887.26            4.98%
Georgia.................................................               6                407,897.44            1.38%
Illinois................................................              26              3,203,118.91           10.82%
Indiana.................................................              28              2,076,826.66            7.02%
Kansas..................................................               2                 58,159.65            0.20%
Kentucky................................................               9                817,980.39            2.76%
Louisiana...............................................               2                187,838.05            0.63%
Maryland................................................               7                984,524.78            3.33%
Michigan................................................              54              5,809,441.80           19.62%
Nevada..................................................               1                139,854.28            0.47%
North Carolina..........................................              10                996,750.97            3.37%
Ohio....................................................              60              4,406,738.33           14.89%
Oregon..................................................               4                558,728.69            1.89%
Pennsylvania............................................               8                884,717.25            2.99%
South Carolina..........................................               1                 70,948.90            0.24%
Tennessee...............................................              22              2,222,500.97            7.51%
Texas...................................................               1                 69,673.34            0.24%
Utah....................................................               2                192,978.61            0.65%
Virginia................................................               3                416,644.01            1.41%
Washington..............................................               1                 68,000.00            0.23%
Wisconsin...............................................               2                197,268.92            0.67%
                                                                   -----        ------------------          ------
  TOTAL.................................................             287        $    29,603,451.19          100.00%
                                                                   -----        ------------------          ------
                                                                   -----        ------------------          ------

(1) Geographic location generally is determined by location of the related
    Mortgaged Property; however, with respect to certain Mortgage Loans,
    geographic location is determined by Mortgagor mailing address.

</TABLE>

                                       12


<PAGE>
                                 
                               ADJUSTABLE RATE GROUP 
                               DISTRIBUTION OF LTVs
 
<TABLE>
<CAPTION>

                                                                                   AGGREGATE          % OF AGGREGATE
                                                                               PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                               NUMBER OF       AS OF THE CUT-OFF     AS OF THE CUT-OFF
RANGE OF LTV RATIOS                                         MORTGAGE LOANS           DATE                   DATE
- --------------------------------------------------------  -------------------  --------------------  -----------------
<S>                                                       <C>                  <C>                   <C>
20.00% to 25.00%........................................               1            $    82,000.00            0.28%
25.01% to 30.00%........................................               1                 28,500.00            0.10%
30.01% to 35.00%........................................               1                 84,873.57            0.29%  
40.01% to 45.00%........................................               1                118,692.19            0.40%  
45.01% to 50.00%........................................               1                 40,000.00            0.14%  
50.01% to 55.00%........................................               3                226,328.17            0.76%  
55.01% to 60.00%........................................               3                167,498.07            0.57%  
60.01% to 65.00%........................................               9                752,291.53            2.54%  
65.01% to 70.00%........................................              15              1,557,597.65            5.26%  
70.01% to 75.00%........................................              18              1,627,277.71            5.50%  
75.01% to 80.00%........................................              84              9,045,093.47           30.55%  
80.01% to 85.00%........................................              55              5,303,360.17           17.91%  
85.01% to 90.00%........................................              60              6,154,493.01           20.79%  
90.01% to 95.00%........................................              33              4,191,728.39           14.16%  
95.01% to 100.00%.......................................               1                 39,982.26            0.14%  
100.01% >...............................................               1                183,735.00            0.62%  
                                                                   -----        ------------------          ------
  TOTAL.................................................            287           $  29,603,451.19          100.00%
                                                                   -----        ------------------          ------
                                                                   -----        ------------------          ------
</TABLE>

                                      13

<PAGE>

                           
                             ADJUSTABLE RATE GROUP
                         DISTRIBUTION OF MORTGAGE RATES
 
<TABLE>
<CAPTION>


                                                                                   AGGREGATE      % OF AGGREGATE
                                                                               PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                                              NUMBER OF        AS OF THE CUT-OFF  AS OF THE CUT-OFF
RANGE OF MORTAGE RATES                                      MORTGAGE LOANS            DATE                DATE
- --------------------------------------------------------  -------------------  --------------------  -----------------
<S>                                                       <C>                  <C>                   <C>
6.000% to 6.500%........................................               2            $   244,000.00            0.82% 
6.501% to 7.000%........................................               5                706,991.00            2.39% 
7.001% to 7.500%........................................               1                 89,000.00            0.30% 
7.501% to 8.000%........................................               9              1,397,158.74            4.72% 
8.001% to 8.500%........................................              21              3,180,426.84           10.74% 
8.501% to 9.000%........................................              35              4,091,026.45           13.82% 
9.001% to 9.500%........................................              30              3,037,068.89           10.26% 
9.501% to 10.000%.......................................              46              4,970,056.40           16.79% 
10.001% to 10.500%......................................              38              3,688,220.47           12.46% 
10.501% to 11.000%......................................              34              3,119,807.71           10.54% 
11.001% to 11.500%......................................              36              2,832,771.00            9.57% 
11.501% to 12.000%......................................              20              1,640,893.20            5.54% 
12.001% to 12.500%......................................               5                352,792.22            1.19% 
12.501% to 13.000%......................................               4                189,927.14            0.64% 
13.001% to 13.500%......................................               1                 63,311.13            0.21% 
                                                                   -----        ------------------          ------
  TOTAL.................................................             287          $  29,603,451.19          100.00%
                                                                   -----        ------------------          ------
                                                                   -----        ------------------          ------
</TABLE>

                                      14

<PAGE>

                                
                             ADJUSTABLE RATE GROUP
                    REMAINING TERM TO MATURITY DISTRIBUTION
 
<TABLE>
<CAPTION>
                                                                                          
                                                                                    AGGREGATE         % OF AGGREGATE
                                                                                PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                              NUMBER OF         AS OF THE CUT-OFF    AS OF THE CUT-OFF
MONTHS                                                      MORTGAGE LOANS           DATE                  DATE
- --------------------------------------------------------  -------------------  --------------------  -----------------
<S>                                                       <C>                  <C>                   <C>
145 to 180..............................................               1            $   100,075.04            0.34% 
181 to 240..............................................               2                 57,470.80            0.19% 
301 to 360..............................................             284             29,445,905.35           99.47% 
                                                                   -----        ------------------          ------
  TOTAL.................................................             287            $29,603,451.19          100.00%
                                                                   -----        ------------------          ------
                                                                   -----        ------------------          ------


</TABLE>
 
                                         

                             ADJUSTABLE RATE GROUP
                       DISTRIBUTION OF PRINCIPAL BALANCES
 
<TABLE>
<CAPTION>
                                                                     
                                                                                    AGGREGATE          % OF AGGREGATE
                                                                                PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                              NUMBER OF         AS OF THE CUT-OFF     AS OF THE CUT-OFF
RANGE OF PRINCIPAL BALANCES                                 MORTGAGE LOANS            DATE                  DATE
- --------------------------------------------------------  -------------------  --------------------  -----------------
<S>                                                       <C>                  <C>                   <C>
$25,000 or less.........................................               3            $    64,327.76            0.22%
25,001 to 30,000........................................               6                165,450.07            0.56%
30,001 to 35,000........................................               5                161,615.21            0.55%
35,001 to 40,000........................................               9                343,418.96            1.16%
40,001 to 45,000........................................               9                386,472.78            1.31%
45,001 to 50,000........................................               8                384,529.22            1.30%
50,001 to 55,000........................................              16                841,848.96            2.84%
55,001 t0 60,000........................................              11                635,624.53            2.15%
60,001 to 65,000........................................              18              1,137,262.27            3.84%
65,001 to 70,000........................................              15              1,022,714.05            3.45%
70,001 to 75,000........................................              11                795,112.01            2.69%
75,001 to 80,000........................................              18              1,383,299.83            4.67%
80,001 to 85,000........................................              12                996,737.61            3.37%
85,001 to 90,000........................................              21              1,840,901.59            6.22%
90,001 to 95,000........................................               7                652,518.47            2.20%
95,001 to 100,000.......................................               4                389,565.00            1.32%
100,001 to 105,000......................................               9                919,315.81            3.11%
105,001 to 110,000......................................               8                868,653.45            2.93%
110,001 to 115,000......................................               9              1,007,954.40            3.40%
115,001 to 120,000......................................               6                700,665.57            2.37%
120,001 to 125,000......................................               5                617,481.41            2.09%
125,001 to 130,000......................................               9              1,146,650.65            3.87%
130,001 to 135,000......................................               4                526,056.89            1.78%
135,001 to 140,000......................................               4                555,689.48            1.88%
140,001 to 145,000......................................               4                563,641.18            1.90%
145,001 to 150,000......................................               6                883,588.37            2.98%
150,001 to 200,000......................................              30              5,158,358.23           17.42%
200,001 to 250,000......................................              10              2,217,587.68            7.49%
250,001 to 300,000......................................               3                807,897.40            2.73%
300,001 to 350,000......................................               3                956,136.87            3.23%
350,001 to 400,000......................................               4              1,472,375.48            4.97%
                                                                   -----        ------------------          ------
  TOTAL.................................................             287        $  29,603,451.19            100.00%
                                                                   -----        ------------------          ------
                                                                   -----        ------------------          ------

</TABLE>

                                      15

<PAGE>

      
                             ADJUSTABLE RATE GROUP
                         DISTRIBUTION OF PROPERTY TYPE

<TABLE>
<CAPTION>
                                                             AGGREGATE                   % AGGREGATE     
                                                         PRINCIPAL BALANCE            PRINCIPAL BALANCE  
                                         NUMBER OF        AS OF THE CUT-OFF            AS OF THE CUT-OFF 
           PROPERTY TYPE               MORTGAGE LOANS           DATE                         DATE        
- ------------------------------------  ----------------  ---------------------        --------------------
<S>                                   <C>                                   <C>               <C>
Condominium.........................                2       $      77,922.35                     0.26%
Manufactured Housing................                5             309,101.55                     1.04%
PUD.................................                6             595,756.79                     2.01%
Single Family Attached..............                3             177,381.84                     0.60%
Single Family Dettached.............              262          27,425,196.85                    92.64%
Townhouse...........................                3             551,924.37                     1.86%
Two- to -Four Family................                6             466,167.44                     1.57%
                                                -----       ----------------                   ------
  TOTAL.............................              287       $  29,603,451.19                   100.00%
                                                -----       ----------------                   ------
                                                -----       ----------------                   ------
</TABLE>

                                            ADJUSTABLE RATE GROUP 
                                          DISTRIBUTION OF OCCUPANCY

 
<TABLE>
<CAPTION>
                                                                  AGGREGATE                AGGREGATE 
                                                              PRINCIPAL BALANCE        PRINCIPAL BALANCE  
                                       NUMBER OF              AS OF THE CUT-OFF        AS OF THE CUT-OFF  
      OCCUPANCY TYPE                 MORTGAGE LOANS                  DATE                     DATE        
- -----------------------------  -----------------------     ---------------------    -----------------
<S>                            <C>                            <C>                      <C>
Owner Occupied...............                      273          $28,737,901.70                97.08%
Investor.....................                       13              799,208.49                 2.70%
Second Home..................                        1               66,341.00                 0.22%
                                                 -----        ----------------                ------
  TOTAL......................                      287          $29,603,451.19                100.00%
                                                 -----        ----------------                ------
                                                 -----        ----------------                ------

</TABLE>
                                                   ADJUSTABLE RATE GROUP 
                                               DISTRIBUTION OF TERM OF SEASONING

 
<TABLE>
<CAPTION>
                                                   AGGREGATE           % OF AGGREGATE     
                                               PRINCIPAL BALANCE      PRINCIPAL BALANCE  
                               NUMBER OF       AS OF THE CUT-OFF      AS OF THE CUT-OFF   
    MONTHS OF SEASONING      MORTGAGE LOANS           DATE                  DATE         
  ------------------------  ----------------  --------------------  ---------------------
<S>                       <C>                       <C>               <C>          
0.......................             45       $   4,179,791.00                 14.12%
1 to 12.................            242          25,423,660.19                 85.88%
                                 ------       ----------------                ------
  TOTAL.................            287       $  29,603,451.19                100.00%
                                 ------       ----------------                ------
                                 ------       ----------------                ------
</TABLE>

                                      16

<PAGE>
 
                              ADJUSTABLE RATE GROUP
                      DISTRIBUTION OF MAXIMUM MORTGAGE RATES

<TABLE>
<CAPTION>

                                                  AGGREGATE           % OF AGGREGATE      
                                              PRINCIPAL BALANCE      PRINCIPAL BALANCE    
                              NUMBER OF       AS OF THE CUT-OFF      AS OF THE CUT-OFF    
  MAXIMUM MORTGAGE RATES    MORTGAGE LOANS           DATE                  DATE           
- -------------------------  ----------------  --------------------  ---------------------  
<S>                        <C>                       <C>               <C>                
13.000% to 13.500%.......         2          $   244,000.00                  0.82%  
13.501% to 14.000%.......         7            1,065,020.20                  3.60%  
14.001% to 14.500%.......         7            1,629,200.55                  5.50%  
14.501% to 15.000%.......        24            3,597,255.35                 12.15%  
15.001% to 15.500%.......        23            2,618,778.80                  8.85%  
15.501% to 16.000%.......        27            2,856,749.51                  9.65%  
16.001% to 16.500%.......        30            3,206,543.05                 10.83%  
16.501% to 17.000%.......        41            4,095,141.36                 13.83%  
17.001% to 17.500%.......        33            2,723,263.73                  9.20%  
17.501% to 18.000%.......        30            2,670,873.88                  9.02%  
18.001% to 18.500%.......        34            2,683,192.49                  9.06% 
18.501% to 19.000%.......        20            1,640,893.20                  5.54% 
19.001% to 19.500%.......         4              319,300.80                  1.08% 
19.501% to 20.000%.......         4              189,927.14                  0.64% 
20.001% to 20.500%.......         1               63,311.13                  0.21% 
                              -----        ----------------                 ------
  TOTAL..................       287        $  29,603,451.19                 100.00%
                              -----        ----------------                 ------
                              -----        ----------------                 ------
</TABLE>

                                      17
<PAGE>

                             ADJUSTABLE RATE GROUP
                     DISTRIBUTION OF MINIMUM MORTGAGE RATES

<TABLE>
<CAPTION>
                                              AGGREGATE        % OF AGGREGATE
                                          PRINCIPAL BALANCE   PRINCIPAL BALANCE
                           NUMBER OF      AS OF THE CUT-OFF   AS OF THE CUT-OFF
MINIMUM MORTGAGE RATES   MORTGAGE LOANS         DATE                DATE
- ----------------------   --------------   -----------------   -----------------
<S>                      <C>               <C>                <C>              
7.001% to 7.500%......         2           $   244,000.00          0.82%
7.501% to 8.000%......         9             1,184,264.30          4.00%
8.001% to 8.500%......         8             1,809,200.55          6.11%
8.501% to 9.000%......        29             4,066,181.53         13.74%
9.001% to 9.500%......        34             3,220,108.12         10.88%
9.501% to 10.000%.....        47             4,868,068.99         16.44%
10.001% to 10.500%....        44             4,597,175.06         15.53%
10.501% to 11.000%....        40             3,770,152.14         12.74%
11.001% to 11.500%....        40             3,201,003.47         10.81%
11.501% to 12.000%....        23             1,986,128.04          6.71%
12.001% to 12.500%....         5               352,792.22          1.19%
12.501% to 13.000%....         5               241,065.64          0.81%
13.001% to 13.500%....         1                63,311.13          0.21%
                          ------           --------------        ------
  TOTAL...............       287           $29,603,451.19        100.00%
                          ------           --------------        ------
                          ------           --------------        ------
</TABLE>

                                      18

<PAGE>


                             ADJUSTABLE RATE GROUP
                            DISTRIBUTION OF MARGINS
 
<TABLE>
<CAPTION>
                                                   AGGREGATE           % OF AGGREGATE
                                               PRINCIPAL BALANCE     PRINCIPAL BALANCE
                              NUMBER OF        AS OF THE CUT-OFF     AS OF THE CUT-OFF
         MARGINS          MORTGAGE LOANS            DATE                  DATE
- ----------------------    ----------------   -------------------  --------------------
<S>                       <C>                <C>                   <C>
3.001% to 3.500%......           2          $   244,000.00               0.82%
3.501% to 4.000%......          10            1,155,432.92               3.90%
4.001% to 4.500%......           4              356,716.10               1.20%
4.501% to 5.000%......          25            3,023,152.15              10.21%
5.001% to 5.500%......          44            4,823,283.70              16.29%
5.501% to 6.000%......          54            6,540,682.60              22.09%
6.001% to 6.500%......          49            5,234,570.94              17.68%
6.501% to 7.000%......          36            2,961,638.14              10.00%
7.001% to 7.500%......          32            3,060,035.62              10.34%
7.501% to 8.000%......          23            1,584,124.16               5.35%
8.001% to 8.500%......           4              312,943.10               1.06%
8.501% to 9.000%......           3              154,917.74               0.52%
9.001% to 9.500%......           1              151,954.02               0.51%
                            ------           --------------            ------
    TOTAL.............         287          $29,603,451.19              100.00%
                            ------           --------------            ------
                            ------           --------------            ------
</TABLE>

                                      19

<PAGE>


                             ADJUSTABLE RATE GROUP
                        NET INTEREST RATE ADJUSMENT DATE
 
<TABLE>
<CAPTION>
                                                         AGGREGATE           % OF AGGREGATE
                                                     PRINCIPAL BALANCE      PRINCIPAL BALANCE
            NEXT INTEREST           NUMBER OF        AS OF THE CUT-OFF      AS OF THE CUT-OFF
           ADJUSTMENT DATE       MORTGAGE LOANS             DATE                  DATE
- -----------------------------  -------------------  --------------------    -----------------
<S>                            <C>                   <C>                    <C>
February 1, 1998.............               2        $       288,474.18              0.97%
March 1, 1998................               4                598,092.71              2.02%
April 1, 1998................               1                194,851.06              0.66%
May 1, 1998..................              30              3,739,652.45             12.63%
May 15, 1998.................              10                918,425.00              3.10%
June 1, 1998.................              25              2,442,858.19              8.25%
June 15, 1998................               2                209,520.00              0.71%
November 15, 1998............               1                 60,200.00              0.20%
July 1, 1999.................               1                 51,138.50              0.17%
August 1, 1999...............               4                655,942.52              2.22%
September 1, 1999............              38              5,365,853.34             18.13%
September 6, 1999............               1                 68,824.34              0.23%
September 15, 1999...........               7                530,975.06              1.79%
October 1, 1999..............              66              6,389,536.36             21.58%
October 15, 1999.............              11                874,122.13              2.95%
November 1, 1999.............              53              4,479,610.35             15.13%
November 15, 1999............              13              1,196,960.00              4.04%
December 1, 1999.............              16              1,447,215.00              4.89%
December 15, 1999............               2                 91,200.00              0.31%
                                          ---       --------------------           ------
     TOTAL...................             287        $    29,603,451.19            100.00%
                                          ---       --------------------           ------
                                          ---       --------------------           ------
</TABLE>

                                      20

<PAGE>

Item 7.  Financial Statements; Pro Forma Financial Information and Exhibits.
         -------------------------------------------------------------------

    (a)  Not applicable.

    (b)  Not applicable.

    (c)  Exhibits:

         1.1  Underwriting Agreement dated November 25, 1997 between
              EquiVantage Acceptance Corp. and Prudential Securities
              Incorporated, as representative of the Underwriters named therein

         1.2  Guaranty of EquiVantage Inc. dated December 15, 1997 relating to
              performance of certain obligations of EquiVantage Acceptance
              Corp. 

         4.1  Pooling and Servicing Agreement dated as of December 1, 1997
              among EquiVantage Acceptance Corp., EquiVantage Inc. and Norwest
              Bank Minnesota, National Association

         4.2  Surety Bond effective December 15, 1997 issued by Financial
              Guaranty Insurance Company relating to EquiVantage Home Equity
              Loan Trust 1997-4

         4.3  Master Loan Transfer Agreement dated as of December 1, 1997
              between EquiVantage Acceptance Corp. and EquiVantage Inc.

         4.4  Conveyance Agreement dated as of December 1, 1997 between
              EquiVantage Acceptance Corp. and EquiVantage Inc.

         8.1  Opinion of Andrews & Kurth L.L.P. as to tax matters

        23.1  Consent of Andrews & Kurth L.L.P. (included in Exhibit 8.1)

                                      21


<PAGE>
                                      SIGNATURES


    Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.


                             EQUIVANTAGE ACCEPTANCE CORP.


                             By:  /s/ Elizabeth Folk                           
                                  ------------------------
                                     Elizabeth Folk
                                     Senior Vice President



Date:  December 29, 1997

                                      22

<PAGE>
                                  INDEX TO EXHIBITS

Exhibit            
Number                       Exhibit
- -------                      -------

    1.1            Underwriting Agreement dated November 25, 1997 between
                   EquiVantage Acceptance Corp. and Prudential Securities
                   Incorporated, as representative of the Underwriters named
                   therein

    1.2            Guaranty of EquiVantage Inc. dated December 15, 1997
                   relating to performance of certain obligations of
                   EquiVantage Acceptance Corp.

    4.1            Pooling and Servicing Agreement dated as of December 1, 1997
                   among EquiVantage Acceptance Corp., EquiVantage Inc. and
                   Norwest Bank Minnesota, National Association

    4.2            Surety Bond effective December 15, 1997 issued by Financial
                   Guaranty Insurance Company relating to EquiVantage Home
                   Equity Loan Trust  1997-4

    4.3            Master Loan Transfer Agreement dated as of December 1, 1997
                   between EquiVantage Acceptance Corp. and EquiVantage Inc.

    4.4            Conveyance Agreement dated as of December 1, 1997 between
                   EquiVantage Acceptance Corp. and EquiVantage Inc.

    8.1            Opinion of Andrews & Kurth L.L.P. as to tax matters

    23.1           Consent of Andrews & Kurth L.L.P. (included in Exhibit 8.1)

                                      23



<PAGE>




                                           




                                UNDERWRITING AGREEMENT



                                       between


                             EQUIVANTAGE ACCEPTANCE CORP.


                                         and


                         PRUDENTIAL SECURITIES INCORPORATED,
                        as Representative of the Underwriters






                      EquiVantage Home Equity Loan Trust 1997-4
              Home Equity Loan Asset-Backed Certificates, Series 1997-4
                                           




November 25, 1997 

<PAGE>

                                  TABLE OF CONTENTS

                                                                            Page

SECTION I.  Representations and Warranties of the Company......................3
SECTION II.  Purchase and Sale.................................................7
SECTION III.  Delivery and Payment.............................................7
SECTION IV.  Offering by the Underwriters......................................8
SECTION V.  Covenants of the Company..........................................11
SECTION VI.  Conditions to the Underwriters' Obligations......................14
SECTION VII.  Payment of Expenses.............................................26
SECTION VIII.  Indemnification and Contribution...............................27
SECTION IX.  Representations, Warranties and Agreements to Survive Delivery...30
SECTION X.  Default by an Underwriter.........................................30
SECTION XI.  Termination of Agreement.........................................31
SECTION XII.  Notices.........................................................31
SECTION XIII.  Persons Entitled to the Benefit of this Agreement..............31
SECTION XIV.  Survival........................................................32
SECTION XV.  Definition of the Term "Business Day"............................32
SECTION XVI.  Governing Law; Submission to Jurisdiction.......................32
SECTION XVII.  Counterparts...................................................32
SECTION XVIII.  Headings......................................................32
SECTION XIX.  Amendments and Waivers..........................................32


<PAGE>

                                                               November 25, 1997



                                UNDERWRITING AGREEMENT


Prudential Securities Incorporated
First Union Capital Markets Corp.
c/o Prudential Securities Incorporated,
    as Representative of the Underwriters
    named in Schedule II hereto
One New York Plaza
New York, New York  10292

Ladies and Gentlemen:

    EquiVantage Acceptance Corp., a Delaware corporation (the "Company"),
hereby confirms its agreement to sell to Prudential Securities Incorporated and
First Union Capital Markets Group (the "Underwriters") the Home Equity Loan
Asset-Backed Certificates, Series 1997-4, of the classes, and in the respective
original principal amounts or notional amounts, as the case may be, set forth in
Schedule I hereto (the "Offered Certificates"), evidencing fractional, undivided
beneficial ownership interests in the EquiVantage Home Equity Loan Trust 1997-4
(the "Trust") consisting of two segregated pools of fixed-rate and
adjustable-rate closed-end home equity mortgage loans secured by first or junior
mortgages or deeds of trust on one- to four-family residential properties (the
"Home Equity Loans") and related property (collectively, the "Trust Fund").  The
Underwriters are purchasing, severally, only the Offered Certificates set forth
opposite their names in Schedule II, except that the amounts purchased by the
Underwriters may change in accordance with Section X of this Agreement. 
Prudential Securities Incorporated is acting as representative of the
Underwriters and in such capacity is hereafter referred to as the
"Representative".  The Home Equity Loans will be acquired by the Company from
EquiVantage Inc., a Delaware corporation ("EquiVantage Inc."), pursuant to a
transfer agreement, dated as of December 1, 1997 (the "Master Loan Transfer
Agreement"), and the related conveyance agreement, dated as of December 1, 1997
(the "Conveyance Agreement" and, together with the Master Loan Transfer
Agreement, the "Purchase Agreements").  The Home Equity Loans will be of the
type and will have the characteristics described in the Prospectus Supplement
(hereinafter defined), subject to the variances, ranges, minimums and maximums
set forth in the Prospectus Supplement, and will have the aggregate principal
balance set forth in the Prospectus Supplement, subject to an upward or downward
variance in principal balance not to exceed the percentage set forth in the
Prospectus Supplement, the precise aggregate principal balance within such range
to be determined by the Company in its sole discretion.


<PAGE>


    The Trust, which will issue the Offered Certificates, together with other
classes of certificates not being sold to the Underwriters hereunder (the
"Private Certificates" and, collectively with the Offered Certificates, the
"Certificates"), will be established under a pooling and servicing agreement,
dated as of December 1, 1997 (the "Pooling and Servicing Agreement"), among the
Company, as seller (in such capacity, the "Seller"), EquiVantage Inc., as
servicer (in such capacity, the "Servicer") and Norwest Bank Minnesota, N.A., as
trustee (the "Trustee").  A form of the Pooling and Servicing Agreement has been
filed as an exhibit to the Registration Statement (hereinafter defined).

    The Offered Certificates will have the benefit of a financial guaranty
insurance policy (the "Certificate Insurance Policy") issued by Financial
Guaranty Insurance Company (the "Certificate Insurer").  The Certificate
Insurance Policy will be issued pursuant to the insurance agreement, dated as of
December 1, 1997 (the "Insurance Agreement"), among the Certificate Insurer, the
Company and the Servicer.

    The Offered Certificates of each class will be issued in the minimum
denominations and will have the terms set forth in the Prospectus Supplement. 
Capitalized terms used but not otherwise defined herein shall have the meanings
ascribed to such terms in the Pooling and Servicing Agreement.

    The Company has prepared a registration statement on Form S-3 (No.
333-22343), including a prospectus, and has filed such registration statement
with the Securities and Exchange Commission (the "Commission") and has filed
with, or transmitted for filing to or shall promptly hereafter file with or
transmit for filing to the Commission a prospectus supplement (the "Prospectus
Supplement") specifically relating to the Offered Certificates pursuant to the
Securities Act of 1933, as amended (the "Securities Act") and the rules and
regulations (the "Rules and Regulations") of the Commission thereunder.  Copies
of the registration statement have been delivered by the Company to the
Representative.  As used herein, the term "Registration Statement" means such
registration statement, including the exhibits thereto, as amended to the date
of this Agreement.  The term "Base Prospectus" means the prospectus included in
the Registration Statement.  The term "Prospectus" means the Base Prospectus
together with the Prospectus Supplement.  As used herein, the terms
"Registration Statement", "preliminary prospectus" or "Prospectus" shall be
deemed to refer to and include the documents incorporated by reference therein
pursuant to Item 12 of Form S-3 under the Securities Act specifically relating
to the terms of the Certificates or the Trust, which documents were filed under
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), on or
before the date on which the Registration Statement, as amended, became
effective or the issue date of such preliminary prospectus or the date on which
the Prospectus is filed pursuant to Rule 424 of the Rules and Regulations, as
the case may be; and as used herein, the terms "amend", "amendment" or
"supplement" with respect to the Registration Statement, any preliminary
prospectus or the Prospectus shall be deemed to refer to and include the filing
of any document under the Exchange Act after the date on which the Registration
Statement became effective or the issue date of any preliminary prospectus or
the date on which the Prospectus is filed pursuant 

                                       2

<PAGE>


to Rule 424 of the Rules and Regulations, as the case may be, deemed to be 
incorporated therein by reference.

    SECTION I.  Representations and Warranties of the Company.  The Company
represents and warrants to, and agrees with, the Underwriters that:

    A.   The Registration Statement has become effective; no stop order
suspending the effectiveness of the Registration Statement is in effect and no
proceedings for such purpose are pending or, to the Company's knowledge,
threatened by the Commission.

    B.   The Registration Statement and the Prospectus, as of the date of the
Prospectus Supplement, conform, and the Registration Statement and the
Prospectus as revised, amended or supplemented and filed with the Commission
prior to the termination of the offering of the Offered Certificates, as of
their respective effective or issue dates, will conform, in all material
respects to the requirements of the Securities Act and the Rules and Regulations
applicable to such documents as of such respective dates; the Registration
Statement and the Prospectus as revised, amended or supplemented and filed with
the Commission as of the Closing Date (as defined herein) will conform in all
material respects to the requirements of the Securities Act and the Rules and
Regulations applicable to such documents as of the date hereof and as of the
Closing Date.  The Registration Statement, at the time it became effective, did
not contain any untrue statement of a material fact or omit to state a material
fact required to be stated therein or necessary to make the statements therein
not misleading.  The Prospectus as of the date of the Prospectus Supplement, and
the Prospectus as revised, amended or supplemented and filed prior to the
Closing Date, as of the Closing Date, will not contain any untrue statement of a
material fact or omit to state a material fact necessary in order to make the
statements therein, in the light of the circumstances under which they were
made, not misleading; provided, however, that the Company makes no
representation or warranty as to (1) information contained in or omitted from
the Prospectus or any revision or amendment thereof or supplement thereto in
reliance upon and in conformity with written information furnished to the
Company in writing by any Underwriter specifically for use in connection with
the preparation of the Prospectus or any revision or amendment thereof or
supplement thereto and (2) any information in any Computational Materials or ABS
Term Sheets (each as hereinafter defined) required to be provided by any
Underwriter to the Company pursuant to Section IV.B.  There are no contracts or
documents of the Company that are required to be filed as exhibits to the
Registration Statement pursuant to the Securities Act or the Rules and
Regulations that have not been so filed or incorporated by reference therein on
or prior to the effective date thereof other than such documents or materials,
if any, as any Underwriter delivers to the Company pursuant to Section IV.B
hereof for filing on Form 8-K.

    C.   Since the respective dates as of which information is given in the
Prospectus, there has not been any material adverse change, or any development
involving a prospective material adverse change, in the general affairs,
management, financial condition or results of 

                                       3

<PAGE>

operations of the Company, otherwise than as set forth or contemplated in the 
Prospectus as supplemented or amended as of the Closing Date.

    D.   The Company has been duly incorporated and is validly existing as a
corporation in good standing under the laws of the State of Delaware, is duly
qualified to do business and is in good standing as a foreign corporation in
each jurisdiction in which its ownership or lease of property or the conduct of
its business requires such qualification; the Company has all power and
authority necessary to own or hold its properties, to conduct the business in
which it is engaged and to enter into and perform its obligations under this
Agreement, the Pooling and Servicing Agreement, the Insurance Agreement and the
Purchase Agreements and to cause the Certificates to be issued.

    E.   There are no actions, proceedings or investigations pending with
respect to which the Company has received service of process before or
threatened by any court, administrative agency or other tribunal to which the
Company is a party or of which any of its properties is the subject (a) that if
determined adversely to the Company would have a material adverse effect on the
business or financial condition of the Company, (b) asserting the invalidity of
this Agreement, the Pooling and Servicing Agreement, the Insurance Agreement,
the Purchase Agreements or the Certificates, (c) seeking to prevent the issuance
of the Certificates or the consummation by the Company of any of the
transactions contemplated by this Agreement, the Pooling and Servicing
Agreement, the Insurance Agreement or the Purchase Agreements, as the case may
be, (d) that might individually or in the aggregate materially and adversely
affect the performance by the Company of its obligations under, or the validity
or enforceability of, this Agreement, the Pooling and Servicing Agreement, the
Insurance Agreement, the Purchase Agreements or the Certificates or (e) that
might adversely affect the federal income tax attributes of the Certificates as
described in the Prospectus.

    F.   This Agreement has been duly authorized, executed and delivered by the
Company.  At or prior to the Closing Date, the Pooling and Servicing Agreement,
the Insurance Agreement and the Purchase Agreements will have been duly
authorized, executed and delivered by the Company and will conform in all
material respects to the descriptions thereof contained in the Prospectus. 
Assuming the valid execution and delivery thereof by the other parties thereto,
this Agreement constitutes, and the Pooling and Servicing Agreement and the
Insurance Agreement, will constitute, legal, valid and binding instruments
enforceable against the Company in accordance with their respective terms,
subject as to enforceability to (x) applicable bankruptcy, reorganization,
insolvency, moratorium or other similar laws affecting creditors' rights
generally, (y) general principles of equity (regardless of whether enforcement
is sought in a proceeding in equity or at law), and (z) with respect to rights
of indemnity under this Agreement and the Insurance Agreement, limitations of
public policy under applicable securities laws.

    G.   The execution, delivery and performance of this Agreement, the Pooling
and Servicing Agreement, the Insurance Agreement and the Purchase Agreements by
the Company 


                                       4

<PAGE>


and the consummation of the transactions contemplated hereby and thereby, 
compliance with the provisions thereof and the issuance and delivery of the 
Certificates do not and will not conflict with or result in a breach or 
violation of any of the terms or provisions of, or constitute a default 
under, any indenture, mortgage, deed of trust, loan agreement or other 
agreement or instrument to which the Company is a party, by which the Company 
is bound or to which any of the properties or assets of the Company or any of 
its subsidiaries is subject, which breach or violation would have a material 
adverse effect on the business, operations or financial condition of the 
Company, nor will such actions result in any violation of the provisions of 
the charter documents or the by-laws of the Company or any statute or any 
order, rule or regulation of any court or governmental agency or body having 
jurisdiction over the Company or any of its properties or assets, which 
breach or violation would have a material adverse effect on the business, 
operations or financial condition of the Company.  The Company is not a party 
to, bound by or in breach or violation of any indenture or other agreement or 
instrument, or subject to or in violation of any statute, order, rule or 
regulation of any court, governmental agency or body or other tribunal having 
jurisdiction over the Company, which materially and adversely affects, or is 
reasonably likely in the future to materially and adversely affect, (i) the 
ability of the Company to perform its obligations under this Agreement, the 
Pooling and Servicing Agreement and the Insurance Agreement or (ii) the 
business, operations, results of operations, financial position, income, 
properties or assets of the Company.

    H.   The Company has no reason to know that KPMG Peat Marwick LLP are not
independent public accountants with respect to the Company as required by the
Securities Act and the Rules and Regulations.

    I.   The direction by the Company to the Trustee to execute, authenticate,
issue and deliver the Certificates has been duly authorized by the Company and,
assuming the Trustee has been duly authorized to do so, when executed,
authenticated, issued and delivered by the Trustee in accordance with the
Pooling and Servicing Agreement, the Certificates will be validly issued and
outstanding and will be entitled to the benefits provided by the Pooling and
Servicing Agreement.

    J.   No consent, approval, authorization, order, registration or
qualification of or with any court or governmental agency or body of the United
States is required for the issuance of the Certificates and the sale of the
Offered Certificates to the Underwriters, or the consummation by the Company of
the other transactions contemplated by this Agreement, the Pooling and Servicing
Agreement, the Insurance Agreement or the Purchase Agreements, except such
consents, approvals, authorizations, registrations or qualifications as may be
required under state securities or "blue sky" laws in connection with the
purchase and distribution of the Offered Certificates by the Underwriters or as
have been obtained.

    K.   The Company possesses all material licenses, certificates, authorities
or permits issued by the appropriate state, federal or foreign regulatory
agencies or bodies necessary to conduct the business now conducted by it and as
described in the Prospectus, and there are no 

                                       5

<PAGE>

proceedings pending with respect to which the Company has received service of 
process or, to the best knowledge of the Company, threatened relating to the 
revocation or modification of any such license, certificate, authority or 
permit that if decided adversely to the Company would, singly or in the 
aggregate, materially and adversely affect the conduct of its business, 
operations or financial condition.

    L.   At the time of execution and delivery of the Pooling and Servicing
Agreement by the parties thereto, the Company will:  (i) have good title to the
Home Equity Loans being conveyed by the Company, in its capacity as Seller
thereunder, to the Trust pursuant to the terms of the Pooling and Servicing
Agreement, free and clear of any lien, mortgage, pledge, charge, encumbrance,
adverse claim or other security interest (collectively, "Liens"), except to the
extent permitted in the Pooling and Servicing Agreement; (ii) not have assigned
to any person any of its right or title in the Home Equity Loans, in the Pooling
and Servicing Agreement or in the Certificates being issued pursuant thereto;
and (iii) have the power and authority, in its capacity as Seller thereunder, to
convey its interest in the Home Equity Loans to the Trust pursuant to the terms
of the Pooling and Servicing Agreement and to sell the Offered Certificates to
the Underwriters.  Upon execution and delivery of the Pooling and Servicing
Agreement by the Trustee, the Trust will have acquired beneficial ownership of
all of the Company's right, title and interest in and to the Home Equity Loans
free of Liens other than Liens permitted by the Pooling and Servicing Agreement.
Upon payment by and delivery to the Underwriters of the Offered Certificates,
the Underwriters will have good title to the Offered Certificates, free of any
Liens other than Liens permitted by the Pooling and Servicing Agreement.

    M.   As of the Cut-off Date, each of the Home Equity Loans will meet the
eligibility criteria described in the Prospectus and will conform to the
descriptions thereof contained in the Prospectus in all material respects.

    N.   The Pooling and Servicing Agreement is not required to be qualified
under the Trust Indenture Act of 1939, as amended, and the Trust created thereby
is not required to be registered thereunder, and the Company is not an
"investment company" as such term is defined, under the Investment Company Act
of 1940, as amended (the "1940 Act").

    O.   At the Closing Date, the Offered Certificates will conform in all
material respects to the descriptions thereof contained in the Prospectus.  The
Offered Certificates will be duly and validly authorized and, when duly and
validly executed, authenticated, issued and delivered in accordance with the
Pooling and Servicing Agreement and sold to the Underwriters as provided herein,
will be validly issued and outstanding and entitled to the benefits of the
Pooling and Servicing Agreement.

    P.   Any taxes, fees and other governmental charges in connection with the
execution, delivery and issuance of this Agreement, the Pooling and Servicing
Agreement, the Insurance Agreement and the Certificates have been paid or will
be paid at or prior to the Closing Date, except for fees for recording
assignments of the Home Equity Loans to the Trustee pursuant to 


                                       6

<PAGE>


the Pooling and Servicing Agreement that have not yet been completed, which 
fees will be paid by or on behalf of the Company in accordance with the 
Pooling and Servicing Agreement.

    Q.   At the Closing Date, each of the representations and warranties of the
Company set forth in the Pooling and Servicing Agreement and the Insurance
Agreement will be true and correct in all material respects.

    R.   The transfer of the Home Equity Loans to the Trust at the Closing Date
will be treated by the Company for financial accounting and reporting purposes
as a sale of assets and not as a pledge of assets to secure debt.

    S.   The Company is not aware of (i) any request by the Commission for any
further amendment of the Registration Statement or the Prospectus or for any
additional information or (ii) any notification with respect to the suspension
of the qualification of the Certificates for sale in any jurisdiction or the
initiating or threatening of any proceeding for such purpose.

    Any certificate signed by an officer of the Company and delivered to the
Representative or counsel for the Underwriters in connection with an offering of
the Offered Certificates shall be deemed, and shall state that it is, a
representation and warranty as to the matters covered thereby to each person to
whom the representations and warranties in this Section I are made.

    SECTION II.  Purchase and Sale.  Subject to the terms and conditions and in
reliance upon the representations and warranties herein set forth, the Company
agrees to instruct the Trustee to issue the Offered Certificates and agrees to
sell, and each Underwriter agrees (except as provided in Sections X and XI
hereof), severally and not jointly, to purchase from the Company, the respective
principal amount of Offered Certificates set forth opposite its name in Schedule
II hereto, at the respective price, plus interest accrued, if any, at the
related pass-through rate on the aggregate original principal amount or notional
amount thereof from the date specified in Schedule I to, but not including, the
Closing Date, for each such class set forth therein.

    SECTION III.  Delivery and Payment.  The Offered Certificates shall be
delivered at the office and on the date and time specified in Schedule I
attached hereto, which place, date and time may be changed by agreement between
the Representative and the Company (such date and time of delivery of and
payment for such Offered Certificates being referred to herein as the "Closing
Date").  Delivery of the Offered Certificates shall be made to the
Representative for the accounts of the Underwriters through The Depository Trust
Company against payment of the purchase price thereof to or upon the order of
the Company by wire transfer in immediately available funds.

                                       7

<PAGE>


    SECTION IV.  Offering by the Underwriters.

    A.   It is understood that, subject to the terms and conditions hereof, the
Underwriters propose to offer the Offered Certificates for sale as set forth in
the Prospectus and that the Underwriters will not offer, sell or otherwise
distribute the Offered Certificates (except for the sale thereof in exempt
transactions) in any state in which the Offered Certificates are not exempt from
registration under "blue sky" or state securities laws (except where the Offered
Certificates will have been qualified for offering and sale at the
Representative's direction under such "blue sky" or state securities laws).

    B.   It is understood that the Underwriters may prepare and provide to
prospective investors certain Computational Materials and ABS Term Sheets in
connection with the offering of the Offered Certificates, subject to the
following conditions:

         1.   In connection with the use of Computational Materials, the
    Underwriters shall comply with all applicable requirements of the No-Action
    Letter, dated May 20, 1994, issued by the Division of Corporation Finance
    of the Commission to Kidder, Peabody Acceptance Corporation I, Kidder,
    Peabody & Co. Incorporated and Kidder Structured Asset Corporation, as made
    applicable to other issuers and underwriters by the Division of Corporation
    Finance of the Commission in response to the request of the Public
    Securities Association ("PSA"), dated May 24, 1994 (collectively, the
    "Kidder/PSA Letters"), as well as the PSA Letter referred to below.  In
    connection with the use of ABS Term Sheets, the Underwriters shall comply
    with all applicable requirements of the No-Action Letter, dated February
    17, 1995, issued by the Division of Corporation Finance to the Commission
    to PSA (the "PSA Letter" and, together with the Kidder/PSA Letters, the
    "No-Action Letters").

         2.   The term "Computational Materials" as used herein shall have the
    meaning given to such term in the No-Action Letters, but shall include only
    those Computational Materials that have been prepared or delivered to
    prospective investors by or at the direction of the Underwriters.  The
    terms "ABS Term Sheets", "Collateral Term Sheets" and "Structural Term
    Sheets" as used herein shall have the meanings given to such terms in the
    PSA Letter, but shall include only those ABS Term Sheets, Collateral Term
    Sheets or Structural Term Sheets that have been prepared or delivered to
    prospective investors by or at the direction of the Underwriters.

         3.   All Computational Materials and ABS Term Sheets provided to
    prospective investors that are required to be filed pursuant to the
    No-Action Letters shall bear a legend on each page in a form previously
    agreed upon by the Company and the Underwriters.

         4.   Any Computational Materials and ABS Term Sheets are subject to
    review by and approval of the Company prior to their distribution to any
    prospective investors 

                                       8

<PAGE>

    and a copy of such Computational Materials and ABS     Term Sheets as are 
    delivered to prospective investors shall, in addition to     the foregoing 
    delivery requirements, to be delivered to the Company simultaneously with
    delivery to prospective investors.

         5.   The Underwriters shall provide to the Company, for filing on Form
    8-K as provided in Section V.N, five copies (in such format as required by
    the Company) of all Computational Materials and ABS Term Sheets that are
    required to be filed with the Commission pursuant to the No-Action Letters. 
    Each delivery of Computational Materials or ABS Term Sheets to the Company
    pursuant to this paragraph shall be effected by delivering four copies of
    such material to counsel for the Company on behalf of the Company and one
    copy of such materials to the Company.  The Underwriters may provide copies
    of the foregoing in a consolidated or aggregate form that includes all
    information required to be filed.  All Computational Materials and ABS Term
    Sheets described in this Section must be provided to the Company not later
    than 10:00 a.m. New York time on the Business Day before the date on which
    filing thereof is required pursuant to the terms of this Agreement.  Each
    Underwriter agrees that it will not provide to any investor or prospective
    investor in the Offered Certificates any Computational Materials or ABS
    Term Sheets on or after the day on which Computational Materials and ABS
    Term Sheets are required to be provided to the Company pursuant to this
    Section (other than copies of Computational Materials or ABS Term Sheets
    previously submitted to the Company in accordance with this Section for
    filing pursuant to Section V.N), unless such Computational Materials or ABS
    Term Sheets are preceded or accompanied by the delivery of a Prospectus to
    such investor or prospective investor.

         6.   All information included in the Computational Materials and ABS
    Term Sheets shall be generated based on substantially the same methodology
    and assumptions that are used to generate the information in the Prospectus
    Supplement as set forth therein; provided, however, that the Computational
    Materials and ABS Term Sheets may include information based on alternative
    methodologies or assumptions specified therein.  If any Computational
    Materials or ABS Term Sheets that are required to be filed were based on
    assumptions with respect to the Home Equity Loans that are incorrect, that
    differ from the final information about the Mortgage Pool in any material
    respect or on Certificate structuring terms that were revised in any
    material respect prior to the printing of the Prospectus, to the extent the
    Prospectus does not specifically correct such inaccuracies, the
    Underwriters shall prepare revised Computational Materials or ABS Term
    Sheets, as the case may be, based on the final information about the
    Mortgage Pool and structuring assumptions, circulate such revised
    Computational Materials or ABS Term Sheets, as the case may be, to all
    recipients of the preliminary versions thereof that indicated orally to an
    Underwriter that they would purchase all or any portion of the Offered
    Certificates and include such revised Computational Materials or ABS Term
    Sheets (marked "as revised") in the materials delivered to the Company
    pursuant to Section IV.B.5.

                                       9

<PAGE>


         7.   The Company shall not be obligated to file any Computational
    Materials or ABS Term Sheets that (i) in the reasonable determination of
    the Company and the Underwriters are not required to be filed pursuant to
    the No-Action Letters or (ii) have been determined to contain any material
    error or omission, provided that, at the request of an Underwriter, the
    Company will file Computational Materials or ABS Term Sheets that contain a
    material error or omission if clearly marked "superseded by materials dated
    _________" and accompanied by corrected Computational Materials or ABS Term
    Sheets that are marked "material previously dated ____________, as
    corrected".  In the event that at any time when a prospectus relating to
    the Offered Certificates is required to be delivered under the Securities
    Act, any Computational Materials or ABS Term Sheets are determined, in the
    reasonable judgement of the Company or the Underwriters to contain a
    material error or omission, the applicable Underwriter shall prepare a
    corrected version of such Computational Materials or ABS Term Sheets, shall
    circulate such corrected version of such Computational Materials or ABS
    Term Sheets to all recipients of the prior version thereof that either
    indicated orally to such Underwriter that they would purchase all or any
    portion of the Offered Certificates, or actually purchased all or any
    portion thereof, and shall deliver copies of such corrected Computational
    Materials or ABS Term Sheets (marked "as corrected") to the Company for
    filing with the Commission in a subsequent Form 8-K submission (subject to
    the Company's obtaining an accountant's comfort letter in respect of such
    corrected Computational Materials or ABS Term Sheets, which shall be at the
    expense of the applicable Underwriter or Underwriters).

    C.   Each Underwriter represents and warrants and agrees with the Company
that, as of the date hereof and as of the Closing Date, that:  (i) the
Computational Materials and ABS Term Sheets furnished to the Company pursuant to
Section IV.B.5 constitute (either in original, aggregated or consolidated form)
all of the materials furnished to prospective investors by the Underwriter prior
to the time of delivery thereof to the Company that are required to be filed
with the Commission with respect to the Offered Certificates in accordance with
the No-Action Letters, and such Computational Materials and ABS Term Sheets
comply with the requirements of the No-Action Letters; (ii) on the date any such
Computational Materials and ABS Term Sheets with respect to such Certificates
(or any written or electronic materials furnished to prospective investors on
which the Computational Materials and ABS Term Sheets are based) were last
furnished to each prospective investor and on the date of delivery thereof to
the Company pursuant to Section IV.B.5 and on the related Closing Date, such
Computational Materials and ABS Term Sheets (or materials) were accurate in all
material respects when read in conjunction with the Prospectus (taking into
account the assumptions explicitly set forth in the Computational Materials),
except to the extent of any errors therein that are caused by errors in the
Mortgage Pool information provided to the Underwriters by the Company; (iii) the
Underwriters have not and will not represent to potential investors that any
Computational Materials or ABS Term Sheets were prepared or disseminated on
behalf of the Company; and (iv) all Computational Materials and ABS Term Sheets
(or underlying materials distributed to prospective investors on which the
Computational Materials and ABS Term Sheets were based) 

                                      10

<PAGE>

contained and will contain the legend in the form previously agreed upon by 
the Company and the Underwriters as required by Section IV.B.3.

         Notwithstanding the foregoing, the Underwriters make no representation
or warranty as to whether any Computational Materials or ABS Term Sheets (or any
written or electronic materials furnished to prospective investors on which the
Computational Materials or ABS Term Sheets are based) included or will include
any inaccurate statement resulting directly from any error contained in the
Mortgage Pool information provided to the Underwriters by the Company.

    D.   Each Underwriter that delivers any Computational Materials and ABS
Term Sheets to the Company shall deliver to the Company a certificate, dated as
of the date hereof, to the effect that the representations and warranties of the
Underwriter contained in this Section IV are true and correct as of such date. 
If an Underwriter does not provide any Computational Materials or ABS Term
Sheets to the Company pursuant to Section IV.B.4, the Underwriter shall be
deemed to have represented, as of the Closing Date, that it did not provide any
prospective investors with any information in written or electronic form in
connection with the offering of the Offered Certificates that is required to be
filed with the Commission in accordance with the No-Action Letters, and the
Underwriter shall provide the Company with a certification to that effect on the
Closing Date.

    SECTION V.  Covenants of the Company.  The Company agrees as follows:

    A.   To prepare the Prospectus in a form approved by the Underwriters and
to transmit such Prospectus to the Commission for filing pursuant to Rule 424(b)
of the Rules and Regulations by means reasonably calculated to result in filing
with the Commission pursuant to said rule and, if necessary, within 15 days
after the initial issuance of the Offered Certificates or, in the case of a
series of Certificates including a "forward purchase commitment," within 15 days
of the end of the related acquisition period, to transmit for filing with the
Commission a report on Form 8-K for purposes of filing the Pooling and Servicing
Agreement, and will promptly advise the Underwriters when the Prospectus is so
filed.

    B.   To file promptly with the Commission any amendment to the Registration
Statement or the Prospectus or any supplement to the Prospectus that may, in the
judgment of the Company or the Underwriters, be required by the Securities Act
or requested by the Commission, but to make no further amendment or any revision
of or supplement to the Registration Statement or to the Prospectus prior to the
Closing Date (other than any such amendment, revision or supplement that does
not relate to the Offered Certificates), except as otherwise permitted herein.

    C.   To furnish the Representative and counsel for the Underwriters, prior
to filing with the Commission, and to obtain the consent of the Representative
for the filing of the following documents relating to the Certificates:  (i)
amendment to the Registration Statement or 

                                       11

<PAGE>

supplement to the Prospectus, or document incorporated by reference in the 
Prospectus, or (ii) the Prospectus pursuant to Rule 424 of the Rules and 
Regulations.

    D.   Prior to the termination of the offering of the Offered Certificates,
to promptly advise the Representative (i) when any amendment to the Registration
Statement has been filed or has become effective or any revision of or
supplement to the Prospectus has been so filed (unless such amendment, revision
or supplement does not relate to the Offered Certificates), (ii) of any request
by the Commission of any amendment of the Registration Statement or the
Prospectus or for any additional information (unless such request for additional
information does not relate to the Offered Certificates), (iii) of any written
notification received by the Company of the suspension of qualification of the
Offered Certificates for sale in any jurisdiction or the initiation or
threatening of any proceeding for such purpose and (iv) of the issuance by the
Commission of any stop order suspending the effectiveness of the Registration
Statement or the institution or, to the knowledge of the Company, the
threatening of any proceeding for that purpose.  The Company will use its best
efforts to prevent the issuance of any such stop order and, if issued, to obtain
as soon as possible the withdrawal thereof.

    E.   To file promptly all reports and any definitive proxy or information
statements required to be filed by the Company with the Commission pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Exchange Act subsequent to the date of
the Prospectus and for so long as the delivery of a prospectus is required in
connection with the offering or sale of the Offered Certificates.

    F.   To furnish promptly to the Underwriters and to counsel for the
Underwriters, without charge, conformed copies of the Registration Statement as
originally filed with the Commission and of each amendment thereto filed with
the Commission (including exhibits) and, so long as delivery of a prospectus
relating to the Offered Certificates is required under the Securities Act, as
many copies of the Prospectus and any revisions or amendments thereof or
supplements thereto as may be reasonably requested.

    G.   If at any time when a prospectus relating to the Offered Certificates
is required to be delivered under the Securities Act (i) any event occurs as a
result of which the Prospectus as then amended or supplemented would include any
untrue statement of a material fact or omit to state any material fact necessary
in order to make the statements therein, in the light of the circumstances under
which they were made when such Prospectus is delivered, not misleading, or (ii)
it shall be necessary to revise, amend or supplement the Prospectus or to file
under the Exchange Act any document incorporated by reference in the Prospectus
in order to comply with the Securities Act, the Rules and Regulations or the
Exchange Act, to notify the Underwriters and, upon an Underwriter's request, to
prepare and file with the Commission a revision, amendment or supplement that
will correct such statement or omission or effect such compliance, and to
furnish without charge to the Underwriters as many copies as the Underwriters
may from time to time reasonably request of an amended Prospectus or a

                                      12

<PAGE>



supplement to the Prospectus that corrects such statement or omission or effects
such compliance.

    H.   To make generally available to holders of the Offered Certificates as
soon as practicable, but in any event not later than 90 days after the close of
the period covered thereby, a statement of earnings of the Trust (which need not
be audited) complying with Section 11(a) of the Securities Act and the Rules and
Regulations (including, at the option of the Company, Rule 158) and covering a
period of at least twelve consecutive months beginning not later than the first
day of the first fiscal quarter following the Closing Date.

    I.   To use its best efforts, in cooperation with the Underwriters, to
qualify the Offered Certificates for offering and sale under the applicable
securities laws of such states and other jurisdictions of the United States or
elsewhere as the Underwriters may designate, and maintain or cause to be
maintained such qualifications in effect for as long as may be required for the
distribution of the Offered Certificates.  The Company will file or cause the
filing of such statements and reports as may be required by the laws of each
jurisdiction in which the Offered Certificates have been so qualified.

    J.   So long as the Offered Certificates shall be outstanding, to cause the
Trustee, pursuant to the Pooling and Servicing Agreement, to deliver to the
Underwriters as soon as such statements are furnished to the Trustee:  (i) the
annual statement as to compliance delivered to the Trustee pursuant to the
Pooling and Servicing Agreement; (ii) the annual statement of a firm of
independent public accountants furnished to the Trustee pursuant to the Pooling
and Servicing Agreement; (iii) each report of the Company regarding the Offered
Certificates filed with the Commission under the Exchange Act or mailed to the
holders of the Offered Certificates; and (iv) from time to time, any other
information concerning the Trust filed with any government or regulatory
authority that is otherwise publicly available, as the Representative may
reasonably request.

    K.   To apply the net proceeds from the sale of the Offered Certificates in
the manner set forth in the Prospectus.

    L.   During a period of seven calendar days from the Closing Date, neither
the Company nor any trust established, directly or indirectly, by the Company
will, without the Representative's prior written consent (which consent shall
not be unreasonably withheld), offer or sell mortgage pass-through certificates
backed by mortgage loans, except pursuant to this Agreement.

    M.   To enter into the applicable agreements to which it is a party
pursuant to the Pooling and Servicing Agreement, on or prior to the Closing
Date, and to cause to be delivered to the Trustee the Insurance Policy issued by
the Certificate Insurer.

                                      13

<PAGE>


    N.   To cause any Computational Materials with respect to the Certificates
that are delivered to the Company as provided in Section IV.B.5 to be filed with
the Commission on a Current Report on Form 8-K at or before the time of filing
of the Prospectus pursuant to Rule 424(b) under the Securities Act; to cause any
ABS Term Sheets with respect to the Certificates that are delivered to the
Company as provided in Section IV.B.5 to be filed with the Commission on one or
more Current Reports on Form 8-K (i) at or before the time of filing of the
Prospectus pursuant to Rule 424(b) of the Rules and Regulations in the case of
Structural Term Sheets, and (ii) within two Business Days of first use in the
case of Collateral Term Sheets.  Prior to any such filing of Computational
Materials or ABS Term Sheets (other than any Collateral Term Sheets that are not
based on Mortgage Pool information provided to the Underwriters by the Company)
by the Company, however, the Underwriters must comply with their obligations
pursuant to Section IV.B and the Company must receive a letter from KPMG Peat
Marwick LLP, certified public accountants, satisfactory in form and substance to
the Company and its counsel, to the effect that such accountants have performed
certain specified procedures, all of which have been agreed to by the Company,
as a result of which they determined that all information that is included in
the Computational Materials and ABS Term Sheets (if any) provided by the
Underwriters to the Company for filing on Form 8-K, as provided in Section IV.B
and this Section V.N, is accurate except as to such matters that are not deemed
by the Company to be material.  The foregoing letter shall be at the expense of
the Company.  The Company shall file any corrected Computational Materials or
ABS Term Sheets described in Section IV.B.7 as soon as practicable following
receipt thereof.

    SECTION VI.  Conditions to the Underwriters' Obligations.  The obligations
of the Underwriters to purchase the Offered Certificates pursuant to this
Agreement are subject to:  (i) the accuracy in all material respects of the
representations and warranties on the part of the Company herein contained as of
the date hereof and as of the Closing Date; (ii) the performance in all material
respects by the Company of all of its obligations hereunder; (iii) the accuracy
of the statements of the Company made in any certificate or other document
delivered pursuant to the provisions hereof; and (iv) the following conditions
as of the Closing Date:

    A.   The Underwriters shall have received confirmation of the effectiveness
of the Registration Statement.  No stop order suspending the effectiveness of
the Registration Statement or any part thereof shall have been issued and no
proceeding for that purpose shall have been initiated or, to the Company's
knowledge, threatened by the Commission.  Any request of the Commission for
inclusion of additional information in the Registration Statement or the
Prospectus shall have been complied with.  The Prospectus shall have been filed
or transmitted for filing by means reasonably calculated to result in a filing
with the Commission pursuant to Rule 424(b) of the Rules and Regulations.

    B.   The Underwriters shall not have discovered and disclosed to the
Company on or prior to the Closing Date that the Registration Statement or any
amendment or supplement thereto contains an untrue statement of a fact or omits
to state a fact that, in the opinion of counsel for the Underwriters, is
material and is required to be stated therein or is necessary 

                                      14

<PAGE>



to make the statements therein not misleading, and the Underwriters shall not 
have discovered and disclosed to the Company on or prior to the Closing Date 
that the Prospectus or any amendment or supplement thereto contains an untrue 
statement of a fact or omits to state a fact that, in the opinion of counsel 
for the Underwriters, is material and is necessary to make the statements 
therein not misleading in light of the circumstances under which they were 
made.

    C.   All corporate proceedings and other legal matters relating to the
authorization, form and validity of this Agreement, the Pooling and Servicing
Agreement, the Insurance Agreement, the Purchase Agreements, the Certificates,
the Registration Statement and the Prospectus, and all other legal matters
relating to this Agreement and the transactions contemplated hereby, shall be
satisfactory in all respects to counsel for the Underwriters; the Company shall
have furnished to such counsel all documents and information that they may
reasonably request to enable them to pass upon such matters.  The Representative
shall have received the Pooling and Servicing Agreement and the Offered
Certificates in form and substance satisfactory to the Representative, duly
executed by all signatories required pursuant to the respective terms thereof.

    D.   The Company shall have furnished to the Underwriters a written
opinion, dated the Closing Date, of Andrews & Kurth L.L.P., counsel to the
Company, addressed to the Underwriters, in form and substance satisfactory to
the Underwriters, to the effect that:

         1.   The Pooling and Servicing Agreement, the Insurance Agreement and
    the Purchase Agreements, assuming the due authorization, execution and
    delivery by parties thereto other than the Company and the Servicer,
    constitute the legal, valid and binding obligations of the Company and the
    Servicer, as applicable, enforceable against the Company and the Servicer,
    as applicable, in accordance with their respective terms, except as
    enforcement thereof may be limited by (a) bankruptcy, insolvency,
    reorganization, liquidation, receivership, moratorium or other similar laws
    relating to or affecting creditors' rights generally or (b) general
    principles of equity or public policy, regardless of whether such
    enforceability is considered in a proceeding in equity or at law.

         2.   The execution and delivery of this Agreement have been duly
    authorized by all necessary corporate action of the Company and this
    Agreement has been duly executed and delivered by the Company.

         3.   Each Offered Certificate, when duly executed and authenticated as
    specified in the Pooling and Servicing Agreement and delivered pursuant to
    the Pooling and Servicing Agreement, will be validly issued and outstanding
    and entitled to the benefits of the Pooling and Servicing Agreement
    afforded by such Offered Certificate.

         4.   To the best knowledge of such counsel, no consent, approval,
    authorization or order of, registration or filing with, or notice to, any
    governmental 

                                      15

<PAGE>



    authority or court is required to be obtained for the
    execution, delivery and performance of this Agreement or any of the Pooling
    and Servicing Agreement, the Insurance Agreement or the Purchase Agreements
    or the consummation of any of the transactions contemplated thereby by the
    Company or the Servicer, as the case may be, except such as may be required
    under the "blue sky" or state securities laws of any jurisdiction in
    connection with the offering, sale or acquisition of the Offered
    Certificates, any recordations of the assignment of the Home Equity Loans
    to the Trustee (to the extent such recordations are required pursuant to
    the Pooling and Servicing Agreement) that have not yet been completed and
    such other approvals as have been obtained.

         5.   The conditions to the use by the Company of a registration
    statement on Form S-3 under the Securities Act, as set forth in the General
    Instructions to Form S-3, have been satisfied with respect to the
    Registration Statement and the Prospectus.

         6.   The Registration Statement and any amendments thereto have become
    effective under the Securities Act; to the best of such counsel's
    knowledge, no stop order suspending the effectiveness of the Registration
    Statement has been issued and not withdrawn and no proceedings for that
    purpose have been instituted or threatened and not terminated; and the
    Registration Statement, the Prospectus and each amendment or supplement
    thereto, as of their respective effective or issue dates (other than the
    Computational Materials, any ABS Term Sheets and any financial and
    statistical data included or incorporated by reference in the Registration
    Statement and the Prospectus, as to which such counsel need express no
    opinion), complied as to form in all material respects with the applicable
    requirements of the Securities Act and the Rules and Regulations, and such
    counsel does not know of any amendment to the Registration Statement
    required to be filed.

         7.   The statements set forth in the Base Prospectus under the
    captions "Description of the Securities" and "The Pooling and Servicing
    Agreement" and in the Prospectus Supplement under the captions "Description
    of the Certificates" and "The Pooling and Servicing Agreement," to the
    extent such statements purport to summarize certain provisions of the
    Certificates or of the Pooling and Servicing Agreement, are fair and
    accurate in all material respects.

         8.   The statements set forth in the Base Prospectus and the
    Prospectus Supplement, as the case may be, under the captions "ERISA
    Considerations," "Material Federal Income Tax Consequences," "Legal
    Investment Matters" and "Certain Legal Aspects of Mortgage Loans and
    Related Matters," to the extent that they constitute matters of federal law
    or legal conclusions with respect thereto, provide a fair and accurate
    summary of such law or legal conclusions.

                                      16

<PAGE>



         9.   The Pooling and Servicing Agreement, the Certificates and the
    Purchase Agreements conform in all material respects to the description
    thereof contained in the Prospectus.

         10.  The Pooling and Servicing Agreement is not required to be
    qualified under the Trust Indenture Act of 1939, as amended, and the Trust
    is not required to be registered under the 1940 Act.

         11.  To the best of such counsel's knowledge, there are no actions,
    proceedings or investigations pending that would adversely affect the
    status of the Trust as a REMIC.

         12.  Assuming that the Trustee causes certain assets of the Trust, as
    the Trustee has covenanted to do in the Pooling and Servicing Agreement, to
    be treated as one or more "real estate mortgage investment conduits"
    ("REMICs"), as such term is defined in the Internal Revenue Code of 1986,
    as amended (the "Code"), and the parties to the Pooling and Servicing
    Agreement comply with the terms thereof, such assets of the Trust will be
    treated as one or more REMICs, the Offered Certificates will be treated as
    the "regular interests" in a REMIC and a specified class of the Private
    Certificates will be treated as the "residual interest" in a REMIC. 
    Neither the Trust nor certain assets and accounts are subject to tax upon
    its income or assets by any taxing authority of the State of New York or
    the City of New York.

    Such counsel shall also have furnished to the Underwriters a written
statement, addressed to the Underwriters and dated the Closing Date, in form and
substance satisfactory to the Underwriters, to the effect that no facts have
come to the attention of such counsel that lead them to believe that:  (a) the
Registration Statement, at the time such Registration Statement became
effective, contained an untrue statement of a material fact or omitted to state
a material fact required to be stated therein or necessary to make the
statements therein misleading (except as to the financial, numerical,
statistical and quantitative information included in the Registration Statement
or incorporated by reference therein, as to which such counsel need not make any
statement); (b) the Prospectus, as of its date and as of the Closing Date,
contained or contains an untrue statement of a material fact or omitted or omits
to state a material fact necessary in order to make the statements therein, in
the light of the circumstances under which they were made, not misleading
(except as to the Computational Materials, ABS Term Sheets and the financial,
numerical, statistical and quantitative information included in the Prospectus
or incorporated by reference therein and statements in the Prospectus with
respect to the Certificate Insurer, as to which such counsel need not make any
statement); or (c) any document incorporated by reference in the Prospectus or
any further amendment or supplement to any such incorporated document made by
the Company prior to the Closing Date (other than any document filed at the
request of an Underwriter to the extent such document relates to Computational
Materials or ABS Term Sheets) contained, as of the time it became effective or
was filed with the Commission, as the case may be, an untrue statement of a
material fact or omitted to state a 

                                      17

<PAGE>


material fact necessary in order to make the statements therein, in the light 
of the circumstances under which they were made, not misleading.

    In rendering such opinion or making such statement, such counsel may rely,
as to matters of fact, on certificates of responsible officers of the Company. 
Such opinions and written statements may also assume the due authorization,
execution and delivery of the instruments and documents referred to therein by
the parties thereto other than the Company.  Such opinion may be qualified as an
opinion only on the corporate laws of the State of Delaware, the laws of the
State of New York and the federal laws of the United States.

    E.   The Underwriters shall have received the favorable opinion, dated the
Closing Date, of Andrews & Kurth L.L.P., counsel to the Company, addressed to
the Company and satisfactory to the Certificate Insurer, the nationally
recognized statistical rating organizations named in the Prospectus Supplement
(the "Rating Agencies") and the Underwriters, with respect to certain matters
relating to the transfer of the Home Equity Loans to the Company and from the
Company to the Trust, and such counsel shall have consented to reliance on such
opinion by the Certificate Insurer, the Rating Agencies and the Underwriters as
though such opinion had been addressed to each such party.

    F.   Karen S. Crawford, Esq., counsel to the Servicer, shall have furnished
to the Underwriters her written opinion, as counsel to the Servicer, addressed
to the Underwriters and the Company and dated the Closing Date, in form and
substance satisfactory to the Underwriters, to the effect that:

         1.   The Servicer is validly existing in good standing as a
    corporation under the laws of the State of Delaware.

         2.   The Servicer has full corporate power and authority to serve in
    the capacity of servicer of the related Home Equity Loans as contemplated
    in the Pooling and Servicing Agreement.

         3.   The Pooling and Servicing Agreement and the Insurance Agreement
    have been duly authorized, executed and delivered by the Servicer and,
    assuming the due authorization, execution and delivery of such agreements
    by the other parties thereto, constitute the legal, valid and binding
    agreements of the Servicer, enforceable against it in accordance with their
    terms, except as enforcement thereof may be limited by (x) bankruptcy,
    insolvency, reorganization, moratorium, receivership or other similar laws
    now or hereafter in effect relating to creditors' rights generally and (y)
    the qualification that the remedy of specific performance and injunctive
    and other forms of equitable relief may be subject to equitable defenses
    and to the discretion, with respect to such remedies, of the court before
    which any proceedings with respect thereto may be brought.

                                      18

<PAGE>

         4.   No consent, approval, authorization, order, registration or
    qualification of or with any court or governmental agency or body having
    jurisdiction over the Servicer is required for the consummation by the
    Servicer of the transactions contemplated by the Pooling and Servicing
    Agreement and the Insurance Agreement, except such consents, approvals,
    authorizations, registrations and qualifications as have been obtained.

         5.   The execution, delivery or performance by the Servicer of the
    Pooling and Servicing Agreement or the Insurance Agreement and the
    transactions contemplated thereby do not (A) conflict with or result in a
    breach of, or constitute a default under, (i) any term or provision of the
    charter documents or the by-laws of the Servicer; (ii) any term or
    provision of any material agreement, deed of trust, mortgage loan
    agreement, contract, instrument or indenture, or other agreement to which
    the Servicer is a party or is bound or to which any of the property or
    assets of the Servicer or any of its subsidiaries is subject; (iii) to the
    best of such counsel's knowledge, without independent investigation, any
    order, judgment, writ, injunction or decree of any court or governmental
    authority having jurisdiction over the Servicer; or (iv) any law, rule or
    regulation applicable to the Servicer; or (B) to the best of such counsel's
    knowledge, without independent investigation, result in the creation or
    imposition of any lien, charge or encumbrance upon the Trust or upon the
    Certificates.

         6.   There are no actions, proceedings or investigations pending with
    respect to which the Servicer has received service of process before, or to
    the best of such counsel's knowledge, without independent investigation,
    threatened against the Servicer by any court, administrative agency or
    other tribunal (a) asserting the invalidity of the Pooling and Servicing
    Agreement, the Insurance Agreement or the Certificates, (b) seeking to
    prevent the consummation of any of the transactions contemplated by the
    Pooling and Servicing Agreement or (c) that would materially adversely
    affect the performance by the Servicer of its obligations under, or the
    validity or enforceability of, the Pooling and Servicing Agreement or the
    Insurance Agreement.

    G.   Karen S. Crawford, Esq., counsel to the Company, shall have furnished
to the Underwriters such counsel's written opinion, addressed to the
Underwriters and dated the Closing Date, in form and substance satisfactory to
the Underwriters, to the effect that:

         1.   The Company has been duly organized and is validly existing as a
    corporation in good standing under the laws of the State of Delaware and is
    duly qualified to do business in, and is in good standing as a foreign
    corporation under the laws of, each jurisdiction in which its ownership or
    lease of property or the conduct of its business requires such
    qualification (except where any such failure would not have a material
    adverse effect on the Company's ability to perform its obligations under
    this Agreement, the Pooling and Servicing Agreement or the Insurance
    Agreement); the Company has all power and authority necessary to own or
    hold its properties and to conduct the business in which it is engaged and
    to enter into and perform its obligations under this Agreement, 

                                      19

<PAGE>


    the Pooling and Servicing Agreement, the Insurance Agreement and the 
    Purchase Agreements, and to cause the Certificates to be issued.

         2.   The Company is not in violation of its charter documents or the
    by-laws or in default in the performance or observance of any material
    obligation, agreement, covenant or condition contained in any contract,
    indenture, mortgage, loan agreement, note, lease or other instrument to
    which the Company is a party or by which it or its properties may be bound,
    which default might result in any material adverse change in the financial
    condition of the Company or that might materially and adversely affect the
    properties or assets, taken as a whole, of the Company.

         3.   This Agreement, the Pooling and Servicing Agreement, the
    Insurance Agreement and the Purchase Agreements have been duly authorized,
    executed and delivered by the Company and, assuming the due authorization,
    execution and delivery of such agreements by the other parties thereto,
    such agreements constitute valid and binding obligations, enforceable
    against the Company, in accordance with their respective terms, except as
    enforcement thereof may be limited by (x) bankruptcy, insolvency,
    reorganization, moratorium or other similar laws now or hereafter in effect
    relating to creditors' rights generally, (y) general principles of equity
    (regardless of whether enforcement is sought in a proceeding in equity or
    at law), and (z) with respect to rights of indemnity under this Agreement
    and the Insurance Agreement, limitations of public policy under applicable
    securities laws.

         4.   The execution, delivery and performance of this Agreement, the
    Pooling and Servicing Agreement, the Insurance Agreement and the Purchase
    Agreements by the Company, the consummation of the transactions
    contemplated hereby and thereby and the issuance and delivery of the
    Certificates do not and will not (i) conflict with or result in a breach or
    violation of any of the terms or provisions of, or constitute a default
    under, any indenture, mortgage, deed of trust, loan agreement or other
    agreement or instrument to which the Company is a party or by which the
    Company is bound or to which any of the property or assets of the Company
    or any of its subsidiaries is subject, which breach or violation would have
    a material adverse effect on the business, operations or financial
    condition of the Company, (ii) result in a violation of the provisions of
    the charter documents or the by-laws of the Company or any statute or any
    order, rule or regulation of any court or governmental agency or body
    having jurisdiction over the Company or any of its properties or assets,
    which breach or violation would have a material adverse effect on the
    business, operations or financial condition of the Company, or (iii) result
    in the creation or imposition of any lien, charge or encumbrance upon the
    Trust or upon the Certificates, except as otherwise contemplated by the
    Pooling and Servicing Agreement.

         5.   The direction by the Company to the Trustee to execute, issue,
    authenticate and deliver the Certificates has been duly authorized by the
    Company and, assuming that the Trustee has been duly authorized to do so,
    when executed by the 

                                      20

<PAGE>


    Company and authenticated and delivered by the Trustee in accordance 
    with the Pooling and Servicing Agreement, the Certificates will be 
    validly issued and outstanding and will be entitled to the benefits of 
    the Pooling and Servicing Agreement.

         6.   No consent, approval, authorization, order, registration or
    qualification of or with any court or governmental agency or body of the
    United States is required for the issuance of the Certificates, and the
    sale of the Offered Certificates to the Underwriters, or the consummation
    by the Company of the other transactions contemplated by this Agreement,
    the Pooling and Servicing Agreement and the Insurance Agreement, except
    such consents, approvals, authorizations, registrations or qualifications
    as may be required under the Securities Act or state securities or "blue
    sky" laws in connection with the purchase and distribution of the Offered
    Certificates by the Underwriters or as have been previously obtained.

         7.   There are no actions, proceedings or investigations pending with
    respect to which the Company has received service of process before or, to
    the best of such counsel's knowledge, without independent investigation,
    threatened by any court, administrative agency or other tribunal to which
    the Company is a party or of which any of its properties is the subject: 
    (a) that if determined adversely to the Company would have a material
    adverse effect on the business, results of operations or financial
    condition of the Company; (b) asserting the invalidity of the Pooling and
    Servicing Agreement, the Insurance Agreement or the Certificates; (c)
    seeking to prevent the issuance of the Certificates or the consummation by
    the Company of any of the transactions contemplated by the Pooling and
    Servicing Agreement, the Insurance Agreement or this Agreement, as the case
    may be; or (d) that might materially and adversely affect the performance
    by the Company of its obligations under, or the validity or enforceability
    of, the Pooling and Servicing Agreement, the Insurance Agreement, this
    Agreement or the Certificates.

         8.   The Certificates have been duly and validly authorized and
    issued, and, immediately prior to the sale of the Offered Certificates to
    the Underwriters, such Certificates are owned by the Company, free and
    clear of all Liens.

    H.   The Underwriters shall have received the favorable opinion of counsel
(which may be in-house counsel) to the Trustee, dated the Closing Date,
addressed to the Underwriters and in form and scope satisfactory to counsel to
the Underwriters, to the effect that:

         1.   The Trustee is a national banking association duly incorporated
    and validly existing under the laws of the United States of America.

         2.   The Trustee has the full power to execute, deliver and perform
    its obligations under the Pooling and Servicing Agreement and to execute,
    countersign and deliver the Certificates.

                                      21

<PAGE>


         3.   The execution and delivery by the Trustee of the Pooling and
    Servicing Agreement and the performance by the Trustee of its obligations
    under the Pooling and Servicing Agreement have been duly authorized by all
    necessary actions of the Trustee.

         4.   The Pooling and Servicing Agreement is a valid and legally
    binding obligation of the Trustee, enforceable against the Trustee, in
    accordance with its terms, except as enforcement thereof may be limited by
    (a) bankruptcy, insolvency, reorganization, liquidation, receivership,
    moratorium or other similar laws relating to or affecting creditors' rights
    generally or (b) general principles of equity or public policy, regardless
    of whether such enforceability is considered in a proceeding in equity or
    at law.

         5.   The execution and delivery by the Trustee of the Pooling and
    Servicing Agreement does not (a) violate the charter documents or the
    by-laws of the Trustee, (b) to such counsel's knowledge, violate any
    judgment, decree or order of any state or federal court or other state or
    federal governmental authority by which the Trustee is bound or (c)
    assuming the non-existence of any judgment, decree or order of any court or
    other governmental authority that would be violated by such execution and
    delivery, violate any state or federal statute, rule or regulation or
    require any consent, approval or authorization of any state or federal
    court or other state or federal governmental authority to which the Trustee
    is bound.

         6.   The Certificates have been duly authenticated, executed and
    delivered by the Trustee.

         7.   If the Trustee were acting in the stead of the Servicer under the
    Pooling and Servicing Agreement as of the date of such opinion, the Trustee
    would have full power and authority to perform the obligations of the
    Servicer under the Pooling and Servicing Agreement.

         8.   To the best of such counsel's knowledge, there are no actions,
    proceedings or investigations pending or threatened against or affecting
    the Trustee before or by any court, arbitrator, administrative agency or
    other governmental authority that, if decided adversely to the Trustee,
    would materially and adversely affect the ability of the Trustee to carry
    out the transactions contemplated in the Pooling and Servicing Agreement.

    In rendering such opinion or making such statement, such counsel may rely,
as to matters of fact, on certificates of responsible officers of the Trustee. 
Such opinions and written statements may also assume the due authorization,
execution and delivery of the instruments and documents referred to therein by
the parties thereto other than the Trustee.  Such opinion may be qualified as an
opinion only on the laws of the state where the Trustee is located and the State
of New York and the federal laws of the United States.

                                      22

<PAGE>


    I.   The Underwriters shall have received a favorable opinion or opinions,
dated the date of the Closing Date, of counsel for the Underwriters, with
respect to the issuance and sale of the Offered Certificates, this Agreement,
the Prospectus and such other related matters as the Underwriters may reasonably
require.

    J.   The Underwriters shall have received a favorable opinion, dated the
Closing Date, from counsel to the Certificate Insurer (which may be in-house
counsel) in form and scope satisfactory to counsel for the Underwriters,
substantially to the effect that:

         1.   The Certificate Insurer is a stock insurance corporation duly
    incorporated, validly existing and in good standing under the laws of the
    State of New York.  The Certificate Insurer is validly licensed and
    authorized to issue the Certificate Insurance Policy and perform its
    obligations under the Insurance Agreement in accordance with the terms
    thereof under the laws of the State of New York.

         2.   The Certificate Insurer has the corporate power to execute and
    deliver, and to take all action required of it under, the Insurance
    Agreement and the Certificate Insurance Policy.

         3.   The execution, delivery and performance by the Certificate
    Insurer of the Certificate Insurance Policy and the Insurance Agreement are
    within the corporate power of the Certificate Insurer and have been
    authorized by all necessary corporate action on the part of the Certificate
    Insurer, and do not require the consent or approval of, the giving of
    notice to, the prior registration with, or the taking of any other action
    in respect of any state or other governmental agency or authority that has
    not previously been obtained or effected.

         4.   The Certificate Insurance Policy and the Insurance Agreement have
    been duly authorized, executed and delivered by the Certificate Insurer and
    constitute legal, valid and binding agreements of the Certificate Insurer,
    enforceable against the Certificate Insurer in accordance with their terms,
    except as enforcement thereof may be limited by (x) bankruptcy,
    reorganization, insolvency, moratorium and other similar laws relating to
    or affecting the enforcement of creditors' rights generally, including,
    without limitation, laws relating to fraudulent transfer or conveyances,
    preferential transfers and equitable subordination, presently or from time
    to time in effect and general principles of equity (regardless of whether
    such enforcement is considered in a proceeding in equity or at law), as
    such laws may be applied in any such proceeding with respect to the
    Certificate Insurer and (y) the qualification that the remedy of specific
    performance and other forms of equitable relief may be subject to equitable
    defenses and to the discretion of the court before which any proceedings
    with respect thereto may be brought.

                                      23

<PAGE>


         5.   To the extent the Certificate Insurance Policy constitutes a
    security within the meaning of Section 2(l) of the Securities Act, it is a
    security that is exempt from the registration requirements of the
    Securities Act.

         6.   The information set forth under the captions "The Certificate
    Insurer" and "The Certificate Insurance Policy" in the Prospectus
    Supplement are materially correct and, insofar as such information
    constitutes a description of the Certificate Insurance Policy, accurately
    summarizes the Certificate Insurance Policy.

    K.   The Company shall have furnished to the Underwriters a certificate,
dated the Closing Date and signed by the Chairman of the Board, the President or
a Vice President of the Company stating that the signer of such certificate has
carefully examined the Registration Statement (excluding any documents
incorporated therein by reference), the Prospectus, the Pooling and Servicing
Agreement and this Agreement and that, to the best of his or her knowledge based
upon reasonable investigation:

         1.   The representations and warranties of the Company in this
    Agreement and all related agreements are true and correct as of the Closing
    Date; the Company has complied with all agreements and satisfied all the
    conditions on its part to be satisfied on or prior to the Closing Date.

         2.   There has been no amendment or other document filed affecting the
    charter documents or the by-laws of the Company since March 2, 1995 and no
    such amendment has been authorized.  No event has occurred that has
    affected the good standing of the Company under the laws of the State of
    Delaware.

         3.   There has not occurred any material adverse change, or any
    development involving a prospective material adverse change, in the
    condition, financial or otherwise, or in the earnings, business or
    operations of the Company from the end of the fiscal quarter immediately
    proceeding the fiscal quarter in which the Closing Date occurs.

         4.   There are no actions, suits or proceedings pending with respect
    to which it has received service of process or, to the best of such
    officer's knowledge, threatened against or affecting the Company that, if
    adversely determined, individually or in the aggregate, would be reasonably
    likely to adversely affect the Company's obligations under the Pooling and
    Servicing Agreement or this Agreement in any material way; no merger,
    liquidation, dissolution or bankruptcy of the Company is pending or
    contemplated.

    L.   The Trustee shall have furnished to the Underwriters a certificate of
the Trustee, signed by one or more duly authorized officers of the Trustee,
dated the Closing Date, as to the due authorization, execution and delivery of
the Pooling and Servicing Agreement by the Trustee and the acceptance by the
Trustee of the Trust Fund created thereby and the due execution, 

                                      24

<PAGE>


authentication and delivery of the Certificates by the Trustee thereunder and 
such other matters as the Representative shall reasonably request.

    M.   The Certificate Insurance Policy and the Insurance Agreement shall
have been issued by the Certificate Insurer and shall have been duly
authenticated by an authorized agent of the Certificate Insurer, if so required
under applicable state law or regulations.

    N.   The Offered Certificates shall be rated not lower than the required
ratings set forth under the heading "Ratings" in the Prospectus Supplement.

    O.   The Company shall, by the Closing Date, have furnished to the
Underwriters such further information, certificates and documents as the
Underwriters may reasonably have requested pursuant to a request made not less
than three full Business Days prior to the Closing Date.

    P.   Prior to the Closing Date, counsel for the Underwriters shall have
been furnished with such documents and opinions as they may reasonably require
for the purpose of enabling them to pass upon the issuance and sale of the
Certificates as herein contemplated and related proceedings or in order to
evidence the accuracy and completeness of any of the representations and
warranties, or the fulfillment of any of the conditions, herein contained, and
all proceedings taken by the Company in connection with the issuance and sale of
the Certificates as herein contemplated shall be satisfactory in form and
substance to the Underwriters and counsel for the Underwriters.

    Q.   Subsequent to the execution and delivery of this Agreement, none of
the following shall have occurred:  (i) trading in securities generally on the
New York Stock Exchange, the American Stock Exchange or the over-the-counter
market shall have been suspended or minimum prices shall have been established
on either of such exchanges or such market by the Commission, by such exchange
or by any other regulatory body or governmental authority having jurisdiction;
(ii) a banking moratorium shall have been declared by federal or state
authorities; (iii) the United States shall have become engaged in hostilities,
there shall have been an escalation of hostilities involving the United States
or there shall have been a declaration of a national emergency or war by the
United States; or (iv) there shall have occurred such a material adverse change
in general economic, political or financial conditions (or the effect of
international conditions on the financial markets of the United States shall be
such) as to make it in each of the instances set forth in clauses (i), (ii),
(iii) and (iv) herein, in the reasonable judgment of the Underwriters,
impractical or inadvisable to proceed with the public offering or delivery of
the Certificates on the terms and in the manner contemplated in the Prospectus.

    R.   The Representative shall have received from KPMG Peat Marwick LLP,
certified public accountants, (a) a letter, dated on or before the Closing Date,
in form and substance satisfactory to the Representative and counsel for the
Underwriters, addressed to each of the Underwriters to the effect that they have
performed certain specified procedures requested by the 


                                      25

<PAGE>


Representative with respect to the information set forth in the Prospectus 
and certain matters relating to the Company and (b) the letter prepared 
pursuant to Section V.N.

    S.   The Representative and counsel for the Underwriters shall have
received copies of any opinions of counsel supplied to the Rating Agencies
relating to any matters with respect to the Certificates.  Any such opinions
shall be dated the Closing Date and addressed to each of the Underwriters or
accompanied by reliance letters to the Representative or shall state that each
of the Underwriters may rely upon them.


    T.   On or prior to the Closing Date, there shall not have occurred any
downgrading, nor shall any notice have been given of (A) any intended or
potential downgrading or (B) any review or possible change in rating the
direction of which has not been indicated, in the rating accorded the
Certificate Insurer's claims paying ability by any "nationally recognized
statistical rating organization," as such term is defined for purposes of the
Securities Act.

    U.   Subsequent to the date hereof, there shall not have occurred any
change, or any development involving a prospective change, in a condition,
financial or otherwise, or in the earnings, business, properties or operations
of (A) the Company and its subsidiaries or (B) the Certificate Insurer, that is,
in the Representative's judgment, material and adverse and that makes it, in the
Representative's judgment, impracticable to market the Offered Certificates on
the terms and in the manner contemplated in the Prospectus.

    If any of the conditions specified in this Section VI shall not have been
fulfilled in all material respects when and as provided herein, this Agreement
and all obligations of an Underwriter hereunder may be canceled at, or at any
time prior to, the Closing Date by such Underwriter.  The applicable Underwriter
shall give notice of such cancellation to the Company in writing, or by
telephone confirmed in writing.  Such cancellation shall be without liability of
any party to any other party except as provided in Section VII.

    All opinions, letters, evidence and certificates mentioned above or
elsewhere in this Agreement shall be deemed to be in compliance with the
provisions hereof only if they are in form and substance reasonable satisfactory
to counsel for the Underwriters.

    SECTION VII.  Payment of Expenses.  If the transaction closes, or if the
transaction fails to close other than as a result of a failure of the
Underwriters to perform hereunder, the Company agrees to pay:  (a) the costs
incident to the authorization, issuance, sale and delivery of the Certificates
and any taxes payable in connection therewith; (b) the costs incident to the
preparation, printing and filing under the Securities Act of the Registration
Statement and any amendments and exhibits thereto (including the Prospectus);
(c) the costs of distributing the Registration Statement as originally filed and
each amendment thereto and any post-effective amendments thereof (including, in
each case, exhibits), the Prospectus and any amendment or supplement to the
Prospectus or any document incorporated by reference therein, all as provided in
this Agreement; (d) the costs of reproducing and distributing this Agreement;
(e) the fees and 


                                      26

<PAGE>

expenses of qualifying the Certificates under the securities laws of the 
several jurisdictions as provided in Section V.I hereof and of preparing, 
printing and distributing a "blue sky" memorandum (including any related fees 
and expenses of counsel to the Underwriters); (f) any fees charged by the 
Rating Agencies for rating the Offered Certificates; (g) the cost of the 
accountant's letter relating to the Prospectus; (h) the fees and expenses of 
the Certificate Insurer (other than the fees payable pursuant to the Pooling 
and Servicing Agreement); (i) the cost of any accountant's comfort letters 
that the Underwriters request relating to any Computational Materials or ABS 
Term Sheets (except that the cost of any accountant's comfort letters that 
the Underwriters request relating to any corrected Computational Materials or 
ABS Term Sheets shall be at the expense of the Underwriter requesting same); 
and (j) all other costs and expenses incident to the performance of the 
obligations of the Company (including costs and expenses of its counsel); 
provided, however, that the Underwriters shall pay any transfer taxes on the 
Offered Certificates that they may sell and the expenses of advertising any 
offering of the Offered Certificates made by the Underwriters.

    If this Agreement is terminated by either Underwriter in accordance with
the provisions of Section VI or Section XI, whether or not the transactions
contemplated hereunder are consummated, the Company shall cause such Underwriter
to be reimbursed for all reasonable out-of-pocket expenses, including fees and
disbursements of counsel for such Underwriter, except that the Company shall not
be obligated under this Agreement to reimburse such Underwriter for reasonable
out-of-pocket expenses, excluding fees and disbursements of counsel for such
Underwriter, if this Agreement is terminated by either Underwriter in accordance
with Section VI.Q herein.

    SECTION VIII.  Indemnification and Contribution.  The Company agrees to
indemnify and hold harmless each Underwriter and each person, if any, who
controls such Underwriter within the meaning of either Section 15 of the
Securities Act or Section 20 of the Exchange Act from and against any and all
losses, claims, damages and liabilities, joint or several, to which they or any
of them may become subject under the Securities Act, the Exchange Act or other
federal or state statutory law or regulation, at common law or otherwise,
insofar as such losses, claims, damages or liabilities (or actions in respect
thereof) were caused by (a) any untrue statement or alleged untrue statement of
a material fact contained in the Registration Statement, any preliminary
prospectus or the Prospectus (if used within the period mentioned in Section V.G
and as amended or supplemented if the Company shall have furnished any
amendments or supplements thereto) or were caused by any omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein not misleading except insofar as such
losses, claims, damages or liabilities were caused by any such untrue statement
or omission or alleged untrue statement or omission made therein based upon and
in conformity with (i) the information furnished in writing to the Company by
either Underwriter specifically for use in connection with the preparation of
the Registration Statement, any preliminary prospectus or the Prospectus or any
revision or amendment thereof or supplement thereto and (ii) any information in
any Computational Materials or ABS Term Sheets or Collateral Term Sheets, as
applicable (except to the extent such losses, claims, damages or 


                                      27

<PAGE>




liabilities, or actions in respect thereof, are based on errors in such 
Computational Materials or ABS Term Sheets caused directly by errors 
described in clause (b) below), required to be provided by the Underwriters 
to the Company pursuant to Section IV.B or (b) any error contained in the 
Mortgage Pool information provided to the Underwriters by the Company for use 
in connection with the preparation by the Underwriters of Computational 
Materials or ABS Term Sheets.  Such indemnity with respect to any Corrected 
Statement (as defined below) in such Prospectus (or supplement thereto) shall 
not inure to the benefit of the Underwriters (or any person controlling 
either of the Underwriters) from whom the person asserting any loss, claim, 
damage or liability purchased the Offered Certificates that are the subject 
thereof if such person did not receive a copy of the supplement to such 
Prospectus at or prior to the confirmation of the sale of such Certificates 
and the untrue statement or omission of a material fact contained in such 
Prospectus (or supplement thereto) was corrected (a "Corrected Statement") in 
such other supplement and such supplement was furnished by the Company to the 
Underwriters prior to the delivery of such confirmation.

    The Underwriters agree, severally and not jointly, to indemnify and hold
harmless the Company and its directors and officers who sign the Registration
Statement and any person controlling the Company within the meaning of either
Section 15 of the Securities Act or Section 20 of the Exchange Act, to the same
extent as the foregoing indemnity from the Company to the Underwriters, but only
with reference to (i) information relating to either Underwriter furnished in
writing to the Company by such Underwriter specifically for use in connection
with the preparation of the Registration Statement, any preliminary prospectus
or the Prospectus or any revision or amendment thereof or supplement thereto and
(ii) any Computational Materials or ABS Term Sheets, as applicable, except for
errors therein caused directly by errors contained in the Mortgage Pool
information provided to the Underwriters by the Company for use in connection
with the preparation by the Underwriters of such materials.

    In case any proceeding (including any governmental investigation) shall be
instituted involving any person in respect of which indemnity may be sought
pursuant to either of the two preceding paragraphs, such person (the
"indemnified party") shall promptly notify the person against whom such
indemnity may be sought (the "indemnifying party") in writing and the
indemnifying party, upon request of the indemnified party, shall retain counsel
reasonably satisfactory to the indemnified party to represent the indemnified
party and any others the indemnifying party may designate in such proceeding and
shall pay the fees and disbursements of such counsel related to such proceeding
within thirty days after a statement therefor is received by the indemnifying
party.  In any such proceeding, any indemnified party shall have the right to
retain its own counsel, but the fees and expenses of such counsel shall be at
the expense of such indemnified party unless (i) the indemnifying party and the
indemnified party shall have mutually agreed to the retention of such counsel or
(ii) the named parties to any such proceeding (including any impleaded parties)
include both the indemnifying party and the indemnified party and representation
of both parties by the same counsel would be inappropriate due to actual or
potential differing interests between them.  It is understood that the
indemnifying party shall not, in respect of the legal expenses of any
indemnified party, in connection with any 


                                      28

<PAGE>

proceeding or relating proceedings in the same jurisdiction, be liable for 
the fees and expenses of more than one separate firm (in addition to any 
local counsel) for all such indemnified parties and that all such fees and 
expenses shall be reimbursed as they are incurred.  Such firm shall be 
designated in writing by the Representative in the case of parties 
indemnified pursuant to the first paragraph of this Section VIII and by the 
Company in the case of parties indemnified pursuant to the second paragraph 
of this Section VIII.  The indemnifying party shall not be liable for any 
settlement of any proceeding effected without its written consent, but if 
settled with such consent or if there be a final judgment for the plaintiff, 
the indemnifying party agrees to indemnify the indemnified party from and 
against any loss or liability by reason of such settlement or judgment.  
Notwithstanding the foregoing sentence, if at any time an indemnified party 
shall have requested an indemnifying party to reimburse the indemnified party 
for fees and expenses of counsel as contemplated by the third sentence of 
this paragraph, the indemnifying party agrees that it shall be liable for any 
settlement of any proceeding effected without its written consent if (i) such 
settlement is entered into more than 30 days after receipt by such 
indemnifying party of the aforesaid request and (ii) such indemnifying party 
shall not have reimbursed the indemnified party in accordance with such 
request prior to the date of such settlement.  No indemnifying party shall, 
without the prior written consent of the indemnified party, effect any 
settlement of any pending or threatened proceeding in respect of which any 
indemnified party is or could have been a party and indemnity could have been 
sought hereunder by such indemnified party, unless such settlement includes 
an unconditional release of such indemnified party from all liability on 
claims that are the subject matter of such proceeding.

    To the extent the indemnification provided for this Section VIII is
available to an indemnified party under the first or second paragraph of this
Section VIII or is insufficient in respect of any losses, claims, damages or
liabilities referred to therein, then each indemnifying party, in lieu of
indemnifying such indemnified party, shall contribute to the amount paid or
payable by such indemnified party as a result of such losses, claims, damages or
liabilities (i) in such proportion as is appropriate to reflect the relative
benefits received by the Company on the one hand, and the Underwriters on the
other, from the offering of the Offered Certificates or (ii) if the allocation
provided by clause (i) above is not permitted by applicable law, in such
proportion as is appropriate to reflect not only the relative benefits referred
to in clause (i) above but also the relative fault of the Company on the one
hand, and of each of the Underwriters on the other, in connection with the
statements or omissions that resulted in such losses, claims, damages or
liabilities, as well as any other relevant equitable considerations.  The
relative benefits received by the Company on the one hand, and each of the
Underwriters on the other, in connection with the offering of the Offered
Certificates shall be deemed to be in the same respective proportions that the
total net proceeds from the offering of the Offered Certificates (before
deducting expenses) received by the Company and the total underwriting discounts
and commissions received by each of the Underwriters in respect thereof,
respectively, bear to the aggregate public offering price of the Offered
Certificates.  The relative fault of the Company on the one hand, and of each of
the Underwriters on the other, shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged omission to state a material fact related to information
supplied by the 


                                      29

<PAGE>




Company or by the Underwriters and the parties' relative intent, knowledge, 
access to information and opportunity to correct or prevent such statement or 
omission.  Each Underwriter's obligation to contribute pursuant to this 
Section VIII is several in proportion to the respective principal amounts of 
the Offered Certificates it has purchased hereunder, and not joint.

    The Company and the Underwriters agree that it would not be just and
equitable if contribution pursuant to this Section VIII were determined by pro
rata allocation (even if the Underwriters were treated as one entity for such
purpose) or by any other method of allocation that does not take account of the
considerations referred to in the immediately preceding paragraph.  The amount
paid or payable by an indemnified party as a result of the losses, claims,
damages and liabilities referred to in the immediately preceding paragraph shall
be deemed to include, subject to the limitations set forth above, any legal or
other expenses reasonably incurred by such indemnified party in connection with
investigating or defending any such action or claim.  Notwithstanding the
provisions of this Section VIII, neither Underwriter shall be required to
contribute any amount in excess of the amount by which the total underwriting
discounts and commissions received by such Underwriter in connection with the
Offered Certificates underwritten and distributed to the public by such
Underwriter exceeds the amount of any damages that such Underwriter has
otherwise been required to pay by reason of any such untrue or alleged untrue
statement or omission or alleged omission.  No person guilty or fraudulent
misrepresentation (within the meaning of Section 11(f) of the Securities Act)
shall be entitled to contribution from any person who was not guilty of such
fraudulent misrepresentation.  The remedies provided for this Section VIII are
not exclusive and shall not limit any rights or remedies that may otherwise be
available to any indemnified party at law or in equity.

    The indemnity and contribution agreements contained in this Section VIII
and the representations and warranties of the Company in this Agreement shall
remain operative and in full force and effect regardless of (i) any termination
of this Agreement, (ii) any investigation made by or on behalf of the
Underwriters or any person controlling either of the Underwriters or by or on
behalf of the Company, its directors or officers or any person controlling the
Company and (iii) acceptance of any payment for any of the Offered Certificates.

    SECTION IX.  Representations, Warranties and Agreements to Survive
Delivery.  All representations, warranties and agreements contained in this
Agreement or contained in agreements delivered pursuant hereto or certificates
of officers of the Company submitted pursuant hereto shall remain operative and
in full force and effect, regardless of any investigation made by or on behalf
of the Underwriters or controlling persons thereof, or by or on behalf of the
Company and shall survive delivery of any Offered Certificates to the
Underwriters.

    SECTION X.  Default by an Underwriter.  If either of the Underwriters shall
fail to purchase and pay for any of the Offered Certificates agreed to be
purchased by such Underwriter hereunder and such failure to purchase shall
constitute a default in the performance of its obligations under this Agreement,
the remaining Underwriter shall be obligated severally to take up and pay for
the Offered Certificates that the defaulting Underwriter agreed but failed to


                                      30

<PAGE>



purchase; provided, however, that in the event that the aggregate principal
amount of Offered Certificates that the defaulting Underwriter agreed but failed
to purchase shall exceed 10% of the aggregate principal amount of all of the
Offered Certificates set forth in the Prospectus Supplement, the remaining
Underwriter shall have the right to purchase all, but shall not be under any
obligation to purchase any, of the Offered Certificates, and if such
nondefaulting Underwriter does not purchase all the Offered Certificates, this
Agreement will terminate without liability to the nondefaulting Underwriter or
the Company.  In the event of a default by either Underwriter as set forth in
this Section X, the Closing Date shall be postponed for such period, not
exceeding seven days, as the nondefaulting Underwriter shall determine in order
that required changes in the Registration Statement and the Prospectus or in any
other documents or arrangements may be effected.  Nothing contained in this
Agreement shall relieve a defaulting Underwriter of its liability, if any, to
the Company and to the nondefaulting Underwriter for damages occasioned by its
defaulting hereunder.

    SECTION XI.  Termination of Agreement.  The Underwriters may terminate this
Agreement immediately upon notice to the Company, at any time at or prior to the
Closing Date if any of the events or conditions described in Section VI.Q of
this Agreement shall occur and be continuing.  In the event of any such
termination, the provisions of Section VII, the indemnity agreement set forth in
Section VIII, and the provisions of Sections IX and XIV shall remain in effect.

    SECTION XII.  Notices.  All statements, requests, notices and agreements
hereunder shall be in writing and effective only on receipt, and:

         (i)  if to the Underwriters, shall be delivered or sent by overnight
    mail or facsimile transmission (confirmed by overnight mail) to the
    Representative at its address set forth above, Attention: General Counsel,
    telecopy number (212) 778-3716; and

         (ii) if to the Company, shall be delivered or sent by overnight mail
    or facsimile transmission (confirmed by overnight mail) to 13111 Northwest
    Freeway, Suite 301, Houston, Texas 77040, Attention:  General Counsel,
    telecopy number (713) 895-3805.

    SECTION XIII.  Persons Entitled to the Benefit of this Agreement.  This
Agreement shall inure to the benefit and be binding upon the Underwriters and
the Company, and their respective successors.  This Agreement and the terms and
provisions hereof are for the sole benefit of only those persons, except that
the representations, warranties, indemnities and agreements contained in this
Agreement shall also be deemed to be for the benefit of the person or persons,
if any, who control any of the Underwriters within the meaning of Section 15 of
the Securities Act, and for the benefit of directors of the Company, officers of
the Company who have signed the Registration Statement and any person
controlling the Company within the meaning of Section 15 of the Securities Act. 
Nothing in this Agreement is intended or shall be construed to give any 


                                      31

<PAGE>



person, other than the persons referred to in this Section XIII, any legal or 
equitable right, remedy or claim under or in respect of this Agreement or any 
provision contained herein.

    SECTION XIV.  Survival.  The respective indemnities, representations,
warranties and agreements of the Company and the Underwriters contained in this
Agreement, or made by or on behalf of them, respectively, pursuant to this
Agreement, shall survive the delivery of and payment for the Certificates and
shall remain in full force and effect, regardless of any investigation made by
or on behalf of any of them or any person controlling any of them.  The
provisions of Sections V, VII and VIII hereof shall survive the termination or
cancellation of this Agreement.

    SECTION XV.  Definition of the Term "Business Day".  For purposes of this
Agreement, "Business Day" means any day on which the New York Stock Exchange,
Inc. is open for trading.

    SECTION XVI.  Governing Law; Submission to Jurisdiction.  This Agreement
shall be governed by and construed in accordance with the laws of the State of
New York without giving effect to the conflict of law rules thereof.

    The parties hereto submit to the jurisdiction of the United States District
Court for the Southern District of New York and the appellate court thereof, to
the extent jurisdiction is proper therein, in any action, suit or proceeding
brought against it or in connection with this Agreement or any of the related
documents or the transactions contemplated hereunder or for recognition or
enforcement of any judgment, and the parties hereto hereby agree that all claims
in respect of any such action or proceeding may be heard or determined, to the
extent permitted by law, in such federal court.

    SECTION XVII.  Counterparts.  This Agreement may be executed in
counterparts and, if executed in more than one counterpart, the executed
counterparts shall each be deemed to be an original but all such counterparts
shall together constitute one and the same instrument.

    SECTION XVIII.  Headings.  The headings herein are inserted for convenience
of reference only and are not intended to be part of, or to affect the meaning
or interpretation of, this Agreement.

    SECTION XIX.  Amendments and Waivers.  This Agreement may be amended,
modified, altered or terminated, and any of its provisions waived, only in a
writing signed on behalf of the Company and the Representative. 


                                      32

<PAGE>




    If the foregoing correctly sets forth the agreement between the Company and
the Underwriters, please indicate your acceptance in the space provided for the
purpose below.

                             Very truly yours,

                             EQUIVANTAGE ACCEPTANCE CORP. 


                             By:  /s/ Elizabeth Folk            
                                  -------------------------------
                                  Name:     Elizabeth Folk
                                  Title:     Senior Vice President    



CONFIRMED AND ACCEPTED, as
of the date first above written:

PRUDENTIAL SECURITIES INCORPORATED
    Acting on its own behalf and as
    Representative of the Underwriters
    referred to in the foregoing Agreement


By:  /s/ Len Blum                 
     ----------------------------

    Name:     Len Blum
    Title:    Managing Director


<PAGE>

                                      Schedule I


               EquiVantage Home Equity Loan Trust 1997-4, Series 1997-4
                         Registration Statement No. 333-22343

                       Base Prospectus dated November 25, 1997
                    Prospectus Supplement dated November 25, 1997


    Title of Certificates:                  Class A-1

         Amount of Certificates:       $29,380,000 (approximate)

         Pass-Through Rate:            LIBOR* + 0.17% per annum

         Purchase Price Percentage:    99.70%

         Cut-off Date:                 December 1, 1997

         Closing:                      December 15, 1997

         Denominations:                $1,000 and integral multiples
                                       of $1.00 in excess thereof



    Title of Certificates:                  Class A-2

         Amount of Certificates:       $21,000,000 (approximate)

         Pass-Through Rate             6.640% per annum

         Purchase Price Percentage:    99.70%    (plus accrued interest   
                                                 from the Cut-off Date at 
                                                 applicable Pass-Through  
                                                 Rate)

         Cut-off Date:                 December 1, 1997

         Closing:                      December 15, 1997

         Denominations:                $1,000 and integral multiples
                                       of $1.00 in excess thereof


* As defined in the Prospectus Supplement. 

                                 Schedule I-1

<PAGE>

    Title of Certificates:                  Class A-3

         Amount of Certificates:       $14,000,000 (approximate)

         Pass-Through Rate:            With respect to any Payment Date* that
                                       occurs prior to the Step-Up Payment
                                       Date*, 7.045% per annum and, with
                                       respect to any Payment Date on the
                                       Step-Up Payment Date or thereafter,
                                       7.545% per annum

         Purchase Price Percentage:    99.70%    (plus accrued interest from
                                            the Cut-off Date at applicable
                                            Pass-Through Rate)

         Cut-off Date:                 December 1, 1997

         Closing:                      December 15, 1997

         Denominations:                $1,000 and integral multiples
                                       of $1.00 in excess thereof



    Title of Certificates:                  Class A-4

         Amount of Certificates:       $7,000,000 (approximate)

         Pass-Through Rate:            With respect to any Payment Date that
                                       occurs prior to the Step-Up Payment
                                       Date, 6.705% per annum and, with respect
                                       to any Payment Date on the Step-Up
                                       Payment Date or thereafter, 7.205% per
                                       annum

         Purchase Price Percentage:    99.70%    (plus accrued interest from
                                            the Cut-off Date at applicable
                                            Pass-Through Rate)

         Cut-off Date:                 December 1, 1997

         Closing:                      December 15, 1997

         Denominations:                $1,000 and integral multiples
                                       of $1.00 in excess thereof



* As defined in the Prospectus Supplement. 

                                 Schedule I-2

<PAGE>


    Title of Certificates:                  Class A-5

         Amount of Certificates:       $28,620,000 (approximate)

         Pass-Through Rate:            LIBOR + 0.24% for each Accrual Period*on
                                       or prior to the Clean-Up Call Date*;
                                       LIBOR + 0.48% thereafter

         Purchase Price Percentage:    99.70%

         Cut-off Date:                 December 1, 1997

         Closing:                      December 15, 1997

         Denominations:                $1,000 and integral multiples
                                       of $1.00 in excess thereof


Representative:  Prudential Securities Incorporated

Date, Time and Location of Settlement: 10:00 a.m. on December 15, 1997
                                       at the offices of Andrews &
                                       Kurth L.L.P., 1701 Pennsylvania
                                       Avenue, N.W., Suite 200,
                                       Washington, DC 20006





* As defined in the Prospectus Supplement. 


                                 Schedule I-3

<PAGE>




                                Schedule II


<TABLE>
<CAPTION>
                                      Class ofCertificates                    Principal Amount of Certificates
Name of Underwriter                   Purchased by suchUnderwriter            Purchased by such Underwriter
    
<S>                                   <C>                                     <C>
    
Prudential Securities Incorporated          Class A-1                         $14,690,000
                                            Class A-2                         $10,500,000
                                            Class A-3                         $ 7,000,000
                                            Class A-4                         $ 3,500,000
                                            Class A-5                         $14,310,000
                                                                             ------------
                                                 TOTAL                        $50,000,000
                                                                             ============

</TABLE>

<TABLE>
<CAPTION>
                                  Class of Certificates                   Principal Amount ofCertificates
Name of Underwriter               Purchased by suchUnderwriter                 Purchased by such Underwriter
<S>                               <C>                                      <C>
    
    
First Union Capital Markets Corp.      Class A-1                            $14,690,000
                                       Class A-2                            $10,500,000
                                       Class A-3                            $ 7,000,000
                                       Class A-4                            $ 3,500,000
                                       Class A-5                            $14,310,000
                                                                            ------------
                                       TOTAL                                $50,000,000 
                                                                            ============

</TABLE>

                                 SCHEDULE II

<PAGE>
                                                                     
                      


                                  December 15, 1997


Prudential Securities Incorporated
First Union Capital Markets Corp.
c/o Prudential Securities Incorporated
         as Representative of the Underwriters
One New York Plaza
New York, New York  10292

Ladies and Gentlemen:

    This Guaranty is made by EquiVantage Inc., a Delaware corporation with 
its principal office at 13111 Northwest Freeway, Suite 300, Houston, Texas 
77040 ("EquiVantage"), in favor of Prudential Securities Incorporated, in its 
capacity as Representative of the Underwriters (the "Representative") in 
connection with the underwriting of the Offered Certificates (as defined in 
the Underwriting Agreement), with its principal office at One New York Plaza, 
New York, New York 10292.

    As an inducement to the Representative and in consideration of 
EquiVantage Acceptance Corp. (the "Company") entering into the Underwriting 
Agreement referred to below, EquiVantage Inc. hereby absolutely, 
unconditionally and irrevocably guarantees the prompt performance of the 
obligations, including any payment obligations, of the Company, a Delaware 
corporation with its principal office at 13111 Northwest Freeway, Suite 301, 
Houston, Texas 77040, under Section VII of the Underwriting Agreement, dated 
November 25, 1997, between the Company and the Representative.  This Guaranty 
is a guaranty of performance and payment and not of collection.  The 
obligations of EquiVantage Inc. hereunder shall not be impaired by failure of 
Company to provide notice to EquiVantage Inc. of any modification or 
amendment of said contract agreed to by the parties thereto.  This Guaranty 
shall exist notwithstanding the validity or enforceability of any instrument 
evidencing any such obligations by reason of the dissolution, liquidation, 
reorganization of the Company, or the commencement against the Company of a 
case in bankruptcy or any other law affecting creditors' rights generally or 
the seeking of a trustee, receiver, liquidator, custodian or other similar 
official.  EquiVantage Inc. hereby waives any requirement that the 
Representative shall take legal action against the Company before enforcing 
this Guaranty.  This Guaranty may be amended only by an instrument in writing 
executed by the undersigned and accepted in writing by the Representative.

    This Guaranty shall be governed by the laws of the State of New York 
applicable to agreements made and to be performed in the State of New York 
without giving effect to the conflict of law rules thereof. 
                                           
<PAGE>


    IN WITNESS WHEREOF, EquiVantage Inc. has caused this Guaranty to be
executed by duly authorized corporate officers the day and year first above
written.


                        EQUIVANTAGE INC.


                        By:  /s/ Carolyn B. Andrew              
                             ------------------------------
                             Name:    Carolyn B. Andrew
                             Title:   Senior Vice President


ACCEPTED this 15th day of December, 1997

PRUDENTIAL SECURITIES INCORPORATED
     Acting on its own behalf and as
     Representative of the Underwriters
     referred to in the Underwriting Agreement


By:  /s/ Len Blum                 
     --------------------------
     Name:    Len Blum
     Title:   Managing Director



<PAGE>



                       POOLING AND SERVICING AGREEMENT

                        Dated as of December 1, 1997


                                   among


                       EQUIVANTAGE ACCEPTANCE CORP.,
                                as Sponsor,


                            EQUIVANTAGE INC.,
                              as Servicer,


                                   and


              NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                              as Trustee


               EquiVantage Home Equity Loan Trust 1997-4
      Home Equity Loan Asset-Backed Certificates, Series 1997-4

<PAGE>

                             TABLE OF CONTENTS
                        ------------------------------
                        (Not a part of this Agreement)

                                                                Page

Parties.........................................................1
Recitals........................................................1

                                  ARTICLE I 
                        DEFINITIONS; RULES OF CONSTRUCTION
                        ----------------------------------

Section 1.1.  Definitions.......................................1
Section 1.2.  Use of Words and Phrases.........................33
Section 1.3.  Captions; Table of Contents......................33
Section 1.4.  Opinions.........................................33

                             ARTICLE II
              ESTABLISHMENT AND ORGANIZATION OF THE TRUST
              -------------------------------------------

Section 2.1.  Establishment of the Trust.......................34
Section 2.2.  Office...........................................34
Section 2.3.  Purposes and Powers..............................34
Section 2.4.  Appointment of the Trustee; Declaration of Trust.34
Section 2.5.  Expenses of the Trust............................34
Section 2.6.  Ownership of the Trust...........................35
Section 2.7.  Receipt of Trust Estate..........................35
Section 2.8.  Miscellaneous REMIC Provisions...................35
Section 2.9.  Grant of Security Interest.......................39

                             ARTICLE III    
         REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE SPONSOR
       AND THE SERVICER; COVENANT OF SPONSOR TO CONVEY MORTGAGE LOANS
       --------------------------------------------------------------

Section 3.1.  Representations and Warranties of the Sponsor....40
Section 3.2.  Representations and Warranties of the Servicer...43
Section 3.3.  Representations and Warranties of the Sponsor
              with Respect to the Mortgage Loans...............45
Section 3.4.  Covenants of Sponsor to Take Certain Actions
              with Respect to the Mortgage Loans In Certain 
              Situations.......................................47
Section 3.5.  Conveyance of the Mortgage Loans.................49
Section 3.6.  Acceptance by Trustee; Certain Substitutions
              of Mortgage Loans; Certification by Trustee......53
Section 3.7.  Cooperation Procedures...........................55

                                     ii

<PAGE>

                                  ARTICLE IV
                     ISSUANCE AND SALE OF CERTIFICATES
                     ---------------------------------

Section 4.1.  Issuance of Certificates.........................55
Section 4.2.  Sale of Certificates.............................55

                                  ARTICLE V
                   CERTIFICATES AND TRANSFER OF INTERESTS
                   --------------------------------------

Section 5.1.  Terms............................................56
Section 5.2.  Forms............................................56
Section 5.3.  Execution, Authentication and Delivery...........57
Section 5.4.  Registration and Transfer of Certificates........57
Section 5.5.  Mutilated, Destroyed, Lost or Stolen 
              Certificates.....................................59
Section 5.6.  Persons Deemed Holders...........................60
Section 5.7.  Cancellation.....................................60
Section 5.8.  Limitation on Transfer of Ownership Rights.......60
Section 5.9.  Assignment of Rights.............................61

                                  ARTICLE VI
                                  COVENANTS
                                  ----------

Section 6.1.  Distributions....................................61
Section 6.2.  Money for Distributions to be Held in Trust;
              Withholding......................................61
Section 6.3.  Protection of Trust Estate.......................62
Section 6.4.  Performance of Obligations.......................63
Section 6.5.  Negative Covenants...............................63
Section 6.6.  No Other Powers..................................64
Section 6.7.  Limitation of Suits..............................64
Section 6.8.  Unconditional Rights of Holders to Receive 
              Distributions....................................65
Section 6.9.  Rights and Remedies Cumulative...................65
Section 6.10. Delay or Omission Not Waiver.....................65
Section 6.11. Control by Holders...............................65

                                  ARTICLE VII    
                        ACCOUNTS, DISBURSEMENTS AND RELEASES
                        -------------------------------------

Section 7.1.  Collection of Money..............................66
Section 7.2.  Establishment of Certificate Account.............66
Section 7.3.  The Certificate Insurance Policy.................66
Section 7.4.  Closing Date Deposit Account.....................69
Section 7.5.  Flow of Funds....................................70

                                     iii

<PAGE>

Section 7.6.  Investment of Accounts...........................74
Section 7.7.  Eligible Investments.............................75
Section 7.8.  Reports by Trustee...............................76
Section 7.9.  Additional Reports by Trustee....................79
Section 7.10. Allocation of Realized Losses....................80
Section 7.11. Reserve Fund.....................................80

                                  ARTICLE VIII
                   SERVICING AND ADMINISTRATION OF MORTGAGE LOANS

Section 8.1.  Servicer and Sub-Servicers.......................81
Section 8.2.  Collection of Certain Mortgage Loan Payments.....84
Section 8.3.  Sub-Servicing Agreements Between Servicer and 
              Sub-Servicers....................................85
Section 8.4.  Successor Sub-Servicers..........................85
Section 8.5.  Liability of Servicer............................85
Section 8.6.  No Contractual Relationship Between Sub-Servicer
              and Trustee or the Holders.......................85
Section 8.7.  Assumption or Termination of Sub-Servicing 
              Agreement by Trustee.............................86
Section 8.8.  Principal and Interest Account...................86
Section 8.9.  Delinquency Advances, Compensating Interest 
              and Servicing Advances...........................88
Section 8.10. Purchase of Mortgage Loans.......................89
Section 8.11. Maintenance of Insurance.........................89
Section 8.12. Due-on-Sale Clauses; Assumption and Substitution
              Agreements.......................................90
Section 8.13. Realization Upon Defaulted Mortgage Loans........92
Section 8.14. Trustee to Cooperate; Release of Files...........93
Section 8.15. Servicing Compensation...........................94
Section 8.16. Annual Statement as to Compliance................94
Section 8.17. Annual Independent Certified Public Accountants' 
              Reports; Annual Financial Statements of the 
              Servicer.........................................95
Section 8.18. Access to Certain Documentation and Information 
              Regarding the Mortgage Loans.....................95
Section 8.19. Assignment of Agreement..........................96
Section 8.20. Removal of Servicer; Resignation of Servicer.....96
Section 8.21. Inspections by Certificate Insurer; Errors and 
              Omissions Insurance.............................101
Section 8.22. Merger, Conversion, Consolidation or Succession 
              to Business of Servicer.........................102
Section 8.23. Financial Statements............................103
Section 8.24. REMIC...........................................103
Section 8.25. The Designated Depository Institution...........103
Section 8.26. Appointment of Custodian........................103
Section 8.27. Indemnification by the Sponsor and Servicer.....103

                                 iv

<PAGE>

                                  ARTICLE IX     
                             TERMINATION OF TRUST
                             --------------------

Section 9.1.  Termination of Trust...........................104
Section 9.2.  Termination Upon Option of Holders of Class RL
              Certificates and Servicer......................104
Section 9.3.  Termination Upon Loss of REMIC Status..........105
Section 9.4.  Disposition of Proceeds........................107
Section 9.5.  Netting of Amounts.............................107

                                  ARTICLE X 
                                  THE TRUSTEE
                                  -----------

Section 10.1. Certain Duties and Responsibilities............107
Section 10.2. Removal of Trustee for Cause...................109
Section 10.3. Certain Rights of the Trustee..................111
Section 10.4. Not Responsible for Recitals or Issuance of 
              Certificates...................................112
Section 10.5. May Hold Certificates..........................112
Section 10.6. Money Held in Trust............................112
Section 10.7. Compensation and Reimbursement; No Lien for 
              Fees...........................................112
Section 10.8. Corporate Trustee Required; Eligibility........112
Section 10.9. Resignation and Removal; Appointment of 
              Successor......................................113
Section 10.10.Acceptance of Appointment by Successor 
              Trustee........................................114
Section 10.11.Merger, Conversion, Consolidation or Succession 
              to Business of the Trustee.....................114
Section 10.12.Reporting; Withholding.........................115
Section 10.13.Liability of the Trustee.......................115
Section 10.14.Appointment of Co-Trustee or Separate Trustee..116

                                   ARTICLE XI     
                                  MISCELLANEOUS
                                  -------------

Section 11.1. Compliance Certificates and Opinions...........117
Section 11.2. Form of Documents Delivered to the Trustee.....118
Section 11.3. Acts of Holders................................118
Section 11.4. Notices, etc., to Trustee......................119
Section 11.5. Notices and Reports to Holders; Waiver of 
              Notices........................................119
Section 11.6. Rules by Trustee and Sponsor...................120
Section 11.7. Successors and Assigns.........................120
Section 11.8. Severability...................................120
Section 11.9. Benefits of Agreement..........................120
Section 11.10.Legal Holidays.................................120

                                     v

<PAGE>

Section 11.11.Governing Law...................................120
Section 11.12.Counterparts....................................120
Section 11.13.Usury...........................................120
Section 11.14.Amendment.......................................121
Section 11.15.REMIC Status; Taxes.............................122
Section 11.16.Additional Limitation on Action and Imposition of
              Tax.............................................124
Section 11.17.Appointment of Tax Matters Person...............124
Section 11.18.The Certificate Insurer.........................124
Section 11.19.Notices.........................................125

                                     vi

<PAGE>

                   LIST OF SCHEDULES AND EXHIBITS
                   ------------------------------

SCHEDULE I    --   Schedule of Mortgage Loans                     S-1
EXHIBIT A-1   --   Form of Class A-1 Certificate                A-1-1
EXHIBIT A-2   --   Form of Class A-2 Certificate                A-2-1
EXHIBIT A-3   --   Form of Class A-3 Certificate                A-3-1
EXHIBIT A-4   --   Form of Class A-4 Certificate                A-4-1
EXHIBIT A-5   --   Form of Class A-5 Certificate                A-5-1
EXHIBIT B     --   Form of Class B Certificate                    B-1
EXHIBIT C-1   --   Form of Class RL Certificate                 C-1-1
EXHIBIT C-2   --   Form of Class RU Certificate                 C-2-1
EXHIBIT D     --   Form of Certificate Regarding 
                   Prepaid Loans                                  D-1
EXHIBIT E     --   Form of Trustee's Receipt                      E-1
EXHIBIT F     --   Form of Pool Certification                     F-1
EXHIBIT G     --   Form of Delivery Order                         G-1
EXHIBIT H     --   Form of Class R Tax Matters Transfer 
                   Certificate                                    H-1
EXHIBIT I     --   Form of Monthly Report                         I-1
EXHIBIT J     --   Form of Servicer's Trust Receipt               J-1
EXHIBIT K     --   Form of Liquidation Report                     K-1
EXHIBIT L     --   Form of Special Power of Attorney              L-1


                                     vii
<PAGE>

    POOLING AND SERVICING AGREEMENT, relating to EQUIVANTAGE HOME EQUITY LOAN
TRUST 1997-4, dated as of December 1, 1997, by and among EQUIVANTAGE ACCEPTANCE
CORP., a Delaware corporation, in its capacity as Sponsor of the Trust (the
"Sponsor"), EQUIVANTAGE INC., a Delaware corporation, in its capacity as
servicer (the "Servicer"), and NORWEST BANK MINNESOTA, National Association, in
its capacity as trustee (the "Trustee").

    WHEREAS, the Sponsor wishes to establish a trust that provides for the
allocation and sale of the beneficial interests therein and the maintenance and
distribution of the trust estate;

    WHEREAS, the Servicer has agreed to service the Mortgage Loans that
constitute the principal assets of the trust estate;

    WHEREAS, all things necessary to make the Certificates, when executed and 
authenticated by the Trustee, valid instruments and to make this Agreement a 
valid agreement, in accordance with their and its terms, have been done; 

    WHEREAS, Norwest Bank Minnesota, National Association is willing to serve 
in the capacity of Trustee hereunder; and 

    WHEREAS, Financial Guaranty Insurance Company (the "Certificate Insurer") 
is intended to be a third-party beneficiary of this Agreement and is hereby 
recognized by the parties hereto to be a third-party beneficiary of this 
Agreement.

    NOW, THEREFORE, in consideration of the premises and the mutual 
agreements herein contained, and for other good and valuable consideration, 
the receipt and sufficiency of which are hereby acknowledged, the Sponsor, 
the Servicer and the Trustee hereby agree as follows:

                                  ARTICLE I
                       DEFINITIONS; RULES OF CONSTRUCTION

    Section 1.1  Definitions.  For all purposes of this Agreement, the 
following terms shall have the meanings set forth below, unless the context 
clearly indicates otherwise:

    "Account":  Any account established in accordance with Section 7.2 or
Section 8.8 hereof.

    "Actual Loss Severity":  With respect to any Payment Date, a fraction,
expressed as a percentage, (a) the numerator of which equals the sum of all
Realized Losses incurred with respect to Liquidated Loans as of the last day of
the immediately preceding calendar month and (b) the denominator of which equals
the sum as of such Payment Date of the Loan Balances of all Liquidated Loans,
the amount of such Loan Balances to be determined in each case as of the last
day of the calendar month immediately preceding the month in which such Mortgage
Loan became a Liquidated Loan.

<PAGE>

    "Aggregate Loan Balance":  As of any date, the aggregate Loan Balance, by
Mortgage Loan Group, as appropriate, of all Mortgage Loans as of such date.

    "Agreement":  This Pooling and Servicing Agreement, as it may be amended
from time to time, and including the exhibits and schedules hereto.

    "Allocable Losses":  As defined in Section 7.10 hereof.

    "Appraised Value":  The appraised value of any Property based upon the
appraisal or other valuation made at the time of the origination of the related
Mortgage Loan, or, in the case of a Mortgage Loan that is a purchase money
mortgage, the sales price of the Property at such time of origination, if such
sales price is less than such appraised value or, in the case of an appraised
value or purchase price determined by the related Originator to be excessive,
such appraised value adjusted downward.

    "Assignment Opinion":  As defined in Section 3.5(b)(ii) hereof.

    "Authorized Officer":  With respect to any Person, any individual who is
authorized to act for such Person in matters relating to this Agreement, and
whose actions are binding upon such Person and, with respect to the Trustee, the
Sponsor and the Servicer, initially including those individuals whose names
appear on the lists of "Authorized Officers" delivered on the Startup Day.

    "Available Funds":  With respect to a Mortgage Loan Group, either the Group
I Available Funds or the Group II Available Funds, as appropriate, each as
defined in Section 7.3(a) hereof.  The term "Available Funds" does not include
Insured Payments and does not include any amounts that cannot be distributed to
the Holders of the Certificates by the Trustee as a result of proceedings under
the United States Bankruptcy Code.

    "Available Funds Cap Carry-Forward Amortization Amount":  As of any Payment
Date, any amount distributed to the Holders of the Class A-5 Certificates on
such Payment Date pursuant to Section 7.5(c)(x) hereof.

    "Available Funds Cap Carry-Forward Amount":  As of any Payment Date, the
excess, if any, of (x) the sum of (i) the excess, if any, of (a) the amount of
interest due on the Class A-5 Certificates on such Payment Date, calculated at
the Class A-5 Formula Pass-Through Rate on such Payment Date over (b) the amount
of interest due on the Class A-5 Certificates on such Payment Date, calculated
at the Class A-5 Pass-Through Rate applicable to such Payment Date, (ii) the
excess, if any, of (a) the aggregate amount of interest due on the Class A-5
Certificates on all prior Payment Dates, calculated at the Class A-5 Formula
Pass-Through Rate applicable to each such Payment Date over (b) the aggregate
amount of interest due on the Class A-5 Certificates on all prior Payment Dates,
calculated at the Class A-5 Pass-Through Rate applicable to each such Payment
Date, (iii) the amount, if any, described in clause (iv) hereof as of the
immediately preceding Payment Date and (iv) the product of (a) one-twelfth of
the Class A-5 

                                     2

<PAGE>

Formula Pass-Through Rate on such Payment Date and (b) the sum of the amounts 
described in clauses (ii) and (iii) preceding over (y) all Available Funds 
Cap Carry-Forward Amortization Amounts actually funded on all prior Payment 
Dates.

    "Available Funds Shortfall":  With respect to a Mortgage Loan Group, as
defined in Section 7.5(b)(iii)(A) hereof.

    "Balloon Loan":  Any Mortgage Loan that has an amortization schedule that
extends beyond its maturity date, resulting in a relatively large unamortized
principal balance due in a single payment at maturity.

    "Beneficial Owner":  With respect to any Book-Entry Certificate, the Person
for whom, as the beneficial owner thereof, the Depository holds such Book-Entry
Certificate from time to time in its capacity as the Depository.

    "Book-Entry Certificate":  Any 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 (as a Direct Participant or as an Indirect Participant in accordance
with the rules of such Depository).  As of the Closing Date, only the Class A
Certificates constitute Book-Entry Certificates.

    "Business Day":  Any day that is not a Saturday, Sunday or other day on
which commercial banking institutions in the State of New York, the State of
Texas or in the city in which the Corporate Trust Office is located, which city
initially is Minneapolis, Minnesota, are authorized or obligated by law,
regulation or executive order to be closed; provided that, in connection with
any determination of LIBOR, "Business Day" means a day on which banks are open
for dealing in foreign currency and exchange in London and New York City.

    "Cap Agreement":  The requirement of the Trustee to make distributions from
the Reserve Fund pursuant to Section 7.5(b)(x).

    "Certificate":  Any one of the Class A Certificates, Class B Certificates
or the Residual Certificates, each representing the interests and the rights
described in this Agreement.

    "Certificate Account":  The account, which shall at all times be an
Eligible Account, established and maintained in accordance with Section 7.2
hereof and entitled "Norwest Bank Minnesota, National Association, as Trustee
for EquiVantage Home Equity Loan Trust 1997-4 Home Equity Loan Asset-Backed
Certificates, Series 1997-4, Certificate Account".

    "Certificate Insurance Policy":  The certificate guaranty surety bond
number 97010782 issued by the Certificate Insurer to the Trustee for the benefit
of the Holders of the Class A Certificates.

                                     3

<PAGE>

    "Certificate Insurer":  Financial Guaranty Insurance Company, a New York
stock insurance company, and any successor thereto. 

    "Certificate Insurer Default":  The failure by the Certificate Insurer to
make a payment required under the Certificate Insurance Policy in accordance
with its terms or the bankruptcy or insolvency of the Certificate Insurer.

    "Certificate Principal Balance":  With respect to the Class A Certificates
taken as a whole, the Class A Certificate Principal Balance; with respect to the
Class A-1 Certificates, the Class A-1 Certificate Principal Balance; with
respect to the Class A-2 Certificates, the Class A-2 Certificate Principal
Balance; with respect to the Class A-3 Certificates, the Class A-3 Certificate
Principal Balance; with respect to the Class A-4 Certificates, the Class A-4
Certificate Principal Balance; with respect to the Class A-5 Certificates, the
Class A-5 Certificate Principal Balance; and, with respect to the Class B
Certificates, the Class B Certificate Principal Balance.  Except as described in
the definition of "Class RL Certificate Principal Balance," the Residual
Certificates do not have a "Certificate Principal Balance".

    "Class":  All of the Class A-1 Certificates, Class A-2 Certificates, Class
A-3 Certificates, Class A-4 Certificates, Class A-5 Certificates, the Class B
Certificates or the Residual Certificates, as the case may be, taken as a whole.

    "Class A Certificates":  All of the Certificates designated as "Class A-1
Certificates", "Class A-2 Certificates", "Class  A-3 Certificates", "Class A-4
Certificates" or "Class A-5 Certificates".

    "Class A Certificate Principal Balance":  As of any time of determination,
the sum of the Class A-1 Certificate Principal Balance, the Class A-2
Certificate Principal Balance, the Class  A-3 Certificate Principal Balance, the
Class A-4 Certificate Principal Balance and the Class A-5 Certificate Principal
Balance.

    "Class A Distribution Amount":  With respect to the Group I Certificates
for any Payment Date, the amount actually distributed to the Holders of such
Group I Certificates on such Payment Date, applied first to interest and then to
principal, which amount shall be the lesser of (x) the Group I Formula
Distribution Amount for such Payment Date and (y) the amount (including any
applicable portion of any Insured Payment) available for distribution on account
of such Group I Certificates for such Payment Date.  With respect to the Group
II Certificates for any Payment Date, the amount actually distributed to the
Holders of the Group II Certificates on such Payment Date, applied first to
interest and then to principal, which amount shall be the lesser of (x) the
Group II Formula Distribution Amount for such Payment Date and (y) the amount
(including any applicable portion of any Insured Payment) available for
distribution on account of the Group II Certificates for such Payment Date.

    "Class A Interest Carry-Forward Amount":  With respect to any Payment Date
and any Class of Class A Certificates, the sum of (i) the amount, if any, by
which (x) the Class A Interest 

                                     4

<PAGE>

Distribution Amount for such Class as of the immediately preceding Payment 
Date exceeded (y) the amount of the actual distribution made to the Holders 
of such Class of Class A Certificates on such immediately preceding Payment 
Date on account of the Class A Interest Distribution Amount pursuant to 
Section 7.5(b)(v) and (ii) 30 days' interest on such excess at the applicable 
Class A Pass-Through Rate.

    "Class A Interest Distribution Amount":  With respect to any Class of the
Class A Certificates for any Payment Date the sum of:

    (i)  the aggregate amount of interest accrued on the Class A Certificate
         Principal Balance thereof immediately prior to such Payment Date
         during the related Interest Accrual Period at the applicable Class A
         Pass-Through Rate (in the case of the Class A-2 Certificates, the
         Class A-3 Certificates and the Class A-4 Certificates, based on a
         360-day year of twelve 30-day months and, in the case of the Class A-1
         Certificates and the Class A-5 Certificates, based on a 360-day year
         and the actual number of days elapsed in such Interest Accrual
         Period); and

    (ii) the Class A Interest Carry-Forward Amount for such Class of Class A
         Certificates.

    "Class A Pass-Through Rate":  The Class A-1 Pass-Through Rate, the Class
A-2 Pass-Through Rate, the Class A-3 Pass-Through Rate, the Class A-4
Pass-Through Rate or the Class A-5 Pass-Through Rate, as applicable.

    "Class A Principal Carry-Forward Amount":  With respect to any Payment
Date, either the Group I Principal Carry-Forward Amount or the Group II
Principal Carry-Forward Amount, or the sum of such amounts, as appropriate.

    "Class A Principal Distribution Amount":  With respect to the Group I
Certificates for any Payment Date, the lesser of (x) the Group I Principal
Distribution Amount for such Payment Date and (y) the Group I Certificate
Principal Balance as of such Payment Date; with respect to the Group II
Certificates for any Payment Date, the lesser of (x) the Group II Principal
Distribution Amount for such Payment Date and (y) the Group II Certificate
Principal Balance as of such Payment Date.

    "Class A-1 Certificate":  Any one of the Certificates executed by the
Trustee on behalf of the Trust, not in its individual capacity, but solely as
Trustee, authenticated by the Trustee and in substantially the form set forth in
Exhibit A-1 hereto.  The Class A-1 Certificates are a subclass of the Class A
Certificates.  The Class A-1 Certificates shall be issued with an initial
aggregate Certificate Principal Balance equal to the Original Class A-1
Certificate Principal Balance.

    "Class A-1 Certificate Principal Balance":  As of any time of
determination, the Original Class A-1 Certificate Principal Balance less all
amounts distributed to Holders of Class A-1 Certificates with respect to
principal thereon on all prior Payment Dates.  The principal balance 

                                     5

<PAGE>

of any particular Class A-1 Certificate shall be the product of the 
Percentage Interest evidenced thereby and the Class A-1 Certificate Principal 
Balance.

    "Class A-1 Pass-Through Rate":  (a) For the initial Interest Accrual
Period, 6.17%, and (b) for each Interest Accrual Period thereafter, a per annum
rate of interest equal to the lesser of (i) LIBOR plus 0.17% and (ii) the per
annum rate equal to the percentage obtained as the product of (x) the Weighted
Average Net Coupon Rate of the Mortgage Loans in Group I during the related
Remittance Period and (y) the actual number of days elapsed during such Interest
Accrual Period divided by 360.

    "Class A-2 Certificate":  Any one of the Certificates executed by the
Trustee on behalf of the Trust, not in its individual capacity, but solely as
Trustee, authenticated by the Trustee and in substantially the form set forth in
Exhibit A-2 hereto.  The Class A-2 Certificates are a subclass of the Class A
Certificates.  The Class A-2 Certificates shall be issued with an initial
aggregate Certificate Principal Balance equal to the Original Class A-2
Certificate Principal Balance.

    "Class A-2 Certificate Principal Balance":  As of any time of
determination, the Original Class A-2 Certificate Principal Balance less all
amounts distributed to Holders of Class A-2 Certificates with respect to
principal thereon on all prior Payment Dates.  The principal balance of any
particular Class A-2 Certificate shall be the product of the Percentage Interest
evidenced thereby and the Class A-2 Certificate Principal Balance.

    "Class A-2 Pass-Through Rate":  6.640%.

    "Class A-3 Certificate":  Any one of the Certificates executed by the
Trustee on behalf of the Trust, not in its individual capacity, but solely as
Trustee, authenticated by the Trustee and in substantially the form set forth in
Exhibit A-3 hereto.  The Class A-3 Certificates are a subclass of the Class A
Certificates.  The Class A-3 Certificates shall be issued with an initial
aggregate Certificate Principal Balance equal to the Original Class A-3
Certificate Principal Balance.

    "Class A-3 Certificate Principal Balance":  As of any time of
determination, the Original Class A-3 Certificate Principal Balance less all
amounts distributed to Holders of Class A-3 Certificates with respect to
principal thereon on all prior Payment Dates.  The principal balance of any
particular Class A-3 Certificate shall be the product of the Percentage Interest
evidenced thereby and the Class A-3 Certificate Principal Balance.

    "Class A-3 Pass-Through Rate":  As to any Payment Date that occurs prior to
the Step-Up Payment Date, 7.045% and, as to any Payment Date that occurs on or
after the Step-Up Payment Date, the lesser of (i) 7.545% and (ii) the Weighted
Average Net Coupon Rate of the Mortgage Loans included in Group I during the
related Remittance Period.

    "Class A-4 Certificate":  Any one of the Certificates executed by the
Trustee on behalf of the Trust, not in its individual capacity, but solely as
Trustee, authenticated by the Trustee and in substantially the form set forth in
Exhibit A-4 hereto.  The Class A-4 Certificates are a subclass 

                                     6

<PAGE>

of the Class A Certificates.  The Class A-4 Certificates shall be issued with 
an initial aggregate Certificate Principal Balance equal to the Original 
Class A-4 Certificate Principal Balance.

    "Class A-4 Certificate Principal Balance":  As of any time of
determination, the Original Class A-4 Certificate Principal Balance less all
amounts distributed to Holders of Class A-4 Certificates with respect to
principal thereon on all prior Payment Dates.  The principal balance of any
particular Class A-4 Certificate shall be the product of the Percentage Interest
evidenced thereby and the Class A-4 Certificate Principal Balance.

    "Class A-4 Lockout Distribution":  For any Payment Date, an amount equal to
the lesser of (i) the product of the applicable Class A-4 Lockout Percentage and
the Class A-4 Pro Rata Distribution Amount for such Payment Date and (ii) the
Group I Principal Distribution Amount for such Payment Date.

    "Class A-4 Lockout Percentage":  For each Payment Date, as follows:

              Payment Date                      Class A-4
              occurring in                  Lockout Percentage
              ------------                  ------------------

    January 1998 through December 2000            0%
    January 2001 through December 2002           45%
    January 2003 through December 2003           80%
    January 2004 through December 2004          100%
    January 2005 and thereafter                 300%

    "Class A-4 Pass-Through Rate":  As to any Payment Date that occurs prior to
the Step-Up Payment Date, 6.705% and, as to any Payment Date that occurs on or
after the Step-Up Payment Date, the lesser of (i) 7.205% and (ii) the Weighted
Average Net Coupon Rate of the Mortgage Loans included in Group I during the
related Remittance Period.

    "Class A-4 Pro Rata Distribution Amount":  For any Payment Date, an amount
equal to the product of (i) a fraction, the numerator of which is the Class A-4
Certificate Principal Balance and the denominator of which is the Group I
Certificate Principal Balance, in each case immediately prior to such Payment
Date, and (ii) the Group I Principal Distribution Amount.

    "Class A-5 Certificate":  Any one of the Certificates executed by the
Trustee on behalf of the Trust, not in its individual capacity, but solely as
Trustee, authenticated by the Trustee and in substantially the form set forth in
Exhibit A-5 hereto.  The Class A-5 Certificates are a subclass of the Class A
Certificates.  The Class A-5 Certificates shall be issued with an initial
aggregate Certificate Principal Balance equal to the Original Class A-5
Certificate Principal Balance.

    "Class A-5 Certificate Principal Balance":  As of any time of
determination, the Original Class A-5 Certificate Principal Balance less all
amounts distributed to Holders of Class A-5 Certificates with respect to
principal thereon on all prior Payment Dates (but not including any Available
Funds Cap Carry-Forward Amount).  The principal balance of any particular Class
A-5 

                                     7

<PAGE>

Certificate shall be the product of the Percentage Interest evidenced thereby 
and the Class A-5 Certificate Principal Balance.

    "Class A-5 Formula Pass-Through Rate":  For any Interest Accrual Period,
LIBOR applicable to such Interest Accrual Period plus, for each Interest Accrual
Period ending prior to the Step-Up Payment Date, 0.24% and, for each Interest
Accrual Period ending on or after the Step-Up Payment Date, 0.48%.

    "Class A-5 Pass-Through Rate":  (a) For the initial Interest Accrual
Period, 6.24%, and (b) for each Interest Accrual Period thereafter, a per annum
rate of interest equal to the lesser of (x) the Class A-5 Formula Pass-Through
Rate for such Interest Accrual Period and (y) the per annum rate equal to the
percentage obtained by (i) dividing (I) the amount of interest included in the
Group II Monthly Remittance Amount during the related Remittance Period, reduced
by the sum of (A) the Servicing Fee with respect to the Mortgage Loans in Group
II during the related Remittance Period, (B) the Group II Premium Amount for
such Remittance Period, (C) the Group II Monthly Trustee Fee Amount for such
Remittance Period and (D) in the case of each Interest Accrual Period ending
after the Payment Date in February 1998, an amount equal to 1/12 of 0.75%
multiplied by the Aggregate Loan Balance of the Mortgage Loans in Group II as of
the first day of the related Remittance Period, by (II) the product of (A) the
Class A-5 Certificate Principal Balance as of the first day of such Interest
Accrual Period and (B) the actual number of days elapsed during such Interest
Accrual Period divided by 360 and (ii) multiplying the result by 100.

    "Class A-5 Regular Interest":  The regular interest, within the meaning of
Section 860G(a)(1) of the Code, represented by the Class A-5 Certificates, other
than the rights to receive amounts under the Cap Agreement.

    "Class B Carry-Forward Amount":  As of any Payment Date, the amount, if
any, by which (x) the Class B Distribution Amount as of the immediately
preceding Payment Date exceeded (y) the amount of the actual distribution to the
Holders of the Class B Certificates on such immediately preceding Payment Date
pursuant to Section 7.5(b)(ix), (xi) and (xii).

    "Class B Certificates":  Those certificates in substantially the form set
forth in Exhibit B hereto.

    "Class B Certificate Principal Balance":  The Class B Certificate Principal
Balance shall initially be $1,325,652.69 and shall be (x) increased on each
Payment Date by the amount of any unpaid Class B Interest pursuant to Section
7.5(b)(xi) and (y) decreased on each Payment Date by the amounts of (i) the
excess of any distributions to the Holders of the Class B Certificates on such
Payment Date pursuant to Section 7.5(b)(ix), (xi) and (xii) over the Class B
Interest for the related Payment Date, and (ii) the amount of any Allocable
Losses allocated as a reduction of the Class B Certificate Principal Balance on
such Payment Date pursuant to Section 7.10 hereof.  The Class B Certificate
Principal Balance in no event shall be less than zero.

                                     8

<PAGE>

    "Class B Distribution Amount":  As of any Payment Date, the sum of (i) the
Class B Interest Distribution Amount for such Payment Date and (ii) the Class B
Principal Distribution Amount for such Payment Date.

    "Class B Interest":  As of any Payment Date, the interest allocated to the
Class B Certificates as separate components in accordance with Note (4) of
Section 2.8(c) with respect to such Payment Date.

    "Class B Interest Distribution Amount":  As of any Payment Date, the lesser
of (i) the Class B Interest for such Payment Date and (ii) the amount actually
paid pursuant to Section 7.5(b)(ix) and (xi).

    "Class B Principal Distribution Amount":  As of any Payment Date, the sum
of (i) the Subordination Reduction Amount, if any, for such Payment Date and
(ii) the Class B Carry-Forward Amount, if any, as of such Payment Date.

    "Class LT-A Certificates":  The uncertificated class of interests in the
Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

    "Class LT-AL Certificates":  The uncertificated class of interests in the
Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

    "Class LT-1 Certificates":  The uncertificated class of interests in the
Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

    "Class LT-2 Certificates":  The uncertificated class of interests in the
Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

    "Class LT-3 Certificates":  The uncertificated class of interests in the
Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

    "Class LT-4 Certificates":  The uncertificated class of interests in the
Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

    "Class LT-5L Certificates":  The uncertificated class of interests in the
Lower-Tier REMIC, as described in and designated in Section 2.8 hereof.

    "Class RL Certificates":  Those certificates representing certain residual
rights to distributions from the Lower-Tier REMIC in substantially the form set
forth as Exhibit C-1 hereto.

    "Class RL Certificate Principal Balance":  The Class RL Certificate
Principal Balance shall be no less than zero, shall initially be zero and shall
be (x) increased on each Payment Date as described in Section 2.8(c) and (y)
decreased on each Payment Date by the amounts, if any, 

                                     9

<PAGE>

distributed to the Holders of the Class RL Certificates pursuant to Section 
7.5(b)(ix) and (xiv) and any Allocable Losses allocated thereto pursuant to 
Section 7.10.

    "Class RU Certificates":  Those Certificates representing certain residual
rights to distributions from the Upper-Tier REMIC in substantially the form set
forth as Exhibit C-2 hereto.

    "Clean-Up Call Date":  The first Remittance Date following the date on
which the aggregate Loan Balances of all Mortgage Loans has declined to 10% or
less of the Original Aggregate Loan Balance.

    "Closing Date":  December 15, 1997.

    "Closing Date Deposit":  An amount equal to the sum of (a) 11 days'
interest at the Class A-1 Pass-Through Rate for the initial Interest Accrual
Period on the Original Class A-1 Certificate Principal Balance and (b) 11 days'
interest at the Class A-5 Pass-Through Rate for the initial Interest Accrual
Period on the Original Class A-5 Certificate Principal Balance.  Such amount
shall be deposited by the Sponsor in the Closing Date Deposit Account on the
Closing Date and may be invested in Eligible Investments during the period prior
to the first Remittance Date.

    "Closing Date Deposit Account":  The account, which shall at all times be
an Eligible Account, established and maintained in accordance with Section 7.4
hereof and entitled "Norwest Bank Minnesota, National Association, as Trustee
for EquiVantage Home Equity Loan Trust 1997-4 Home Equity Loan Asset-Backed
Certificates, Series 1997-4, Closing Date Deposit Account."

    "Code":  The Internal Revenue Code of 1986, as amended, and any successor
statute.

    "Combined Loan-to-Value Ratio":  With respect to any Second Mortgage Loan,
the ratio (expressed as a percentage) of (a) the sum of (i) the outstanding
principal balance (at the time of origination of such Second Mortgage Loan) of
the Senior Lien note(s) relating to such Second Mortgage Loan and (ii) the
Original Principal Amount of the Note relating to such Second Mortgage Loan
divided by (b) the Appraised Value of the related Property.

    "Compensating Interest":  As defined in Section 8.9(b) hereof.

    "Corporate Trust Office":  The principal corporate trust office of the
Trustee at which, at any particular time, its corporate trust business shall be
administered, which office at the date hereof is located at Sixth Street and
Marquette Avenue, Minneapolis, Minnesota 55479-0070, Attention:  Corporate Trust
Services.  The telecopy number for the Corporate Trust Office on the Closing
Date is (612) 667-3539.

    "Coupon Rate":  The rate of interest borne by each Note.

                                    10

<PAGE>

    "Cumulative Loss Amount":  With respect to any Payment Date, an amount
equal to the aggregate of all Realized Losses incurred in all prior Remittance
Periods.

    "Cut-Off Date":  The close of business on December 1, 1997 or, in the event
any Mortgage Loan was originated subsequent to the Cut-Off Date but prior to the
Startup Day, the date of origination of such Mortgage Loan.

    "Data Dictionary":  As defined in Section 8.8(d)(iv) hereof.

    "Data Tape":  As defined in Section 8.8(d)(iv) hereof.

    "Delinquency Advance":  With respect to any Delinquent Mortgage Loan and
Remittance Period, the interest (calculated at the applicable Coupon Rate net of
the Servicing Fee Rate) due, but not collected, with respect to such Mortgage
Loan during such Remittance Period.

    "Delinquency Ratio":  With respect to any Payment Date, a fraction
expressed as a percentage (a) the numerator of which equals the aggregate Loan
Balance of all Mortgage Loans that are 90 or more days Delinquent, in
foreclosure or converted to REO Properties, as the case may be, as of the last
day of the immediately preceding calendar month and (b) the denominator of which
is the Aggregate Loan Balance of all of the Mortgage Loans as of the last day of
such immediately preceding calendar month.

    "Delinquent":  A Mortgage Loan is "Delinquent" if any payment due thereon
is not made by the close of business on the day such payment is scheduled to be
due.  A Mortgage Loan is "30 days Delinquent" if such payment has not been
received by the close of business on the corresponding day of the month
immediately succeeding the month in which such payment was due or, if there is
no such corresponding day (e.g., as when a 30-day month follows a 31-day month
in which a payment was due on the 31st day of such month) then on the last day
of such immediately succeeding month, and the terms "60 days Delinquent," "90
days Delinquent" and so on should be construed similarly.  For purposes of this
definition, Mortgage Loans relating to Mortgagors in bankruptcy or insolvency
proceedings under the United States Bankruptcy Code that limit the ability of
the Servicer to pursue collection of such loans are not considered "Delinquent".

    "Delivery Order":  The delivery order in the form set forth as Exhibit G
hereto and delivered by the Sponsor to the Trustee on the Startup Day pursuant
to Section 4.1 hereof.

    "Depository":  The Depository Trust Company, 7 Hanover Square, New York,
New York 10004 and any successor depository hereafter named.

    "Designated Depository Institution":  With respect to each Account, an
institution whose deposits are insured by the Bank Insurance Fund or the Savings
Association Insurance Fund of the FDIC, the long-term deposits of which shall be
rated (x) A or better by S&P and (y) A2 or better by Moody's, and in one of the
two highest short-term ratings of each of S&P and Moody's, 

                                    11

<PAGE>

unless otherwise approved in writing by the Certificate Insurer and each of 
Moody's and S&P, and that is any of the following:  (i) a federal savings and 
loan association duly organized, validly existing and in good standing under 
the federal banking laws, (ii) an institution duly organized, validly 
existing and in good standing under the applicable banking laws of any state, 
(iii) a national banking association duly organized, validly existing and in 
good standing under the federal banking laws, (iv) a principal subsidiary of 
a bank holding company or (v) approved in writing by the Certificate Insurer, 
Moody's and S&P, and, in each case acting or designated by the Servicer as 
the depository institution for such Account; provided, however, that any such 
institution or association shall have combined capital, surplus and undivided 
profits of at least $100,000,000. Notwithstanding the foregoing, an Account 
may be held by an institution otherwise meeting the preceding requirements 
except that the only applicable rating requirement shall be that the 
unsecured and uncollateralized debt obligations thereof shall be rated Baa3 
or better by Moody's if such institution has trust powers and the Account is 
held by such institution in its trust capacity and not in its commercial 
capacity.

    "Determination Date":  As to each Payment Date, the third Business Day next
preceding such Payment Date or such earlier day as shall be agreed by the
Certificate Insurer and Trustee.

    "Direct Participant":  Any broker-dealer, bank or other financial
institution for which the Depository holds Book-Entry Certificates from time to
time as a securities depository.

    "Disqualified Organization":  As set forth from time to time in the
definition thereof at Section 860E(e)(5) of the Code and applicable to the
Trust.

    "Eligible Account":  A segregated account maintained with a Designated
Depository Institution.

    "Eligible Investments":  Those investments so designated pursuant to
Section 7.7 hereof.

    "ERISA":  The Employee Retirement Income Security Act of 1974, as amended.

    "Escrow Loans":  Any Mortgage Loan all or a portion of the proceeds of
which were originally paid into an escrow account pending completion of
improvements to be made to the related Property, but excluding any Mortgage Loan
for which $5,000 or less was paid into an escrow account for a period not
exceeding 90 days after the date of origination of the Mortgage Loan to cover
the cost of specified deferred maintenance on the related Property.  The Escrow
Loans will be identified in a schedule to be prepared by the Originator and
delivered to the Sponsor, the Certificate Insurer and the Trustee pursuant to
Section 3.5(j) hereof.

    "Event of Default":  Any event described in clause (a) of Section 8.20
hereof.

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

                                     12

<PAGE>

    "FHLMC":  The Federal Home Loan Mortgage Corporation, a corporate
instrumentality of the United States created pursuant to the Emergency Home
Finance Act of 1970, as amended, or any successor thereto.

    "File":  The documents delivered to the Trustee pursuant to Section 3.5
hereof pertaining to a particular Mortgage Loan and any additional documents
required to be added to the File pursuant to this Agreement.

    "Final Certification":  As defined in Section 3.6(b) hereof.

    "Final Determination":  As defined in Section 9.3(a) hereof.

    "Financing Statements":  The UCC-1 Financing Statement naming the
Originator as debtor and the Sponsor as secured party and the UCC-1 Financing
Statement naming the Sponsor as debtor and the Trustee as secured party with
respect to the right, title and interest of the Originator or the Sponsor, as
applicable, in and to the Mortgage Loans, as filed with the Secretary of State
of each of Texas, Delaware and Minnesota.

    "First Mortgage Loan":  A Mortgage Loan secured by a first priority
mortgage lien with respect to any Property.

    "FNMA":  Fannie Mae, a federally-chartered and privately-owned corporation
existing under the Federal National Mortgage Association Charter Act, as
amended, or any successor thereto.

    "Group I":  The pool of Mortgage Loans bearing fixed rates of interest
identified in the related Schedule of Mortgage Loans as having been assigned to
Group I, including any Qualified Replacement Mortgages delivered in replacement
thereof.

    "Group I Aggregate Loan Balance":  As of any date, the aggregate Loan
Balance of all Mortgage Loans in Group I.

    "Group I Available Funds":  As defined in Section 7.3(a)(i) hereof.

    "Group I Certificate Principal Balance":  With respect to any Payment Date,
the aggregate of the Class A-1 Certificate Principal Balance, the Class A-2
Certificate Principal Balance, the Class A-3 Certificate Principal Balance and
the Class A-4 Certificate Principal Balance as of such Payment Date.

    "Group I Certificates":  The Class A-1 Certificates, the Class A-2
Certificates, the Class A-3 Certificates and the Class A-4 Certificates.

    "Group I Closing Date Deposit":  As defined in Section 7.4(a) hereof.

                                     13

<PAGE>

    "Group I Excess":  As defined in Section 2.8(c) hereof.

    "Group I Excess Subordinated Amount":  With respect to any Payment Date,
the amount, if any, by which (x) the Group I Subordinated Amount on such Payment
Date, after taking into account the payment of principal made pursuant to clause
(a) through clause (e) of the definition of the Group I Principal Distribution
Amount on such Payment Date to the Holders of the Group I Certificates, exceeds
(y) the Group I Specified Subordinated Amount for such Payment Date.

    "Group I Formula Distribution Amount":  With respect to any Payment Date,
the Group I Interest Distribution Amount and clauses (a) - (g) and (j) of the
definition of the Group I Principal Distribution Amount. 

    "Group I Insured Distribution Amount":  As to any Payment Date, the sum of
(x) the Group I Interest Distribution Amount for such Payment Date, (y) the
Group I Subordination Deficit, if any, for such Payment Date, and (z) any
Preference Amounts with respect to which affected Holders have complied with the
provisions of Section 7.3(e) hereof.

    "Group I Interest Distribution Amount":  As of any Payment Date, the
aggregate of the Class A Interest Distribution Amounts for the Class A-1
Certificates, the Class A-2 Certificates, the Class A-3 Certificates and the
Class A-4 Certificates for such Payment Date. 

    "Group I Monthly Remittance Amount":  The amount remitted by the Servicer
from the Principal and Interest Account to the Trustee on each Remittance Date
pursuant to Section 8.8(d)(iii) hereof and relating to Group I.

    "Group I Monthly Trustee Fee Amount":  As of any Payment Date, the product
of (x) one-twelfth of the Trustee Fee Rate and (y) the Group I Certificate
Principal Balance as of the day preceding such Payment Date.

    "Group I Premium Amount":  As to any Payment Date, the excess of (i) the
product of (x) one-twelfth of the Premium Rate and (y) the Group I Certificate
Principal Balance on such Payment Date (before taking into account any
distributions of principal to the Holders of the Group I Certificates to be made
on such Payment Date) over (ii) (a) with respect to the initial Payment Date,
zero and (b) with respect to each Payment Date thereafter, the product of (x)
one-twelfth of the Premium Rate and (y) the Group I Principal Distribution
Amount with respect to the immediately preceding Payment Date.

    "Group I Principal Carry-Forward Amount":  With respect to any Payment
Date, the amount, if any, described in clause (f) of the definition of "Group I
Principal Distribution Amount" as of the immediately preceding Payment Date
remaining after taking into account all amounts distributed to the Holders of
the Group I Certificates on such immediately preceding Payment Date in respect
of the Group I Principal Distribution Amount.

                                     14

<PAGE>

    "Group I Principal Distribution Amount":  With respect to the Group I
Certificates for any Payment Date, the sum, without duplication, of:

    (a)  the Group I Principal Carry-Forward Amount, if any;

    (b)  the scheduled or unscheduled principal (other than the principal
         portion of Prepaid Installments) due with respect to the Mortgage
         Loans in Group I during the related Remittance Period and actually
         collected by the Servicer during the related Remittance Period, in
         each case to the extent actually received by the Trustee before the
         related Payment Date;

    (c)  the Loan Balance of each Mortgage Loan in Group I that either was
         repurchased by the Originator or by the Sponsor or purchased by the
         Servicer on the related Remittance Date, to the extent such Loan
         Balance is actually received by the Trustee before the related Payment
         Date;

    (d)  any Substitution Amounts delivered by the Sponsor on the related
         Remittance Date in connection with a substitution of a Mortgage Loan
         in Group I, to the extent such Substitution Amounts are actually
         received by the Trustee before the related Payment Date;

    (e)  all Net Liquidation Proceeds and net insurance proceeds actually
         collected by the Servicer with respect to the Mortgage Loans in Group
         I during the related Remittance Period (to the extent such Net
         Liquidation Proceeds and net insurance proceeds relate to principal
         and are actually received by the Trustee before the related Payment
         Date);

    (f)  any Group I Subordination Deficit for such Payment Date;

    (g)  the proceeds received by the Trustee of any termination of the Trust
         (to the extent such proceeds relate to principal of the Mortgage Loans
         in Group I);

    (h)  any Group I Subordination Increase Amount for such Payment Date, to
         the extent of any Net Monthly Excess Cashflow in respect of the Group
         I Monthly Remittance Amount;

    (i)  to the extent not included in the amount described in clause (h) of
         the definition of "Group II Principal Distribution Amount", any Group
         I Subordination Increase Amount for such Payment Date, to the extent
         of Net Monthly Excess Cashflow in respect of the Group II Monthly
         Remittance Amount, available for such purpose;

                                        minus

    (j)  any Group I Subordination Reduction Amount for such Payment Date.

                                     15

<PAGE>

    "Group I Principal Remittance Amount":  With respect to any Remittance
Period, the amount remitted to the Trustee by the Servicer on the related
Remittance Date with respect to principal collections, as specified in clauses
(b) and (c) in the definition of Group I Principal Distribution Amount, for the
Mortgage Loans in Group I for such Remittance Period.

    "Group I Reimbursement Amount":  As of any Payment Date, the sum of (a)(i)
all Insured Payments previously paid by the Certificate Insurer in respect of
Group I and all Preference Amounts relating to Group I (in respect of Group I)
previously paid by the Certificate Insurer and in each case not previously
repaid to the Certificate Insurer pursuant to 7.5(b)(iii) and (iv) hereof plus
(ii) interest accrued on each such Insured Payment and such Preference Amounts
not previously repaid calculated at the weighted average of the Class A-1
Pass-Through Rate, the Class A-2 Pass-Through Rate, the Class A-3 Pass-Through
Rate and the Class A-4 Pass-Through Rate, in each case from the date the
Certificate Insurer paid the related Insured Payment or the Preference Amount,
as the case may be, and (b)(i) any amounts then due and owing to the Certificate
Insurer under the Insurance Agreement relating to Group I, as certified to the
Trustee by the Certificate Insurer plus (ii) interest on such amounts at the
rate specified in the Insurance Agreement.  The Certificate Insurer shall notify
the Trustee and the Sponsor of the amount of any Group I Reimbursement Amount.

    "Group I Specified Subordinated Amount":  As defined in the Insurance
Agreement.

    "Group I Subordinated Amount":  As of any Payment Date, the excess, if any,
of (x) the Group I Aggregate Loan Balance of the Mortgage Loans as of the close
of business on the last day of the related Remittance Period over (y) the Group
I Certificate Principal Balance as of such Payment Date (after taking into
account the payment of principal made pursuant to clause (a) through clause (e)
of the definition of the Group I Principal Distribution Amount to the Holders of
the Group I Certificates on such Payment Date, except for any portion thereof
related to an Insured Payment).

    "Group I Subordination Deficit":  As of any Payment Date, the excess, if
any, of (x) the Group I Certificate Principal Balance, after taking into account
the payment of principal made pursuant to clause (a) through clause (e) of the
definition of the Group I Principal Distribution Amount to the Holders of the
Group I Certificates on such Payment Date (other than the principal portion of
any Group I Insured Payment), over (y) the Group I Aggregate Loan Balance as of
the close of business on the last day of the prior Remittance Period.

    "Group I Subordination Increase Amount":  With respect to any Payment Date,
the excess, if any, of (i) the Group I Specified Subordinated Amount applicable
to such Payment Date over (ii) the Group I Subordinated Amount applicable to
such Payment Date prior to taking into account the payment of any Group I
Subordination Increase Amount on such Payment Date.

    "Group I Subordination Reduction Amount":  With respect to any Payment
Date, an amount equal to the lesser of (x) the Group I Excess Subordinated
Amount for such Payment Date and (y) the Group I Principal Remittance Amount for
the related Remittance Period.

                                     16

<PAGE>

    "Group I Total Available Funds":  As defined in Section 7.3(a)(i) hereof.

    "Group I Total Available Funds Shortfall":  As defined in Section 7.3(b)
hereof.

    "Group I Total Monthly Excess Spread":  As of any Payment Date, the excess
of (x) the interest portion of the Group I Monthly Remittance Amount remitted by
the Servicer on the immediately preceding Remittance Date over (y) the sum of
(i) the Group I Premium Amount, (ii) the Group I Monthly Trustee Fee Amount and
(iii) the Group I Interest Distribution Amount, in each case as of such Payment
Date.

    "Group I Turbo Amount":  As defined in Section 2.8(c) hereof.

    "Group II":  The pool of adjustable rate Mortgage Loans identified in the
related Schedule of Mortgage Loans as having been assigned to Group II,
including any Qualified Replacement Mortgages delivered in replacement thereof.

    "Group II Aggregate Loan Balance":  As of any date, the aggregate Loan
Balance of all Mortgage Loans in Group II.

    "Group II Available Funds":  As defined in Section 7.3(a)(ii) hereof.

    "Group II Certificate Principal Balance":  With respect to any Payment
Date, the Class A-5 Certificate Principal Balance as of such Payment Date.

    "Group II Certificates":  The Class A-5 Certificates.

    "Group II Closing Date Deposit":  As defined in Section 7.4(a) hereof.

    "Group II Excess":  As defined in Section 2.8(c) hereof.

    "Group II Excess Subordinated Amount":  With respect to any Payment Date,
the amount, if any, by which (x) the Group II Subordinated Amount on such
Payment Date after taking into account the payment of principal made pursuant to
clause (a) through clause (e) of the definition of the Group II Principal
Distribution Amount on such Payment Date to the Holders of the Group II
Certificates exceeds (y) the Group II Specified Subordinated Amount for such
Payment Date.

    "Group II Formula Distribution Amount":  With respect to any Payment Date,
the Group II Interest Distribution Amount and clauses (a) - (g) and (j) of the
definition of the Group II Principal Distribution Amount.

    "Group II Insured Distribution Amount":  As to any Payment Date, the sum of
(x) the Group II Interest Distribution Amount for such Payment Date, (y) the
Group II Subordination 

                                     17

<PAGE>

Deficit, if any, for such Payment Date, and (z) any Preference Amounts with 
respect to which affected Holders have complied with the provisions of 
Section 7.3(e) hereof.

    "Group II Interest Distribution Amount":  As of any Payment Date the Class
A Interest Distribution Amount with respect to the Class A-5 Certificates for
such Payment Date.

    "Group II Monthly Remittance Amount":  The amount remitted by the Servicer
to the Trustee on each Remittance Date pursuant to Section 8.8(d)(iii) hereof
and relating to Group II.

    "Group II Monthly Trustee Fee Amount":  As of any Payment Date, the product
of (x) one-twelfth of the Trustee Fee Rate and (y) the Group II Certificate
Principal Balance as of the day preceding such Payment Date.

    "Group II Premium Amount":  As to any Payment Date, the excess of (i) the
product of (x) one-twelfth of the Premium Rate and (y) the Group II Certificate
Principal Balance on such Payment Date (before taking into account any
distributions of principal to the Holders of the Group II Certificates to be
made on such Payment Date) over (ii) (a) with respect to the initial Payment
Date, zero and (b) with respect to each Payment Date thereafter, the product of
(x) one-twelfth of the Premium Rate and (y) the Group II Principal Distribution
Amount with respect to the immediately preceding Payment Date.

    "Group II Principal Carry-Forward Amount":  With respect to any Payment
Date, the amount, if any, described in clause (f) of the definition of "Group II
Principal Distribution Amount" as of the immediately preceding Payment Date
remaining after taking into account all amounts distributed to the Holders of
the Group II Certificates on such immediately preceding Payment Date in respect
of the Group II Principal Distribution Amount. 

    "Group II Principal Distribution Amount":  With respect to the Group II
Certificates for any Payment Date, the sum, without duplication, of:

    (a)  the Group II Principal Carry-Forward Amount, if any;

    (b)  the scheduled and unscheduled principal (other than the principal
         portion of Prepaid Installments) due with respect to the Mortgage
         Loans in Group II during the related Remittance Period and actually
         collected by the Servicer during the related Remittance Period, in
         each case to the extent actually received by the Trustee before the
         related Payment Date;

    (c)  the Loan Balance of each Mortgage Loan in Group II that either was
         repurchased by an Originator or by the Sponsor or purchased by the
         Servicer on the related Remittance Date, to the extent such Loan
         Balance is actually received by the Trustee before the related Payment
         Date;

                                     18

<PAGE>

    (d)  any Substitution Amounts delivered by the Sponsor on the related
         Remittance Date in connection with a substitution of a Mortgage Loan
         in Group II, to the extent such Substitution Amounts are actually
         received by the Trustee before the related Payment Date;

    (e)  all Net Liquidation Proceeds and net insurance proceeds actually
         collected by the Servicer with respect to the Mortgage Loans in Group
         II during the related Remittance Period (to the extent such Net
         Liquidation Proceeds and net insurance proceeds relate to principal
         and are actually received by the Trustee before the related Payment
         Date);

    (f)  any Group II Subordination Deficit and for such Payment Date;

    (g)  the proceeds received by the Trustee of any termination of the Trust
         (to the extent such proceeds relate to principal of the Mortgage Loans
         in Group II);

    (h)  any Group II Subordination Increase Amount for such Payment Date, to
         the extent of any Net Monthly Excess Cashflow in respect of the Group
         II Monthly Remittance Amount;

    (i)  to the extent not included in the amount described in clause (h) of
         the definition of "Group I Principal Distribution Amount", any Group
         II Subordination Increase Amount for such Payment Date, to the extent
         of Net Monthly Excess Cashflow in respect of the Group I Monthly
         Remittance Amount, available for such purpose;

                                        minus

    (j)  any Group II Subordination Reduction Amount for such Payment Date.

    "Group II Principal Remittance Amount":  With respect to any Remittance
Period, the amount remitted to the Trustee by the Servicer on the related
Remittance Date with respect to principal collections on the Mortgage Loans in
Group II for such Remittance Period.

    "Group II Reimbursement Amount":  As of any Payment Date, the sum of (a)(i)
all Insured Payments previously paid by the Certificate Insurer in respect of
Group II and all Preference Amounts relating to Group II (in respect of Group
II) previously paid by the Certificate Insurer and in each case not previously
repaid to the Certificate Insurer pursuant to 7.5(b)(iii) and (iv) hereof plus
(ii) interest accrued on each such Insured Payment and such Preference Amounts
not previously repaid calculated at the Class A-5 Pass-Through Rate in each case
from the date the Certificate Insurer paid the related Insured Payment or the
Preference Amounts, as the case may be, and (b)(i) any amounts then due and
owing to the Certificate Insurer under the Insurance Agreement relating to Group
II, as certified to the Trustee by the Certificate Insurer plus (ii) interest on
such amounts at the rate specified in the Insurance 

                                     19

<PAGE>

Agreement.  The Certificate Insurer shall notify the Trustee and the Sponsor 
of the amount of any Group II Reimbursement Amount.

    "Group II Specified Subordinated Amount":  As defined in the Insurance
Agreement.

    "Group II Subordinated Amount":  As of any Payment Date, the excess, if
any, of (x) the Group II Aggregate Loan Balances of the Mortgage Loans as of the
close of business on the last day of the related Remittance Period over (y) the
Group II Certificate Principal Balance as of such Payment Date (after taking
into account the payment of principal made pursuant to clause (a) through (e) of
the definition of the Group II Principal Distribution Amount to the Holders of
the Group II Certificates on such Payment Date, except for any portion thereof
related to an Insured Payment).

    "Group II Subordination Deficit":  As of any Payment Date, the excess, if 
any, of (x) the Group II Certificate Principal Balance, after taking into 
account the payment of principal made pursuant to clause (a) through clause 
(e) of the Group II Principal Distribution Amount to the Holders of the Group 
II Certificates on such Payment Date (other than the principal portion of any 
Group II Insured Payment), over (y) the Group II Aggregate Loan Balance as of 
the close of business on the last day of the prior Remittance Period; 
provided that, with respect to the Payment Date occurring in December 2027 
for the Group II Certificates, the Group II Subordination Deficit shall be 
the aggregate outstanding Class A-5 Certificate Principal Balance if the 
Servicer has not purchased all remaining Mortgage Loans in Group II as of the 
preceding Remittance Date at the Loan Purchase Price thereof. 

    "Group II Subordination Increase Amount":  With respect to any Payment 
Date, the excess, if any, of (i) the Group II Specified Subordinated Amount 
applicable to such Payment Date over (ii) the Group II Subordinated Amount 
applicable to such Payment Date prior to taking into account the payment of 
any Group II Subordination Increase Amount on such Payment Date.

    "Group II Subordination Reduction Amount":  With respect to any Payment
Date, an amount equal to the lesser of (x) the Group II Excess Subordinated
Amount for such Payment Date and (y) the Group II Principal Remittance Amount
for the related Remittance Period.

    "Group II Total Available Funds":  As defined in Section 7.3(a)(ii) hereof.

    "Group II Total Available Funds Shortfall":  As defined in Section 7.3(b)
hereof.

    "Group II Total Monthly Excess Spread":  As of any Payment Date, the excess
of (x) the interest portion of the Group II Monthly Remittance Amount remitted
by the Servicer on the immediately preceding Remittance Date over (y) the sum of
(i) the Group II Premium Amount, (ii) the Group II Monthly Trustee Fee Amount
and (iii) the Class A-5 Interest Distribution Amount, in each case as of such
Payment Date.

                                    20

<PAGE>

    "Group II Turbo Amount":  As defined in Section 2.8(c) hereof.

    "Highest Lawful Rate":  As defined in Section 11.13 hereof.

    "Holder":  The Person in whose name a Certificate is registered in the
Register, to the extent described in Section 5.6.

    "Indemnification Agreement":  The Indemnification Agreement dated as of
December 1, 1997 between the Underwriter and the Certificate Insurer.

    "Indirect Participant":  Any financial institution for whom any Direct
Participant holds an interest in a Book-Entry Certificate.

    "Initial Premium":  The initial premium payable by the Sponsor on behalf of
the Trust to the Certificate Insurer in consideration of the delivery to the
Trustee of the Certificate Insurance Policy.

    "Insurance Agreement":  The Insurance Agreement dated as of December 1,
1997 among the Sponsor, the Servicer and the Certificate Insurer, as it may be
amended from time to time.

    "Insurance Policy":  Any hazard, title or primary mortgage insurance policy
relating to a Mortgage Loan.

    "Insurance Proceeds":  The proceeds of any Insurance Policy relating to a
Mortgage Loan, a Property or a REO Property, net of proceeds to be applied to
the repair of the Property or released to the Mortgagor and net of expenses
reimbursable therefrom, but excluding any Insured Payment.

    "Insured Distribution Amount":  As to any Payment Date, the sum of the
Group I Insured Distribution Amount and the Group II Insured Distribution
Amount. 

    "Insured Payment":  As of each Payment Date, an amount equal to the Group I
Total Available Funds Shortfall or the Group II Total Available Funds Shortfall,
as the case may be, as of such Payment Date.

    "Interest Accrual Period":  With respect to the Class A-2 Certificates, the
Class A-3 Certificates and the Class A-4 Certificates and any Payment Date, the
calendar month immediately preceding such Payment Date; with respect to the
Class A-1 Certificates and the Class A-5 Certificates, the actual number of days
elapsed from and including the preceding Payment Date (or with respect to the
first Interest Accrual Period, from and including the Closing Date) to but
excluding such Payment Date.

    "LIBOR":  The London interbank offered rate for one-month United States
dollar deposits.  LIBOR for each Interest Accrual Period shall be determined on
the second Business 

                                    21

<PAGE>

Day preceding the first day of such Interest Accrual Period (each, a "LIBOR 
Determination Date"), on the basis of the offered rates of the Reference 
Banks for one-month United States dollar deposits, as such rates appear on 
the Reuters Screen LIBO Page, as of 11:00 a.m. (London time) on such LIBOR 
Determination Date.  On each LIBOR Determination Date, LIBOR will be 
established by the Trustee as follows:

    (a)  If on such LIBOR Determination Date two or more Reference Banks
         provide such offered quotations, LIBOR shall be the arithmetic mean
         (rounded upwards if necessary to the nearest whole multiple of
         0.0625%) of such offered quotations.

    (b)  If on such LIBOR Determination Date fewer than two Reference Banks
         provide such offered quotations, LIBOR shall be the greater of (x)
         LIBOR as determined on the previous LIBOR Determination Date and (y)
         the Reserve Interest Rate. 

    The establishment of LIBOR on each LIBOR Determination Date by the Trustee
and the Trustee's calculation of the rate of interest applicable to the Class
A-1 Certificates and the Class A-5 Certificates for the related Interest Accrual
Period shall (in the absence of manifest error) be final and binding.

    "Lifetime Rate Cap":  The provision in the Note for a Mortgage Loan in
Group II that limits the maximum Coupon Rate over the life of such Mortgage Loan
to a maximum over the Coupon Rate on the date of origination of such Mortgage
Loan.

    "Liquidated Loan":  As defined in Section 8.13(b) hereof.  A Mortgage Loan
that is purchased from the Trust pursuant to Section 3.3, Section 3.4, Section
3.6(b) or Section 8.10 hereof is not a "Liquidated Loan".

    "Liquidation Expenses":  Expenses that are incurred by the Servicer or any
Sub-Servicer in connection with the liquidation of any defaulted Mortgage Loan,
such expenses, including, without limitation, reasonable legal fees and
expenses, and any unreimbursed Servicing Advances expended by the Servicer or
any Sub-Servicer pursuant to Section 8.9(c) with respect to the related Mortgage
Loan.

    "Liquidation Proceeds":  With respect to any Liquidated Loan, any amounts
(including the proceeds of any Insurance Policy) recovered by the Servicer in
connection with such Liquidated Loan, whether through trustee's sale,
foreclosure sale or otherwise.

    "Loan Balance":  With respect to each Mortgage Loan, as of any date of
determination, the outstanding principal balance thereof on the Cut-Off Date,
less any related principal collections or recoveries relating to such Mortgage
Loan received by the Servicer as of such date, as reported by the Servicer in
its report to the Trustee pursuant to Section 7.8(b) and/or Section 8.8(d)(ii)
hereof, as applicable; provided, however, that the Loan Balance for any Mortgage
Loan that has become a Liquidated Loan shall be zero following the date on which
such Mortgage 

                                    22

<PAGE>

Loan becomes a Liquidated Loan, and at all times thereafter.  The Loan 
Balance of any Mortgage Loan as of the Cut-Off Date shall be the balance of 
such Mortgage Loan as of the Cut-Off Date.

    "Loan Purchase Price":  With respect to any Mortgage Loan purchased from
the Trust on a Remittance Date pursuant to Section 3.3, Section 3.4, Section
3.6(b) or Section 8.10 hereof, an amount equal to the Loan Balance of such
Mortgage Loan as of the date of purchase, plus one month's interest on the
outstanding Loan Balance thereof as of the beginning of the preceding Remittance
Period computed at the related Coupon Rate less, if the Servicer is the
purchasing party, the Servicing Fee Rate, together with, without duplication,
the aggregate amount of (i) all delinquent interest and all unreimbursed
Reimbursable Advances, (ii) all Delinquency Advances that the Servicer or any
Sub-Servicer has theretofore failed to remit with respect to such Mortgage Loan
and (iii) any Reimbursement Amount relating to such Mortgage Loan.

    "Loan-to-Value Ratio":  With respect to any First Mortgage Loan, the
percentage equal to the Original Principal Amount of the related Note divided by
the Appraised Value of the related Property.

    "Loss Coverage Ratio":  With respect to any Payment Date, a fraction,
expressed as a percentage, (a) the numerator of which equals the sum of (i) the
product of (A) the sum of (I) 25% of the Aggregate Loan Balance of all Mortgage
Loans that are 30-59 days Delinquent, plus (II) 50% of the Aggregate Loan
Balance of all Mortgage Loans that are 60-89 days Delinquent, plus (III) 100% of
the Aggregate Loan Balance of all Mortgage Loans that are 90 or more days
Delinquent, in each case as of the close of business on the last day of the
immediately preceding calendar month and including Mortgage Loans that are in
foreclosure or that have been converted to REO Properties, times (B) the greater
of (I) 40.42% or (II) (a) prior to the date specified in clause (b), zero, and
(b) after the earlier of the 30th Payment Date or the first Payment Date after
which the Trust has incurred Realized Losses with respect to at least 20
Liquidated Loans, the Actual Loss Severity, plus (ii) the Cumulative Loss
Amount, and (b) the denominator of which equals the product of (i) 11.40% times
(ii) the Original Aggregate Loan Balance.

    "Lower-Tier Interests":  As defined in Section 2.8(c) hereof.

    "Lower-Tier Regular Interests":  As defined in Section 2.8(c) hereof.

    "Lower-Tier REMIC":  The segregated pool of assets held by the Trust
consisting of the Mortgage Loans, the Certificate Insurance Policy and the
Certificate Account.

    "Majority Holders":  The Holder or Holders of Class A Certificates
evidencing Percentage Interests in excess of 51% in the aggregate.

    "Master Transfer Agreement":  The Master Loan Transfer Agreement between
the Sponsor and the Transferor dated as of December 1, 1997.

    "Monthly Remittance Amount":  As defined in Section 8.8(d)(iii) hereof.

                                    23
<PAGE>

    "Moody's":  Moody's Investors Service, Inc.

    "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 Note.

    "Mortgage Loan Group":  Either Group I or Group II, as appropriate.

    "Mortgage Loans":  Such of the mortgage loans transferred and assigned to
the Trust pursuant to Section 3.5(a) hereof, together with any Qualified
Replacement Mortgages substituted therefor in accordance with this Agreement, as
from time to time are held as a part of the Trust Estate, the Mortgage Loans
originally so held being identified in the Schedule of Mortgage Loans.  The term
"Mortgage Loan" includes the terms "First Mortgage Loan" and "Second Mortgage
Loan".  The term "Mortgage Loan" includes any Mortgage Loan that is Delinquent,
that relates to a foreclosure or that relates to a Property that is a REO
Property prior to such Property's disposition by the Trust.  Any mortgage loan
that, although intended by the parties hereto to have been, and that purportedly
was, transferred and assigned to the Trust by the Sponsor, in fact was not
transferred and assigned to the Trust for any reason whatsoever shall
nevertheless be considered a "Mortgage Loan" for all purposes of this Agreement.

    "Mortgagor":  The obligor on a Note.

    "Net Group I Excess":  As defined in Section 2.8(c) hereof.

    "Net Group II Excess":  As defined in Section 2.8(c) hereof.

    "Net Group I Turbo Amount":  As defined in Section 2.8(c) hereof.

    "Net Group II Turbo Amount":  As defined in Section 2.8(c) hereof.

    "Net Liquidation Proceeds":  As to any Liquidated Loan, Liquidation
Proceeds net of, without duplication, Liquidation Expenses and unreimbursed
Servicing Advances, unreimbursed Delinquency Advances and accrued and unpaid
Servicing Fees through the date of liquidation relating to such Liquidated Loan.
In no event shall Net Liquidation Proceeds with respect to any Liquidated Loan
be less than zero.

    "Net Monthly Excess Cashflow":  As of any Payment Date, and with respect to
either Mortgage Loan Group, the excess of (x) Total Monthly Excess Cashflow for
such Mortgage Loan Group over (y) amounts applied pursuant to Section
7.5(b)(iii)(A)-(D).

    "Note":  The note or other evidence of indebtedness evidencing the
indebtedness of a Mortgagor under a Mortgage Loan.

    "Officer's Certificate":  A certificate signed by any Authorized Officer of
any Person delivering such certificate and delivered to the Trustee.

                                    24

<PAGE>

    "Operative Documents":  Collectively, this Agreement, the Master Transfer
Agreement, the Certificate Insurance Policy, the Certificates, the
Indemnification Agreement, the Insurance Agreement and any Sub-Servicing
Agreement.

    "Original Aggregate Loan Balance":  The aggregate Loan Balances of all
Mortgage Loans as of the Cut-Off Date, i.e., $101,325,652.69 of which the
Mortgage Loans in Group I represent $71,722,201.50 and the Mortgage Loans in
Group II represent $29,603,451.19.

    "Original Class A Certificate Principal Balance":  $100,000,000.00.

    "Original Class A-1 Certificate Principal Balance":  $29,380,000.00.

    "Original Class A-2 Certificate Principal Balance":  $21,000,000.00.
 
    "Original Class A-3 Certificate Principal Balance":  $14,000,000.00.

    "Original Class A-4 Certificate Principal Balance":  $7,000,000.00.

    "Original Class A-5 Certificate Principal Balance":  $28,620,000.00.

    "Original Principal Amount":  With respect to each Note, the principal
amount of such Note or the mortgage note relating to a Senior Lien, as the case
may be, on the date of origination thereof.

    "Originator":  EquiVantage Inc., a Delaware corporation, and its successors
and assigns.

    "Outstanding":  With respect to all Certificates of a Class, as of any date
of determination, all such Certificates theretofore executed and delivered
hereunder except:

    (i)  Certificates theretofore canceled by the Trustee or delivered to the
         Trustee for cancellation;

    (ii) Certificates or portions thereof for which full and final payment
         money in the necessary amount has been theretofore deposited with the
         Trustee in trust for the Holders of such Certificates;

    (iii)     Certificates in exchange for or in lieu of which other
              Certificates have been executed and delivered pursuant to this
              Agreement, unless proof satisfactory to the Trustee is presented
              that any such Certificates are held by a bona fide purchaser; and

    (iv) Certificates alleged to have been destroyed, lost or stolen for which
         replacement Certificates have been issued as provided for in Section
         5.5 hereof.

                                    25

<PAGE>

    Any Certificates in which the Certificate Insurer has an interest pursuant
to its right of subrogation shall be "Outstanding Certificates."

    "Pass-Through Rate":  As defined in Note 1 to the table in Section 2.8(c)
hereof.

    "Payment Date":  Any date on which the Trustee is required to make
distributions to the Holders, which shall be the 25th day of each month (or, if
such 25th day is not a Business Day, the next succeeding Business Day),
commencing in the month immediately following the month in which the Startup Day
occurs.

    "Percentage Interest":  With respect to a Class A Certificate, the
undivided percentage interest (carried to eight places, rounded down) obtained
by dividing the original principal balance of such Certificate by the Original
Class A-1 Certificate Principal Balance, Original Class A-2 Certificate
Principal Balance, Original Class A-3 Certificate Principal Balance, Original
Class A-4 Certificate Principal Balance or Original Class A-5 Certificate
Principal Balance, as applicable, and multiplying the result by 100; and as to
any Class B Certificate or Residual Certificate, that Percentage Interest set
forth on such Class B Certificate or Residual Certificate.

    "Periodic Rate Cap":  The provision in the Note for a Mortgage Loan in
Group II that limits increases or decreases in the Coupon Rate on each rate
adjustment date to a maximum increment specified in such provision.

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

    "Plan":  As defined in Section 5.8(d) hereof.

    "Pool Certification":  As defined in Section 3.6(a) hereof.

    "Pool Factor":  As defined in Section 7.8(a)(xiii) hereof.

    "Preference Amount":  As to any Payment Date, with respect to the Class A
Certificates, any amounts included in previous distributions to Holders of
Class A Certificates of Class A Distribution Amounts (exclusive of Insured
Payments) that are recovered from such Holders 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 and that have not theretofore been repaid to such Holders, provided
such Holders have complied with the provisions of Section 7.3(e).

    "Preference Order":  As defined in Section 7.3(e) hereof.

    "Premium Rate":  As defined in the Insurance Agreement.

                                    26

<PAGE>

    "Prepaid Installment":  With respect to any Mortgage Loan, any installment
of principal thereof and interest thereon received prior to the scheduled due
date for such installment, intended by the Mortgagor as an early payment thereof
and not as a Prepayment with respect to such Mortgage Loan.

    "Prepayment":  Any payment of principal of a Mortgage Loan that is received
by the Servicer in advance of the scheduled due date for the payment of such
principal (other than the principal portion of any Prepaid Installment), and the
proceeds of any Insurance Policy that are to be applied as a payment of
principal on the related Mortgage Loan shall be deemed to be Prepayments for all
purposes of this Agreement.

    "Preservation Expenses":  Expenditures made by the Servicer or any
Sub-Servicer in connection with a foreclosed Mortgage Loan prior to the
liquidation thereof, including, without limitation, expenditures for real estate
property taxes, hazard insurance premiums, property restoration or preservation.

    "Principal and Interest Account":  The account, which shall at all times be
an Eligible Account, established and maintained by the Servicer or any
Sub-Servicer pursuant to Section 8.8(a) hereof, or pursuant to any Sub-Servicing
Agreement, and entitled "[Servicer or Sub-Servicer], in trust for the benefit of
Holders of EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan
Asset-Backed Certificates, Series 1997-4, Principal and Interest Account".

    "Prohibited Transaction":  As set forth from time to time in the definition
thereof at Section 860F(a)(2) of the Code and applicable to the Trust.

    "Property":  The underlying property on which a lien is granted securing a
Mortgage Loan.

    "Prospectus":  The prospectus dated November 25, 1997 and the related
prospectus supplement dated November 25, 1997 pursuant to which the Class A
Certificates are offered.

    "Purchase Option Period":  As defined in Section 9.3(b) hereof.

    "Qualified Liquidation":  As set forth from time to time in the definition
thereof at Section 860F(a)(4) of the Code and applicable to the Upper-Tier REMIC
or the Lower-Tier REMIC.

    "Qualified Replacement Mortgage":  A Mortgage Loan replaced for another
pursuant to Section 3.3, Section 3.4 or Section 3.6(b) hereof that (i) bears a
fixed rate of interest if the replaced Mortgage Loan was in Group I or bears a
variable rate of interest if the replaced Mortgage Loan was in Group II,
(ii) has a Coupon Rate at least equal to the Coupon Rate of the replaced
Mortgage Loan (that, in the case of a Mortgage Loan in Group II, shall mean a
Mortgage Loan having an interest rate based on LIBOR and a margin over LIBOR, a
Periodic Rate Cap and a Lifetime Rate Cap at least equal to those applicable to
the replaced Mortgage 

                                     27

<PAGE>

Loan), (iii), in the discretion of the Certificate Insurer, is of the same or 
better property type and the same or better occupancy status as the replaced 
Mortgage Loan, (iv) shall be of the same or better credit quality 
classification at origination of the Mortgage Loan (determined in accordance 
with the Sponsor's guidelines) as the replaced Mortgage Loan, (v) shall 
mature no later than December 15, 2027, (vi) has a Combined Loan-to-Value 
Ratio or Loan-to Value Ratio, as applicable, as of the Cut-Off Date no higher 
than the Combined Loan-to-Value Ratio or Loan-to-Value Ratio, as applicable, 
of the replaced Mortgage Loan at such time and shall relate to a Mortgagor 
having a debt-to-income ratio no higher than the debt-to-income ratio of the 
Mortgagor of the replaced Mortgage Loan, (vii) has a Loan Balance as of the 
related Replacement Cut-Off Date equal to or less than the Loan Balance of 
the replaced Mortgage Loan as of such Replacement Cut-Off Date, (viii) 
satisfies the criteria set forth from time to time in the definition thereof 
at Section 860G(a)(4) of the Code and applicable to the Upper-Tier REMIC or 
the Lower-Tier REMIC, all as evidenced by an Officer's Certificate of the 
Sponsor delivered to the Trustee and the Certificate Insurer prior to any 
such substitution, (ix) has a Mortgage with a valid lien priority equal to or 
greater than the replaced mortgage loan, and (x) if such Qualified 
Replacement Mortgage is an Escrow Loan, all Required Escrow Documents with 
respect thereto are delivered to the Trustee within one year of the related 
Replacement Cut-Off Date.  In the event that one or more mortgage loans are 
proposed to be replaced for one or more Mortgage Loans, the Certificate 
Insurer may allow the foregoing tests to be met on a weighted average basis 
or other aggregate basis acceptable to the Certificate Insurer, as evidenced 
by a written approval delivered to the Trustee by the Certificate Insurer, 
except that the requirement of clause (viii) hereof must be satisfied as to 
each Qualified Replacement Mortgage.

    "Realized Loss":  As to any Liquidated Loan, the amount, if any, by which
the Loan Balance thereof, accrued and unpaid interest and unreimbursed advances
as of the date of liquidation is in excess of Net Liquidation Proceeds realized
thereon.

    "Record Date":  With respect to each Payment Date, for each of the Class A
Certificates, the last day of the calendar month immediately preceding the
calendar month in which such Payment Date occurs, whether or not such day is a
Business Day.

    "Reference Banks":  Bankers Trust Company, Barclay's Bank PLC and National
Westminster Bank PLC; provided that, if any of the foregoing banks are deemed by
the Servicer (as indicated in writing to the Trustee) not suitable to serve as a
Reference Bank, then any leading banks selected by the Trustee (in consultation
with the Servicer) and engaged in transactions in Eurodollar deposits in the
international Eurocurrency market (i) with an established place of business in
London, (ii) whose quotations appear on the Reuters Screen LIBO Page on the
LIBOR Determination Date in question, (iii) that have been designated as such by
the Trustee and (iv) not controlling, controlled by or under common control with
the Sponsor or the Originator.

    "Register":  The register maintained by the Trustee in accordance with
Section 5.4 hereof, in which the names of the Holders are set forth.

                                     28

<PAGE>

    "Registration Statement":  The Registration Statement filed by the Sponsor
with the Securities and Exchange Commission, including all amendments thereto
and including the Prospectus relating to the Class A Certificates constituting a
part thereof.

    "Reimbursable Advances":  As to any Mortgage Loan, all Delinquency Advances
and Servicing Advances made by the Servicer with respect thereto, to the extent
not previously paid to or withheld by the Servicer.

    "Reimbursement Amount":  Either a Group I Reimbursement Amount or a Group
II Reimbursement Amount, as appropriate. 

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

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

    "Remittance Date":  Any date on which the Servicer is required to remit
monies on deposit in the Principal and Interest Account to the Trustee, which
shall be the eighteenth day of each calendar month, commencing in January 1998
(or, if such eighteenth day is not a Business Day, the next succeeding Business
Day).

    "Remittance Period":  The period (inclusive) beginning at the opening of
business on the second day of the calendar month immediately preceding the month
in which a Remittance Date occurs and ending at the close of business on the
first day of the calendar month in which a Remittance Date occurs.

    "REO Property":  A Property acquired by the Servicer or any Sub-Servicer on
behalf of the Trust through foreclosure or deed-in-lieu of foreclosure in
connection with a defaulted Mortgage Loan.

    "Replacement Cut-Off Date":  With respect to any Qualified Replacement
Mortgage, the close of business on the first day of the calendar month in which
such Qualified Replacement Mortgage is conveyed to the Trust.

    "Representation Letter":  shall mean letters to, or agreements with, the
Depository to effectuate a book entry system with respect to the Book-Entry
Certificates.

    "Representations and Warranties":  The representations and warranties
relating to the Mortgage Loans, as set forth in Section 6 of the Master Transfer
Agreement and Section 3.3(a) hereof, together with any Additional
Representations and Warranties (as defined in the Master Transfer Agreement).

                                     29

<PAGE>

    "Required Escrow Document":  As defined in Section 3.5(k) hereof.

    "Reserve Fund":  The trust account created and maintained pursuant to
Section 7.11 hereof.  Funds held in the Reserve Fund shall be used solely for
the purposes set forth in such Section.

    "Reserve Interest Rate":  The rate per annum that the Trustee determines to
be either (i) the arithmetic mean (rounded upwards if necessary to the nearest
whole multiple of 0.0625%) of the one-month U.S. dollar lending rates that New
York City banks selected by the Trustee are quoting on the relevant LIBOR
Determination Date to the principal London offices of leading banks in the
London interbank market or, in the event that the Trustee can determine no such
arithmetic mean, (ii) the lowest one-month U.S. dollar lending rate that New
York City banks selected by the Trustee are quoting on such LIBOR Determination
Date to leading European banks.

    "Residual Certificate":  Any Class RL Certificate or any Class RU
Certificate.

    "Reuters Screen LIBO Page":  The page so designated on the Reuters Monitor
Money Rates Service (or such other page as may replace the page on that service
for the purpose of displaying London interbank offered rates of major banks). 

    "Rolling Three Month Delinquency Rate":  As of any Payment Date, the
fraction, expressed as a percentage, equal to the average of the Delinquency
Ratio for each of the three (or one and two, in the case of the first and second
Payment Dates) immediately preceding Remittance Periods.

    "S&P":  Standard & Poor's Ratings Group, a division of The McGraw-Hill
Companies, Inc.

    "Schedule of Mortgage Loans":  The Schedule of Mortgage Loans attached
hereto as Schedule I.

    "Second Mortgage Loan":  A Mortgage Loan that is secured by a second
priority mortgage lien with respect to the related Property.

    "Senior Lien":  With respect to any Second Mortgage Loan, the mortgage loan
relating to the corresponding Property having a first priority lien.

    "Servicer":  EquiVantage Inc., a Delaware corporation, and its permitted
successors and assigns.

    "Servicer Affiliate":  A Person (i) controlling, controlled by or under
common control with the Servicer and (ii) that is qualified to service
residential mortgage loans.

                                     30

<PAGE>

    "Servicer's Trust Receipt":  The Servicer's trust receipt in the form set
forth as Exhibit J hereto.

    "Servicing Advance":  As defined in Section 8.9(c) and Section 8.13(a)
hereof.

    "Servicing Fee":  With respect to any Mortgage Loan, the monthly amount
retained by the Servicer or by any successor thereto as compensation for
servicing and administration duties relating to such Mortgage Loan pursuant to
Section 8.15 hereof and equal to the product of (x) one-twelfth of the related
Servicing Fee Rate and (y) the outstanding Loan Balance of such Mortgage Loan as
of the opening of business on the first day of the immediately preceding
Remittance Period.

    "Servicing Fee Rate":  With respect to each First Mortgage Loan, 0.50% per
annum.  With respect to each Second Mortgage Loan, 0.75% per annum.

    "Servicing Standards":  As defined in Section 8.1(a) hereof.

    "Specified Subordinated Amount":  Either the Group I Specified Subordinated
Amount or the Group II Specified Subordinated Amount, as appropriate.

    "Sponsor":  EquiVantage Acceptance Corp., a Delaware corporation.

    "Startup Day":  December 15, 1997.

    "Step-Up Payment Date":  The second Payment Date that follows the Clean-Up
Call Date.

    "Subordinated Amount":  As of any Payment Date, either the Group I
Subordinated Amount or the Group II Subordinated Amount, as appropriate. 

    "Subordination Deficit":  Either the Group I Subordination Deficit or the
Group II Subordination Deficit, as appropriate.

    "Subordination Increase Amount":  Either the Group I Subordination Increase
Amount or the Group II Subordination Increase Amount, as appropriate.

    "Subordination Reduction Amount":  Either the Group I Subordination
Reduction Amount or the Group II Subordination Reduction Amount, as appropriate.

    "Sub-Servicer":  Any Person with whom the Servicer has entered into a
Sub-Servicing Agreement and who satisfies any requirements set forth in Section
8.3 hereof in respect of the qualification of a Sub-Servicer.

                                     31

<PAGE>

    "Sub-Servicing Agreement":  The written contract between the Servicer and
any Sub-Servicer relating to servicing and/or administration of certain Mortgage
Loans as permitted by Section 8.3.

    "Substitution Amount":  In connection with the delivery of any Qualified
Replacement Mortgage, if the outstanding principal amount of such Qualified
Replacement Mortgage as of the applicable Replacement Cut-Off Date is less than
the Loan Balance of the Mortgage Loan being replaced as of such Replacement
Cut-Off Date, an amount equal to such difference together with accrued and
unpaid interest on such amount calculated at the Coupon Rate less, if the
Servicer is the replacing party, the Servicing Fee Rate, of the Mortgage Loan
being replaced.

    "Tax Matters Person":  As defined in Section 11.17 hereof.

    "Termination Notice":  As defined in Section 9.3(b) hereof.

    "Termination Price":  As defined in Section 9.2(a) hereof. 

    "Total Monthly Excess Cashflow":  As defined in Section 7.5(b)(iii) hereof.

    "Total Monthly Excess Spread":  Either the Group I Total Monthly Excess
Spread or the Group II Total Monthly Excess Spread, as appropriate.

    "Transaction Documents":  Collectively this Agreement, the Insurance
Agreement, the Underwriting Agreement relating to the Class A Certificates, any
Sub-Servicing Agreement, the Indemnification Agreement relating to the
Prospectus, the Registration Statement and the Certificates.

    "Transferor":  EquiVantage Inc., a Delaware corporation, and its permitted
successors and assigns.

    "Trust":  EquiVantage Home Equity Loan Trust 1997-4, the trust created
under this Agreement.

    "Trust Estate":  Collectively, all money, instruments and other property,
to the extent such money, instruments and other property are subject or intended
to be held in trust, and in the subtrusts, for the benefit of the Holders,
including all proceeds thereof, including, without limitation, (i) the Mortgage
Loans, (ii) such amounts, including Eligible Investments, as from time to time
may be held in all Accounts, (iii) any Property, the ownership of which has been
effected on behalf of the Trust as a result of foreclosure or acceptance by the
Servicer of a deed in lieu of foreclosure and that has not been withdrawn from
the Trust, (iv) any Insurance Policies relating to the Mortgage Loans and any
rights of the Sponsor under any Insurance Policies, (v) Net Liquidation Proceeds
with respect to any Liquidated Loan, (vi) rights under the Certificate Insurance
Policy, (vii) the Sponsor's rights under the Master Transfer Agreement, (viii)
amounts held in the Closing Date Deposit Account and (ix) the Reserve Fund.

                                     32

<PAGE>

    "Trustee":  Norwest Bank Minnesota, National Association, located on the
date of execution of this Agreement at the Corporate Trust Office, not in its
individual capacity but solely as Trustee under this Agreement, and any
successor hereunder.

    "Trustee Fee Rate":  0.025% per annum.

    "Underwriter":  Prudential Securities Incorporated, as representative of
itself and First Union Capital Markets Corp.

    "Underwriting Agreement":  The Underwriting Agreement between the Sponsor
and the Underwriter dated as of November 25, 1997.

    "United States Bankruptcy Code":  The United States Bankruptcy Code, 11
U.S.C. Section  101 et seq., as amended, and any successor statute thereto

    "Unrecoverable Delinquency Advance":  Any Delinquency Advance that the
Servicer, in its good faith business judgment, believes will not ultimately be
recovered from the related Mortgage Loan.

    "Unregistered Certificates":  Certificates that are not registered as
evidenced by inclusion in the Register.

    "Upper-Tier REMIC":  The segregated pool of assets held by the Trust
consisting of the Lower-Tier Interests (except for the Class RL Certificate, as
set forth in the chart in Section 2.8(c) hereof).

    "Weighted Average Net Coupon Rate":  With respect to any Remittance Period
and a Mortgage Loan Group, the weighted average Coupon Rates (weighted by Loan
Balances) of the related Mortgage Loans, calculated at the opening of business
on the first day of such Remittance Period, less (i) the applicable Servicing
Fee Rate, (ii) the Trustee Fee Rate and (iii) the Premium Rate.

    Section 1.2.   Use of Words and Phrases.  "Herein", "hereby", "hereunder",
"hereof", "hereinafter" and other equivalent words refer to this Agreement as a
whole and not solely to the particular section of this Agreement in which any
such word is used.  The definitions set forth in Section 1.1 hereof include both
the singular and the plural.  Whenever used in this Agreement, any pronoun shall
be deemed to include both singular and plural and to cover all genders.

    Section 1.3.   Captions; Table of Contents.  The captions or headings in
this Agreement and the Table of Contents hereof are for convenience only and in
no way define, limit or describe the scope and intent of any provisions of this
Agreement.

    Section 1.4.   Opinions.  Each opinion with respect to the validity,
binding nature and enforceability of documents or Certificates may be 

                                     33

<PAGE>

qualified to the extent that the same may be limited by applicable 
bankruptcy, insolvency, reorganization, moratorium or other similar laws 
affecting the enforcement of creditors' rights generally and by general 
principles of equity (whether considered in a proceeding or action in equity 
or at law) and may state that no opinion is expressed on the availability of 
the remedy of specific enforcement, injunctive relief or any other equitable 
remedy.  Any opinion required to be furnished by any Person hereunder must be 
delivered by counsel upon whose opinion the addressee of such opinion may 
reasonably rely, and such opinion may state that it is given in reasonable 
reliance upon an opinion of another, a copy of which must be attached, 
concerning the laws of a foreign jurisdiction.

                                    ARTICLE II
                 ESTABLISHMENT AND ORGANIZATION OF THE TRUST

    Section 2.1.   Establishment of the Trust.  The parties hereto do hereby
create and establish, pursuant to the laws of the State of New York and this
Agreement, the Trust, which, for convenience, shall be known as the "EquiVantage
Home Equity Loan Trust 1997-4".

    Section 2.2.   Office.  The office of the Trust shall be in care of the
Trustee, addressed to the Corporate Trust Office, or at such other address as
the Trustee may designate by notice to the Sponsor, the Servicer, the Holders
and the Certificate Insurer.

    Section 2.3.   Purposes and Powers.  The purpose of the Trust is to engage
in the following activities, and only such activities:  (i) the issuance of the
Certificates and the acquiring, owning and holding of Mortgage Loans and the
Trust Estate in connection therewith; (ii) activities that are necessary,
suitable or convenient to accomplish the foregoing or are incidental thereto or
connected therewith, including the investment of moneys in accordance with this
Agreement; and (iii) such other activities as may be required in connection with
conservation of the Trust Estate and distributions to the Holders; provided,
however, that nothing contained herein shall require or permit the Trustee to
take any action that would result in the loss of REMIC status for the Upper-Tier
REMIC or the Lower-Tier REMIC.

    Section 2.4.   Appointment of the Trustee; Declaration of Trust.  The
Sponsor hereby appoints the Trustee as trustee of the Trust effective as of the
Startup Day, to have all the rights, powers and duties set forth herein.  The
Trustee hereby acknowledges and accepts such appointment, represents and
warrants its eligibility as of the Startup Day to serve as Trustee pursuant to
Section 10.8 hereof and declares that it will hold the Trust Estate in trust
upon and subject to the conditions set forth herein for the benefit of the
Holders and the Certificate Insurer, as their interests may appear.

    Section 2.5.   Expenses of the Trust.  On each Payment Date the Trustee
shall receive the Group I Monthly Trustee Fee Amount and the Group II Monthly
Trustee Fee Amount, as provided in Section 7.5(b)(ii) hereof.  Any other
expenses of the Trust that have been reviewed and approved by the Sponsor or the
Servicer (which approval shall not be unreasonably withheld), including the
reasonable expenses of the Trustee, its agents and counsel, shall be paid
directly by the Sponsor or the Servicer to the Trustee or to such other Person
to whom such 

                                     34

<PAGE>

amounts may be due.  Failure by the Sponsor to pay any such fees or other 
expenses shall not relieve the Trustee of its obligations hereunder.  The 
Trustee hereby covenants with the Holders that every material contract or 
other material agreement entered into by the Trustee on behalf of the Trust 
shall expressly state therein that no Holder shall be personally liable in 
connection with such contract or agreement.

    Section 2.6.   Ownership of the Trust.  On the Startup Day the ownership
interests in the Trust shall be transferred as set forth in Section 4.2 hereof,
such transfer to be evidenced by sale of the Certificates as described therein. 
Thereafter, transfer of any ownership interest shall be governed by Sections 5.4
and 5.8 hereof.

    Section 2.7.   Receipt of Trust Estate.  The Sponsor hereby directs the
Trustee to accept the property conveyed to it pursuant to Section 3.5 hereof in
connection with the establishment of the Trust, and the Trustee hereby
acknowledges receipt of such property.  The Sponsor further directs the Trustee
to issue the Certificates, to hold the Class A Certificates as transfer agent
for the Depository as provided in Section 5.4, and to deliver the Class B
Certificates and the Residual Certificates to the Sponsor.

    Section 2.8.   Miscellaneous REMIC Provisions.

    (a)  The Trustee shall elect that the Upper-Tier REMIC and the Lower-Tier 
REMIC shall be treated as REMICs under Section 860D of the Code, as described 
in Section 11.15.  Any inconsistencies or ambiguities in this Agreement or in 
the administration of the Trust shall be resolved in a manner that preserves 
the validity of such REMIC elections.

    (b)  The Class A Certificates (other than the Class A-5 Certificates), 
the Class A-5 Regular Interest and the Class B Certificates are hereby 
designated as "regular interests" with respect to the Upper-Tier REMIC and 
the Class RU Certificates are hereby designated as the single Class of 
"residual interest" with respect to the Upper-Tier REMIC.

         Each Beneficial Owner of a Class A-5 Certificate shall be deemed to
own an undivided beneficial ownership interest in two assets:  (i) the Class A-5
Regular Interest and (ii) the Cap Agreement.  The Cap Agreement is not included
as part of either the Lower-Tier REMIC or the Upper-Tier REMIC.

    (c)  The Lower-Tier REMIC will be evidenced by (x) the Class LT-A 
Certificates, Class LT-1 Certificates, Class LT-2 Certificates, Class LT-3 
Certificates, Class LT-4 Certificates, Class LT-AL Certificates and Class 
LT-5L Certificates (the "Lower-Tier Regular Interests"), which will be 
uncertificated and non-transferable and are hereby designated as the "regular 
interests" in the Lower-Tier REMIC and (y) the Class RL Certificates, which 
are hereby designated as the single "residual interest" in the Lower-Tier 
REMIC (the Lower-Tier Regular Interests, together with the Class RL 
Certificates, the "Lower-Tier Interests").  The Lower-Tier Regular Interests 
shall be recorded on the records of the Lower-Tier REMIC as being issued to 
and held by the Trustee on behalf of the Upper-Tier REMIC.

                                     35

<PAGE>

         For purposes of this Section, (i) the "Group I Turbo Amount" means the
sum of (A) any Group I Subordination Deficit (including the portion of a Group I
Principal Carry-Forward Amount that relates to a shortfall in a distribution of
a Group I Subordination Deficit) and (B) any Group I Subordination Increase
Amount, to the extent of any Net Monthly Excess Cashflow in respect of the Group
I Monthly Remittance Amount and (ii) the "Net Group I Turbo Amount" means the
Group I Turbo Amount determined as if each Group I Mortgage Loan accrued
interest at a rate equal to the excess of its Coupon Rate over the sum of the
Servicing Fee Rate, Trustee Fee Rate and Premium Rate.  Any Net Group I Turbo
Amount that is attributable to interest on the Group I Mortgage Loans will not
be paid to the Lower-Tier Regular Interests, but a portion of the interest
payable with respect to the Class LT-A Certificate that equals 1% of the Net
Group I Turbo Amount will be payable as a reduction of the principal balances of
the Class LT-1, Class LT-2, Class LT-3 and Class LT-4 Certificates in the same
manner in which the Net Group I Turbo Amount is allocated among the Class A-1
Certificates, Class A-2 Certificates, Class A-3 Certificates and Class A-4
Certificates, respectively (and will be accrued and added to principal on the
Class LT-A Certificate).  The amount of interest on the Group I Mortgage Loans
equal to the excess of the Group I Turbo Amount over the Net Group I Turbo
Amount will be payable as a reduction of the principal balances of the
Lower-Tier Regular Interests as follows:  (i) 99% to the Class LT-A Certificates
and (ii) 1% to the Class LT-1, Class LT-2, Class LT-3 and Class LT-4
Certificates in the same manner in which such excess is allocated among the
Class A-1, Class A-2, Class A-3 and Class A-4 Certificates, respectively, (and
will be accrued and added to principal on the Class RL Certificates).  Except as
provided in footnote (6) below, to the extent that interest on the Group I
Mortgage Loans exceeds the sum of interest allocated, as described below, to the
Class A-1, Class A-2, Class A-3, Class A-4 and Class B Certificates and the
Group I Turbo Amount, such excess (the "Group I Excess") shall be added to the
amounts allocated below with respect to the Class LT-AL and Class LT-5L
Certificates.  Principal payments on the Group I Mortgage Loans shall be
allocated 99% to the Class LT-A Certificate and 1% to the Class LT-1, Class
LT-2, Class LT-3 and Class LT-4 Certificates until paid in full.  The aggregate
amount of principal allocated to the Class LT-1, Class LT-2, Class LT-3 and
Class LT-4 Certificates shall be apportioned among such Classes in the same
manner in which principal is payable with respect to the Class A-1 Certificates,
Class A-2 Certificates, Class A-3 Certificates and Class A-4 Certificates,
respectively.  Notwithstanding the foregoing, any principal on the Group I
Mortgage Loans that is attributable to a Group I Subordination Reduction Amount
shall be allocated to the Class LT-A Certificate until paid in full, except that
an amount otherwise allocable to the Class LT-A Certificate not to exceed any
Net Group I Excess (as defined in footnote (6)), not previously applied under
this sentence, shall be allocated to the Lower-Tier Regular Interests that would
have received such allocation but for the limitation under footnote (6) below. 
Allocable Losses on the Group I Mortgage Loans will be allocated first to the
Class RL Certificate until the balance thereof attributable to accruals with
respect to the Group I Turbo Amount is reduced to zero, then 100% to the Class
LT-A Certificate unless an Allocable Loss causes a Group I Subordination
Deficit, and then such loss is allocated to the extent paid from interest as
above, and if not paid from interest, as if such loss were a principal payment
on the Group I Mortgage Loans.

                                     36

<PAGE>

         Similarly, for purposes of this Section, (i) the "Group II Turbo
Amount" means the sum of (A) any Group II Subordination Deficit (including the
portion of a Group II Principal Carry-Forward Amount that relates to a shortfall
in a distribution of a Group II Subordination Deficit) and (B) any Group II
Subordination Increase Amount, to the extent of any Net Monthly Excess Cashflow
in respect of the Group II Monthly Remittance Amount and (ii) the "Net Group II
Turbo Amount" means the Group II Turbo Amount determined as if each Group II
Mortgage Loan accrued interest at a rate equal to the excess of its Coupon Rate
over the sum of the Servicing Fee Rate, Trustee Fee Rate and Premium Rate.  Any
Net Group II Turbo Amount that is attributable to interest on the Group II
Mortgage Loans will not be paid to the Lower-Tier Regular Interests, but a
portion of the interest payable with respect to the Class LT-AL Certificate that
equals 1% of the Net Group II Turbo Amount will be payable to the Class LT-5L
Certificates (and will be accrued and added to principal on the Class LT-AL
Certificate).  The amount of interest on the Group II Mortgage Loans equal to
the excess of the Group II Turbo Amount over the Net Group II Turbo Amount will
be payable as a reduction of the principal balances of the Lower-Tier Regular
Interests as follows:  (i) 99% to the Class LT-AL Certificates and (ii) 1% to
the Class LT-5L Certificates (and will be accrued and added to principal on the
Class RL Certificates).  Except as provided in footnote (6) below, to the extent
that interest on the Group II Mortgage Loans exceeds the sum of interest
allocated, as described below, to the Class A-5 and Class B Certificates and the
Group II Turbo Amount, such excess (the "Group II Excess") shall be added to the
amounts allocated above with respect to the Class LT-A, Class LT-1, Class LT-2,
Class LT-3 and Class LT-4 Certificates.  Principal payments on the Group II
Mortgage Loans shall be allocated 99% to the Class LT-AL Certificate and 1% to
the Class LT-5L Certificates until paid in full.  Notwithstanding the foregoing,
any principal payments on the Group II Mortgage Loans that are attributable to a
Group II Subordination Reduction Amount shall be allocated to the Class LT-AL
Certificate until paid in full, except that an amount otherwise allocable to the
Class LT-AL Certificates not to exceed any Net Group II Excess (as defined in
footnote (6)), not previously applied under this sentence, shall be allocated to
the Lower-Tier Regular Interests that would have received such allocation but
for the limitation under footnote (6) below. .  Allocable Losses on the Group II
Mortgage Loans will be allocated first to the Class RL Certificate until the
balance thereof attributable to accruals with respect to the Group II Turbo
Amount is reduced to zero, then 100% to the Class LT-AL Certificates unless an
Allocable Loss causes a Group II Subordination Deficit, and then such loss is
allocated to the extent paid from interest as above, and if not paid from
interest, as if such loss were a principal payment on the Group II Mortgage
Loans.

         The Lower-Tier Interests 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: 

                                     37

<PAGE>

<TABLE>
<CAPTION>

                                                                  Allocation       Allocation
Lower-Tier Interests      Initial Balance    Pass-Through Rate   of Principal     of Interest
- --------------------      ---------------    -----------------   ------------     -----------
<S>                       <C>                <C>                 <C>              <C> 

LT-A                      $71,008,401.50         (1)(a)               (2)            (3), (4a)

LT-1                         $293,800.00         (1)(a)               (2)            (3), (4a)

LT-2                         $210,000.00         (1)(a)               (2)            (3), (4a)

LT-3                         $140,000.00         (1)(a)               (2)            (3), (4a)

LT-4                          $70,000.00         (1)(a)               (2)            (3), (4a)

LT-AL                     $29,317,251.19         (1)(a)               (2)            (3), (4b)

LT-5L                        $286,200.00         (1)(a)               (2)            (3), (4b)

Class RL Certificates     $        0.00          (1)(b)               N/A              N/A (5)

</TABLE>

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

(1) (a)  The pass-through rate on these Lower-Tier Regular Interests
    ("Pass-Through Rate") shall at any time of determination equal the Weighted
    Average Net Coupon Rate in the related Mortgage Loan Group.  If there are
    any prepayment interest shortfalls with respect to a Mortgage Loan Group
    not covered by Compensating Interest pursuant to Section 8.9(b), such
    shortfall will reduce the interest accrued on each corresponding Lower-Tier
    Regular Interest proportionally and the Class RL Certificates.

    (b)  The pass-through rate on the Class RL Certificates shall at any time
    of determination equal the weighted average of the Weighted Average Net
    Coupon Rates of the two Mortgage Loan Groups, where such rates are weighted
    in proportion to the portion of the Class RL Certificate Principal Balance
    attributable to accrual of interest from the related Mortgage Loan Group.

(2) Principal attributable to the Group I Mortgage Loans will be allocated to
    and apportioned among the Class A-1 Certificates, Class A-2 Certificates,
    Class A-3 Certificates and Class A-4 Certificates in the same proportion as
    principal is payable with respect to such Certificates pursuant to Section
    7.5(b), except that a portion of such principal in an amount equal to the
    Group I Subordination Reduction Amount shall first be allocated to the
    Class B Certificates until the balance thereof is zero and then to the
    Class RL Certificate, and all principal will be allocated to the Class B
    Certificates after the Certificate Principal Balance of the Group I
    Certificates has been reduced to zero until the balance thereof is zero and
    then to the Class RL Certificate.  Similarly, principal attributable to the
    Group II Mortgage Loans will be allocated to the Group II Certificates in
    the same amount as principal is payable with respect to such Certificates
    pursuant to Section 7.5(b), except that a portion of such principal in an
    amount equal to the Group II Subordination Reduction Amount shall first be
    allocated to the Class B Certificates until the balance thereof is zero and
    then to the Class RL Certificate until the balance thereof is zero and then
    to the Class RU Certificate, and all principal will be allocated to the
    Class B Certificates after the Certificate Principal Balance of the
    Group II Certificates has been reduced to zero until the balance thereof is
    zero and then to the Class RL Certificate until the balance thereof is zero
    and then to the Class RU Certificate.

(3) Except as provided in Note 4, interest on the Class LT-A Certificates,
    Class LT-1 Certificates, Class LT-2 Certificates, Class LT-3 Certificates
    and Class LT-4 Certificates will be allocated among the Class A-1
    Certificates, Class A-2 Certificates, Class A-3 Certificates and Class A-4
    Certificates in the same proportion as interest is payable on such
    Certificates pursuant to Section 7.5(b).  Similarly, interest on the Class
    LT-AL Certificates and Class LT-5L Certificates will be allocated to the
    Class A-5 Certificates, subject to Note 4.

                                     38

<PAGE>

    To the extent interest is paid on the Lower-Tier Interests in excess of
    that payable to the Certificates (other than the Residual Certificates), as
    interest or principal, such interest shall be payable to the Class RU
    Certificates.

(4) (a)  Any interest with respect to this Lower-Tier Interest in excess of the
    product of (i) 100 times the weighted average coupon of the Class LT-1
    Certificates, Class LT-2 Certificates, Class LT-3 Certificates, Class LT-4
    Certificates and Class LT-A Certificates, where each of such Classes, other
    than the Class LT-A Certificate, is first subject to a cap and floor equal
    to the Class A-1 Pass-Through Rate, Class A-2 Pass-Through Rate, Class A-3
    Pass-Through Rate and Class A-4 Pass-Through Rate, respectively, and the
    Class LT-A Certificate is subject to a cap equal to 0%, and (ii) the
    principal balance of this Lower-Tier Interest, shall not be allocated to
    the Class A Certificates but will be allocated to the Class B Certificates
    as a separate component.

    (b)  Any interest with respect to this Lower-Tier Interest in excess of the
    product of (i) 100 times the weighted average coupon of the Class LT-5L and
    LT-AL Certificates, where the Class LT-5L is first subject to a cap and
    floor equal to the Class A-5 Pass-Through Rate, and the Class LT-AL
    Certificate is subject to a cap equal to 0%, and (ii) the principal balance
    of this Lower-Tier Interest, shall not be allocated to the Class A
    Certificates but will be allocated to the Class B Certificates as a
    separate component.

(5) On each Payment Date, available funds, if any, remaining in the Lower-Tier
    REMIC after payments of interest and principal, as designated above, will
    be distributed to the Class RL Certificate.

(6) To the extent that 1% of the Net Group I Turbo Amount exceeds (after
    consideration of the addition of the Group II Excess, if any) the interest
    payable with respect to the Class LT-A Certificate, such excess (the "Net
    Group I Excess") will not be payable as a reduction of the principal
    balance of the Class LT-1 Certificates, Class LT-2 Certificates, Class LT-3
    Certificates and Class LT-4 Certificates (or accrued and added to principal
    on the Class LT-A Certificates).

    To the extent that 1% of the Net Group II Turbo Amount exceeds (after
    consideration of the addition of the Group I Excess, if any) the interest
    payable with respect to the Class LT-AL Certificate, such excess (the "Net
    Group II Excess") will not be payable as a reduction of the principal
    balance of the Class LT-5L Certificates (or accrued and added to principal
    on the Class LT-AL Certificates).

     (d)  The Startup Day is hereby designated as the "startup day" of the 
Trust within the meaning of Section 860G(a)(9) of the Code.  The "latest 
possible maturity date" for purposes of Treasury Regulation Section 
1.860G-1(a)(4)(iii) for the regular interests are as follows:  for the Class 
A-1 Certificates, the Payment Date in November 2012; for the Class A-2 
Certificates, the Payment Date in July 2019; for the Class A-3 Certificates, 
the Payment Date in December 2028; for the Class A-4 Certificates, the 
Payment Date in December 2028; for the Class A-5 Certificates, the Payment 
Date in December 2027; and for the Lower-Tier Regular Interests, the Payment 
Date in December 2028.

    Section 2.9.   Grant of Security Interest.

     (a)  Except with respect to the REMIC Provisions, it is the intention of 
the parties hereto that the conveyance by the Sponsor of the Trust Estate to 
the Trustee on behalf of the Trust shall constitute a purchase and sale of 
such Trust Estate and not a loan.  In the event, however, that a court of 
competent jurisdiction were to hold that the transaction evidenced hereby 
constitutes a loan and not a purchase and sale, it is the intention of the 
parties hereto that 

                                     39

<PAGE>

this Agreement shall constitute a security agreement under applicable law, 
and that the Sponsor shall be deemed to have granted to the Trustee, on 
behalf of the Holders and the Certificate Insurer, a first priority perfected 
security interest in all of the Sponsor's right, title and interest in, to 
and under the Trust Estate.  The conveyance by the Sponsor of the Trust 
Estate to the Trustee on behalf of the Trust shall not constitute and is not 
intended to result in an assumption by the Trustee or any Holder of any 
obligation of the Originators or any other Person in connection with the 
Trust Estate.

     (b)  The Sponsor and the Servicer shall take no action inconsistent with 
the Trust's ownership of the Trust Estate and shall indicate or shall cause 
to be indicated in their records and records held on their behalf that 
ownership of each Mortgage Loan and the assets in the Trust Estate are held 
by the Trustee on behalf of the Holders and the Certificate Insurer.  In 
addition, the Sponsor and the Servicer shall respond to any inquiries from 
third parties with respect to ownership of a Mortgage Loan or any other asset 
in the Trust Estate by stating that it is not the owner of such asset and 
that ownership of such Mortgage Loan or other Trust Estate asset is held by 
the Trustee on behalf of the Trust; provided that this paragraph shall not be 
construed to prohibit the Servicer from appearing as lienholder of record of 
the Mortgage Loans on behalf of the Trustee for the purpose of receiving 
notices, executing release and modification documents and taking other 
actions related to the Servicing of the Mortgage Loans, so long as such 
actions are consistent with Article VIII hereof.

                                  ARTICLE III
          REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE SPONSOR
         AND THE SERVICER; COVENANT OF SPONSOR TO CONVEY MORTGAGE LOANS

    Section 3.1.   Representations and Warranties of the Sponsor.  The Sponsor
hereby represents, warrants and covenants to the Trustee, the Servicer, the
Certificate Insurer and to the Holders as of the Startup Day that:

    (a)  The Sponsor is a corporation duly organized, validly existing and in
    good standing under the laws of the State of Delaware and is in good
    standing as a foreign corporation in each jurisdiction in which the nature
    of its business, or the properties owned or leased by it make such
    qualification necessary.  The Sponsor has all requisite corporate power and
    authority to own and operate its properties, to carry out its business as
    presently conducted and as proposed to be conducted and to enter into and
    discharge its obligations under this Agreement and the other Operative
    Documents to which it is a party.

    (b)  The execution and delivery of this Agreement and the other Operative
    Documents to which the Sponsor is a party by the Sponsor and its
    performance and compliance with the terms of this Agreement and of the
    other Operative Documents to which it is a party have been duly authorized
    by all necessary corporate action on the part of the Sponsor and will not
    violate the Sponsor's Certificate of Incorporation or Bylaws or constitute
    a default (or an event that, with notice or lapse of time, or both, would

                                     40

<PAGE>

    constitute a default) under, or result in the breach of, any material
    contract, agreement or other instrument to which the Sponsor is a party or
    by which the Sponsor is bound, or violate any statute or any order, rule or
    regulation of any court, governmental agency or body or other tribunal
    having jurisdiction over the Sponsor or any of its properties.

    (c)  This Agreement and the other Operative Documents to which the Sponsor
    is a party, assuming due authorization, execution and delivery by the other
    parties hereto and thereto, each constitutes a valid, legal and binding
    obligation of the Sponsor, enforceable against it in accordance with the
    terms hereof and thereof, except as the enforcement hereof and thereof may
    be limited by applicable bankruptcy, insolvency, reorganization, moratorium
    or other similar laws affecting creditors' rights generally and by general
    principles of equity (whether considered in a proceeding or action in
    equity or at law).

    (d)  The Sponsor is not in default with respect to any order or decree of
    any court or any order, regulation or demand of any federal, state,
    municipal or governmental agency that might have consequences that would
    materially and adversely affect the condition (financial or other) or
    operations of the Sponsor or its properties or might have consequences that
    would materially and adversely affect its performance hereunder and under
    the other Operative Documents to which it is a party.

    (e)  No litigation is pending or, to the best of the Sponsor's knowledge,
    threatened against the Sponsor that might have consequences that would
    prohibit its entering into this Agreement or any other Operative Document
    to which it is a party, or issuing the Certificates, or that would
    materially and adversely affect the condition (financial or otherwise) or
    operations of the Sponsor or its properties or might have consequences that
    would materially and adversely affect its performance hereunder and under
    the other Operative Documents to which it is a party.

    (f)  No certificate of an officer, statement furnished in writing or report
    delivered pursuant to the terms hereof by the Sponsor contains any untrue
    statement of a material fact or omits to state any material fact necessary
    to make the certificate, statement or report not misleading.

    (g)  The statements contained in the Registration Statement that describe
    the Sponsor or matters or activities for which the Sponsor is responsible
    in accordance with the Operative Documents or that are attributed to the
    Sponsor therein are true and correct in all material respects, and the
    Registration Statement does not contain any untrue statement of a material
    fact with respect to the Sponsor or omit to state a material fact required
    to be stated therein or necessary in order to make the statements contained
    therein with respect to the Sponsor not misleading.  To the best of the
    Sponsor's knowledge and belief, the Registration Statement does not contain
    any untrue statement of a material fact required to be stated therein or
    omit to state any material fact required to be stated therein or necessary
    to make the statements contained therein not misleading.

                                     41

<PAGE>

    (h)  All actions, approvals, consents, waivers, exemptions, variances,
    franchises, orders, permits, authorizations, rights and licenses required
    to be taken, given or obtained, as the case may be, by or from any federal,
    state or other governmental authority or agency (other than any such
    actions, approvals, etc. under any state securities laws, real estate
    syndication or "blue sky" statutes, as to which the Sponsor makes no such
    representation or warranty), that are necessary or advisable in connection
    with the purchase and sale of the Certificates and the execution and
    delivery by the Sponsor of the Operative Documents to which it is a party,
    have been duly taken, given or obtained, as the case may be, are in full
    force and effect on the date hereof, are not subject to any pending
    proceedings or appeals (administrative, judicial or otherwise) and either
    the time within which any appeal therefrom may be taken or review thereof
    may be obtained has expired or no review thereof may be obtained or appeal
    therefrom taken, and are adequate to authorize the consummation of the
    transactions contemplated by this Agreement and the other Operative
    Documents on the part of the Sponsor and the performance by the Sponsor of
    its obligations under this Agreement and such of the other Operative
    Documents to which it is a party.

    (i)  The transactions contemplated by this Agreement and the Other
    Operative Documents to which the Sponsor is a party are in the ordinary
    course of business of the Sponsor.

    (j)  The Sponsor is receiving fair consideration and reasonably equivalent
    value in exchange for the sale of the interests in the Mortgage Loans
    evidenced by the Certificates.

    (k)  The Sponsor is not transferring or selling any interest in any
    Mortgage Loan evidenced by the Certificates with any intent to hinder,
    delay or defraud any of its respective creditors.

    (l)  The Sponsor is solvent and the Sponsor will not be rendered insolvent
    as a result of the sale of the Mortgage Loans to the Trust or the sale of
    the Certificates.

    It is understood and agreed that the representations and warranties set
forth in this Section shall survive delivery of the Mortgage Loans to the
Trustee.

    Upon discovery by any of the Servicer, the Sponsor, the Certificate 
Insurer or the Trustee of a breach of any of the representations and 
warranties set forth in Section 3.1 that materially and adversely affects the 
interests of the Holders or of the Certificate Insurer, the party discovering 
such breach shall give prompt written notice to the other parties.  Within 30 
days of its discovery or its receipt of notice of breach the Sponsor shall 
cure such breach in all material respects; provided, however, that if the 
Sponsor can demonstrate to the reasonable satisfaction of the Certificate 
Insurer that it is diligently pursuing remedial action, then the cure period 
may be extended with the written approval of the Certificate Insurer and with 
notice to each of Moody's and S&P.

                                     42

<PAGE>

    Section 3.2.   Representations and Warranties of the Servicer.  The
Servicer hereby represents, warrants and covenants to the Trustee, the Sponsor,
the Certificate Insurer and to the Holders as of the Startup Day that:

    (a)  The Servicer is a corporation duly organized, validly existing and in
    good standing under the laws of the State of Delaware, and is, or a
    Sub-Servicer is, in compliance with the laws of each state in which any
    Property is located to the extent necessary to enable it to perform its
    obligations hereunder and is in good standing as a foreign corporation in
    each jurisdiction in which the nature of its business, or the properties
    owned or leased by it make such qualification necessary.  The Servicer has
    all requisite corporate power and authority to own and operate its
    properties, to carry out its business as presently conducted and as
    proposed to be conducted and to enter into and discharge, either directly
    or through Sub-Servicers, its obligations under this Agreement and the
    other Operative Documents to which it is a party.  The Servicer has equity
    of at least $10,000,000, as determined in accordance with generally
    accepted accounting principles.  Any Sub-Servicer appointed by the Servicer
    will have all requisite corporate power and authority to own and operate
    its properties, to carry out its business as presently conducted and as
    proposed to be conducted.

    (b)  The execution and delivery of this Agreement by the Servicer and its
    performance and compliance with the terms of this Agreement, any
    Sub-Servicing Agreement and the other Operative Documents to which it is a
    party have been duly authorized by all necessary corporate action on the
    part of the Servicer and will not violate the Servicer's Articles of
    Incorporation or Bylaws or constitute a default (or an event that, with
    notice or lapse of time, or both, would constitute a default) under, or
    result in the breach of, any material contract, agreement or other
    instrument to which the Servicer is a party or by which the Servicer is
    bound or violate any statute or any order, rule or regulation of any court,
    governmental agency or body or other tribunal having jurisdiction over the
    Servicer or any of its properties.

    (c)  This Agreement, any Sub-Servicing Agreement and the other Operative
    Documents to which the Servicer is a party, assuming due authorization,
    execution and delivery by the other parties hereto and thereto, each
    constitutes a valid, legal and binding obligation of the Servicer,
    enforceable against it in accordance with the terms hereof, except as the
    enforcement hereof may be limited by applicable bankruptcy, insolvency,
    reorganization, moratorium or other similar laws affecting creditors'
    rights generally and by general principles of equity (whether considered in
    a proceeding or action in equity or at law).

    (d)  The Servicer is not in default with respect to any order or decree of
    any court or any order, regulation or demand of any federal, state,
    municipal or governmental agency that might have consequences that would
    materially and adversely affect the condition (financial or other) or
    operations of the Servicer or its properties or might have consequences
    that would materially and adversely affect its performance hereunder, 

                                     43

<PAGE>

     under any Sub-Servicing Agreement and under the other Operative Documents
     to which the Servicer is a party.

    (e)  No litigation is pending or, to the best of the Servicer's knowledge,
    threatened against the Servicer that might have consequences that would
    prohibit its entering into this Agreement, any Sub-Servicing Agreement or
    any other Operative Document to which it is a party or that would
    materially and adversely affect the condition (financial or otherwise) or
    operations of the Servicer or its properties or might have consequences
    that would materially and adversely affect its performance hereunder and
    under the other Operative Documents to which the Servicer is a party.

    (f)  No certificate of an officer, statement furnished in writing or report
    delivered pursuant to the terms hereof by the Servicer contains any untrue
    statement of a material fact or omits to state any material fact necessary
    to make the certificate, statement or report not misleading.

    (g)  The statements contained in the Registration Statement that describe
    matters or activities for which the Servicer is responsible in accordance
    with the Operative Documents or that are attributable to the Servicer,
    either directly or through any Sub-Servicer, therein are true and correct
    in all material respects, and the Registration Statement does not contain
    any untrue statement of a material fact with respect to the Servicer or
    omit to state a material fact required to be stated therein or necessary to
    make the statements contained therein with respect to the Servicer not
    misleading.  To the best of the Servicer's knowledge and belief, the
    Registration Statement does not contain any untrue statement of a material
    fact or omit to state any material fact required to be stated therein or
    necessary to make the statements contained therein not misleading.

    (h)  The Servicing Fee is a "current (normal) servicing fee rate" as that
    term is used in Statement of Financial Accounting Standards No. 65 issued
    by the Financial Accounting Standards Board.  Neither the Servicer nor any
    affiliate thereof will report on any financial statements any part of the
    Servicing Fee as an adjustment to the sales price of the Mortgage Loans.

    (i)  All actions, approvals, consents, waivers, exemptions, variances,
    franchises, orders, permits, authorizations, rights and licenses required
    to be taken, given or obtained, as the case may be, by or from any federal,
    state or other governmental authority or agency (other than any such
    actions, approvals, etc. under any state securities laws, real estate
    syndication or "blue sky" statutes, as to which the Servicer makes no such
    representation or warranty), that are necessary or advisable in connection
    with the execution and delivery by the Servicer of the Operative Documents
    to which it is a party, have been duly taken, given or obtained, as the
    case may be, are in full force and effect on the date hereof and on the
    Startup Day, are not subject to any pending proceedings or appeals
    (administrative, judicial or otherwise) and either the time within which
    any appeal therefrom may be taken or review thereof may be obtained has
    expired or no 

                                     44

<PAGE>

    review thereof may be obtained or appeal therefrom taken, and are 
    adequate to authorize the consummation of the transactions contemplated
    by this Agreement and the other Operative Documents on the part of the
    Servicer and the performance by the Servicer, either directly or through a
    Sub-Servicer, of its obligations under this Agreement, any Sub-Servicing
    Agreement and such of the other Operative Documents to which it is a party.

    (j)  The collection practices used by the Servicer, or any Sub-Servicer,
    with respect to the Mortgage Loans directly serviced by it have been, in
    all material respects, legal, proper, prudent and customary in the mortgage
    loan servicing business.

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

    It is understood and agreed that the representations and warranties set
forth in this Section shall survive delivery of the Mortgage Loans to the
Trustee.

    Upon discovery by any of the Servicer, the Sponsor, the Certificate Insurer
or the Trustee of a breach of any of the representations and warranties set
forth in this Section that materially and adversely affects the interests of the
Holders or of the Certificate Insurer, the party discovering such breach shall
give prompt written notice to the other parties.  Within 30 days of its
discovery or its receipt of notice of breach, the Servicer shall cure such
breach in all material respects and, upon the Servicer's continued failure to
cure such breach, may thereafter be removed by the Trustee pursuant to Section
8.20 hereof; provided, however, that if the Servicer can demonstrate to the
reasonable satisfaction of the Certificate Insurer that it is diligently
pursuing remedial action, then the cure period may be extended with the written
approval of the Certificate Insurer and notice to each of Moody's and S&P.

    Section 3.3.   Representations and Warranties of the Sponsor with Respect
to the Mortgage Loans.

    (a)  The Sponsor makes the following representations and warranties as to
the Mortgage Loans on which the Trustee relies in accepting the Mortgage Loans
in trust and executing and authenticating the Certificates and on which the
Certificate Insurer relies in issuing the Certificate Insurance Policy.  Such
representations and warranties speak as of the Startup Day (unless otherwise
specified), but shall survive the sale, transfer and assignment of the Mortgage
Loans to the Trustee on behalf of the Trust:

    (i)  The information with respect to each Mortgage Loan set forth in the
    Schedule of Mortgage Loans is true and correct as of the Cut-Off Date;

    (ii) All of the original or certified documentation set forth in Section
    3.5 (including all material documents related thereto) with respect to each

                                     45

<PAGE>

    Mortgage Loan has been or will be delivered to the Trustee on the Startup
    Day, or as otherwise provided in Section 3.5;

    (iii)Each Mortgage Loan is being serviced by the Servicer or a Person
    controlling, controlled by or under common control with the Servicer and
    qualified to service the Mortgage Loans serviced by it;

    (iv)  Each Mortgage Loan conforms, and all such Mortgage Loans in the
    aggregate conform, in all material respects to the description thereof set
    forth in the Registration Statement; 

    (v)  The credit underwriting guidelines applicable to each Mortgage Loan
    conform in all material respects to the description thereof set forth in
    the Prospectus; and

    (vi) Except as disclosed in the Master Transfer Agreement and the related
    Conveyance Agreement, none of the Mortgage Loans are subject to Section 32
    of the federal Truth-in-Lending Act.

    (vii)Each Mortgage Loan, as of the Startup Day, satisfies either the test
    set out in paragraph (1) or the test set out in paragraph (2) below.

              (1)  The fair market value of the interest in real property
                   securing such Mortgage Loan

                   (A)  was at least equal to 80 percent of the adjusted issue
                        price of the Mortgage Loan at the time the Mortgage
                        Loan was originated (or, if later, the time the
                        Mortgage Loan was significantly modified); or 

                   (B)  is at least equal to 80 percent of the adjusted issue
                        price of the Mortgage Loan on the Closing Date.

              For purposes of this paragraph (1), the fair market value of the
              real property interest must be first reduced by the amount of any
              lien on the real property interest that is senior to the Mortgage
              Loan being tested, and must be further reduced by a proportionate
              amount of any lien that is in parity with the obligation being
              tested, in each case before the percentages set forth in (1)(A)
              and (1)(B) are determined.  The adjusted issue price of a
              Mortgage Loan is its issue price plus the amount of accrued
              original issue discount, if any, as of the date of determination;
              or

              (2)  Substantially all of the proceeds of the Mortgage Loan were
                   used to acquire or to improve or protect an interest in real
                   property that, 

                                     46

<PAGE>

                   at the origination date, is the only security for the 
                   Mortgage Loan.  For purposes of this test, loan guarantees
                   made by the United States or any state (or any political 
                   subdivision, agency, or instrumentality of the United States
                   or of any state), or other third-party credit enhancement are
                   not viewed as additional security for a loan.  An Mortgage 
                   Loan is not considered to be secured by property other than 
                   real property solely because the obligor is personally liable
                   on the obligation.  For this purpose only, substantially all 
                   of the proceeds of the Mortgage Loan means at least 90 
                   percent of the gross proceeds.

    (b)  The Sponsor hereby assigns to the Trustee for the benefit of the
Holders of the Certificates and the Certificate Insurer all of its right, title
and interest (but none of its obligations, other than those set forth herein) in
respect of the Master Transfer Agreement, except for such rights to
indemnification thereunder for losses actually incurred only by the Sponsor. 
Insofar as the Master Transfer Agreement provides for representations and
warranties and remedies thereunder for any breach of such representations and
warranties, the remedies with respect to such breaches may be enforced by the
Servicer or by the Trustee on behalf of the Holders and the Certificate Insurer
against the Person making such representation and warranty, and any rights to
indemnification for any breaches of such representations and warranties are
hereby assigned by the Sponsor to the Trustee for the benefit of the Holders of
the Certificates and the Certificate Insurer, except for such rights to
indemnification thereunder only for losses actually incurred only by the
Sponsor.  Upon the discovery by the Sponsor, the Servicer, the Certificate
Insurer or the Trustee of a breach of any of the representations and warranties
made in the Master Transfer Agreement in respect of any Mortgage Loan that
materially and adversely affects the interests of the Holders or of the
Certificate Insurer in such Mortgage Loan, the party discovering such breach
shall give prompt written notice to the other parties and each of Moody's and
S&P.  The Servicer shall promptly notify the Originator of such breach and
request that the Originator cure such breach or take the actions described in
Section 3.4(a) hereof within the time periods required thereby, and (i) if the
Originator does not cure such breach in all material respects, the Sponsor shall
cure such breach or take such actions and (ii) if the Originator does not
purchase such Mortgage Loan, the Sponsor shall purchase such Mortgage Loan.  The
obligations of the Sponsor or Servicer, as the case may be, set forth herein
with respect to any Mortgage Loan as to which such a breach has occurred and is
continuing shall constitute the sole obligations of the Sponsor and of the
Servicer in respect of such breach.

    Section 3.4.   Covenants of Sponsor to Take Certain Actions with Respect to
the Mortgage Loans In Certain Situations.

    (a)  Upon the earliest to occur of the Sponsor's discovery, its receipt of
notice of breach from any one of the other parties hereto or from the
Certificate Insurer or such time as a breach of any Representation and Warranty
materially and adversely affects the interests of the Holders or of the
Certificate Insurer as set forth above, the Sponsor shall promptly cure (or
cause the Originator to cure) such breach in all material respects or it shall
(or shall cause the 

                                     47

<PAGE>

Originator to), subject to the further requirements of this paragraph, on the 
second Remittance Date next succeeding such discovery, receipt of notice or 
such other time (i) substitute in lieu of each Mortgage Loan in the related 
Mortgage Loan Group that has given rise to the requirement for action by the 
Sponsor a Qualified Replacement Mortgage and deliver the Substitution Amount 
applicable thereto, together with the aggregate amount of all unreimbursed 
Delinquency Advances and unreimbursed Servicing Advances theretofore made 
with respect to such Mortgage Loan, to the Servicer for deposit in the 
Principal and Interest Account or (ii) purchase such Mortgage Loan from the 
Trust at a purchase price equal to the Loan Purchase Price thereof, which 
purchase price shall be delivered to the Servicer for deposit in the 
Principal and Interest Account.  In connection with any such proposed 
purchase or substitution, the Sponsor at its expense, shall cause to be 
delivered to the Trustee and to the Certificate Insurer an opinion of counsel 
experienced in federal income tax matters stating whether or not such a 
proposed purchase or substitution would constitute a Prohibited Transaction 
for the Trust or would jeopardize the REMIC status of either the Upper-Tier 
REMIC or the Lower-Tier REMIC as a REMIC, and unless otherwise directed by 
the Certificate Insurer the Sponsor shall only be required to take either 
such action to the extent such action would not constitute a Prohibited 
Transaction for the Trust or would not jeopardize the status of either the 
Upper-Tier REMIC or the Lower-Tier REMIC as a REMIC.  It is understood and 
agreed that the obligation of the Sponsor to cure the defect, or substitute 
for, or purchase any Mortgage Loan as to which a Representation or Warranty 
is untrue in any material respect and has not been remedied shall constitute 
the sole remedy available to the Holders, the Trustee or the Certificate 
Insurer.

    (b)  In the event that any Qualified Replacement Mortgage is delivered by
the Sponsor to the Trust pursuant to Section 3.3, Section 3.4 or Section 3.6
hereof, the Originator and the Sponsor shall be obligated to take the actions
described in Section 3.4(a) with respect to such Qualified Replacement Mortgage
upon the discovery by any of the Holders, the Sponsor, the Servicer, the
Certificate Insurer or the Trustee that the Representations and Warranties
applicable to such Qualified Replacement Mortgage are untrue in any material
respect on the date such Qualified Replacement Mortgage is conveyed to the Trust
such that the interests of the Holders or the Certificate Insurer in the related
Qualified Replacement Mortgage are materially and adversely affected; provided,
however, that for the purposes of this subsection (b) any of the Representations
and Warranties referring to items "as of the Cut-Off Date" or "as of the Startup
Day" shall be deemed to refer to such items as of the date such Qualified
Replacement Mortgage is conveyed to the Trust.

    (c)  The Sponsor acknowledges that a breach of any of the Representations
and Warranties (x) relating to marketability of title sufficient to transfer
unencumbered title to a Mortgage Loan, (y) relating to enforceability of the
Mortgage Loan against the related Mortgagor or Property or (z) set forth in
clause (a)(v) of Section 3.3 above constitutes a breach of a representation or
warranty that "materially and adversely affects the interests of the Holders or
of the Certificate Insurer" in such Mortgage Loan.

                                     48

<PAGE>

    (d)  It is understood and agreed that the representations, warranties and
covenants set forth in this Section shall survive delivery of the respective
Mortgage Loans (including Qualified Replacement Mortgage) to the Trustee.

    Section 3.5.   Conveyance of the Mortgage Loans.

    (a)  The Sponsor, concurrently with the execution and delivery hereof,
hereby transfers, sells, assigns, sets over and otherwise conveys without
recourse, to the Trustee on behalf of the Trust, all right, title and interest
of the Sponsor in and to each Mortgage Loan listed on the Schedule of Mortgage
Loans, all its right, title and interest in and to payments of principal and
interest (including Prepaid Installments) due after the Cut-Off Date, all
payments of principal collected after the Cut-Off Date, together with all of its
right, title and interest in and to all related Insurance Policies.  The
transfer by the Sponsor of the Mortgage Loans set forth on the Schedule of
Mortgage Loans to the Trustee on behalf of the Trust is absolute and is intended
by the Holders and all parties hereto to be treated as a sale by the Sponsor.

    (b)  In connection with the transfer, sale and assignment of the Mortgage
Loans, the Sponsor agrees to:

         (i)  cause to be delivered, on the Startup Day with respect to the
    Mortgage Loans, without recourse, to the Trustee (A) the original Notes,
    endorsed without recourse by the related Originator "For value received, I
    hereby transfer, endorse and assign to Norwest Bank Minnesota, National
    Association, as Trustee for EquiVantage Home Equity Loan Trust 1997-4, the
    Note and Mortgage securing the same, so far as the same pertains to said
    Note, without recourse"; (B) originals or certified copies of all
    intervening assignments, if any, showing a complete chain of assignment
    from origination to the Originator, including warehousing assignments, with
    evidence of recording or certification of filing for recordation thereon;
    (C) originals of all assumption and modification agreements, if any;
    (D) either:  (1) the original Mortgage, with evidence of recording thereon,
    (2) a true and accurate copy of the Mortgage where the original Mortgage
    has been transmitted for recording, until such time as the original
    Mortgage is returned by the public recording office, or (3) a copy of the
    Mortgage certified by the public recording office in those instances where
    the original recorded Mortgage has been lost; (E) the original mortgage
    title insurance policy, title commitment, binder or attorney's opinion of
    title and abstract of title; provided that, in the event a copy of any
    mortgage, title policy or title commitment was originally delivered to the
    Trustee pursuant to this Section, the Sponsor shall cause the related
    original mortgage, title policy, or title commitment to be delivered to the
    Trustee within one year of the Startup Day; and (F) an assignment in blank
    of each Mortgage executed by the record holder of such Mortgage, which
    assignment shall be in recordable form;

                                     49

<PAGE>

         (ii)  cause, within 30 days following the Startup Day, assignments of
    the Mortgages from the Sponsor or the related Originator, if the Originator
    is the record holder of such Mortgage to "Norwest Bank Minnesota, National
    Association, as Trustee of EquiVantage Home Equity Loan Trust 1997-4 under
    the Pooling and Servicing Agreement dated as of December 1, 1997", to be
    submitted for recording in the appropriate jurisdictions wherein such
    recordation is necessary to perfect the lien thereof as against creditors
    of or purchasers from the Sponsor to the Trustee on behalf of the Trust;
    provided, however, that the Sponsor shall not be required to record an
    assignment for any Mortgage (x) until such original recording information
    is available or (y) as to which the Sponsor furnishes, within such 30-day
    period, or has furnished, within the one-year period prior to the Startup
    Day, at the Sponsor's expense, an opinion of counsel ("Assignment Opinion")
    or other documentation in form and substance satisfactory to the Trustee,
    the Certificate Insurer, Moody's and S&P, that opines or provides evidence
    that recording is not necessary to perfect the rights of the Trustee in the
    related Mortgage.  Following the expiration of such 30-day period and
    except with respect to Mortgages covered by the Assignment Opinions, the
    Sponsor shall cause to be recorded a Mortgage assignment for any Mortgage
    for which original recording information is subsequently received by the
    related Originator, and shall promptly deliver a copy of such Mortgage
    assignment to the Trustee.  In addition, the Sponsor shall cause to be
    recorded a Mortgage assignment for any Mortgage that was not recorded by
    virtue of the Sponsor having previously furnished an Assignment Opinion
    pursuant to this clause (ii) if the laws of the state in which the related
    Mortgaged Property is located shall have changed so as to require
    recordation of such Mortgage, notwithstanding the opinion provided in such
    Assignment Opinion or other evidence that recordation was not required; and 

    (iii) cause, within five Business Days following the expiration of such
    30-day period referred to in clause (ii) above, to be delivered to the
    Trustee certified copies of all Mortgage assignments submitted for
    recording, together with a list (which list also shall be delivered to the
    Certificate Insurer) of (x) all Mortgages for which no Mortgage assignment
    has yet been submitted for recording by the Sponsor and (y) reasons why the
    Sponsor has not yet submitted such Mortgage assignments for recording. 
    With respect to any Mortgage assignment set forth on the aforementioned
    list that has not been submitted for recording for a reason other than a
    lack of original recording information or with respect to Mortgages covered
    by the Assignment Opinions, the Trustee shall make an immediate demand on
    the Sponsor to cause such 

                                     50

<PAGE>

    Mortgage assignments to be recorded, and shall inform the Certificate 
    Insurer of the Sponsor's failure to cause such Mortgage assignments to 
    be recorded.  Thereafter, the Trustee shall, with respect to any 
    assignment on the aforementioned list, upon the request of the 
    Certificate Insurer (which request shall be made only if (i) applicable 
    law requires such recordation to perfect the rights of the Trustee in 
    the related Mortgage or (ii) the Certificate Insurer has removed the 
    Servicer pursuant to Section 8.20), complete and cause to be submitted 
    for recording the assignment of Mortgage referred to in clause (F) of 
    Section 3.5(b)(i).
    
    In furtherance of the foregoing, the Sponsor agrees to cause to be
delivered on the Startup Day an original executed power of attorney, executed by
the Sponsor, substantially in the form of Exhibit L, authorizing the Trustee to
complete and record the assignments of Mortgage described in clause (F) of
Section 3.5(b)(i) above, and if necessary, to execute a new assignment of
Mortgage for any Mortgage Loan if the original assignment of Mortgage delivered
by the Sponsor to the Trustee is not in recordable form at such time as the
assignment of Mortgage is to be recorded by the Trustee.

    All Mortgage assignments as to which an acceptable Assignment Opinion has
not been delivered shall be accomplished within twelve months of the Startup Day
(including any assignments not originally recorded due to lack of recordation
information), unless the Certificate Insurer agrees to extend such period, at
the expense of the Originator or of the Sponsor.  Notwithstanding anything to
the contrary contained in this Section, in those instances as identified by the
Sponsor where the public recording office retains the original Mortgage, the
assignment of a Mortgage or the intervening assignments of the Mortgage after it
has been recorded, the Sponsor shall be deemed to have satisfied its obligations
hereunder upon delivery to the Trustee of a copy of such Mortgage, such
assignment or assignments of Mortgage certified by the public recording office
to be a true copy of the recorded original thereof.

    If the Servicer is removed pursuant to Section 8.20, the Trustee or other
successor Servicer shall submit all assignments for recording; the costs of such
assignments shall be paid by the Servicer.

    Copies of all Mortgage assignments received by the Trustee shall be kept in
the related File.

    The Servicer hereby acknowledges that the Financing Statements have been
or, within 10 days of the Closing Date, will be duly submitted for filing.  From
time to time hereafter, the Servicer shall take or cause to be taken such
actions and execute such documents as are necessary to perfect and protect the
Trust's and the Holders' interests in the Files against all other Persons,
including, without limitation, the filing of financing statements, amendments
thereto and continuation statements.

    (c)  In the case of Mortgage Loans that have been prepaid in full on or
after the Cut-Off Date and prior to the Startup Day, the Sponsor, in lieu of the
foregoing, will deliver 

                                     51

<PAGE>

within 15 Business Days after the Startup Day to the Trustee a certification 
of an Authorized Officer in the form set forth in Exhibit D.

    (d)  The Sponsor shall transfer, sell, assign, set over and otherwise
convey without recourse, to the Trustee on behalf of the Trust all right, title
and interest of the Sponsor in and to any Qualified Replacement Mortgage
delivered to the Trustee on behalf of the Trust by the Sponsor pursuant to
Section 3.3, Section 3.4 or Section 3.6 hereof and all its right, title and
interest to unscheduled payments of principal (including Prepayments) collected
on and after the applicable Replacement Cut-Off Date, together with all payments
of principal collected and interest due after the applicable Replacement Cut-Off
Date, and all of its right, title and interest in and to all related Insurance
Policies.

    (e)  As to each Mortgage Loan released from the Trust in connection with
the repurchase thereof or conveyance of a Qualified Replacement Mortgage
therefor, the Sponsor will prepare and deliver to the Trustee an appropriate
instrument for execution by the Trustee, and the Trustee will transfer, assign,
set over and otherwise convey without representation, warranty or recourse, on
the Sponsor's order, all of its right, title and interest in and to such
released Mortgage Loan and all the Trust's right, title and interest to
unscheduled payments of principal (including Prepayments) collected on and after
the applicable Replacement Cut-Off Date, together with all payments of principal
collected and interest due after the applicable Replacement Cut-Off Date, and
all of its right, title and interest in and to all related Insurance Policies.

    (f)  In connection with any transfer, sale and assignment of a Qualified
Replacement Mortgage to the Trustee on behalf of the Trust, the Sponsor agrees
to cause to be delivered to the Trustee the items described in Section 3.5(b) on
the date of such transfer, sale and assignment or, if a later delivery time is
permitted by Section 3.5(b), then no later than such later delivery time.

    (g)  As to each Mortgage Loan released from the Trust in connection with
the repurchase thereof or conveyance of a Qualified Replacement Mortgage the
Trustee shall deliver on the date of conveyance of such Qualified Replacement
Mortgage and on the order of the Sponsor (i) the original Note, or the certified
copy, relating thereto, if the certified copy is a legal substitute for an
otherwise unavailable original Note endorsed without recourse, to the Sponsor
and (ii) such other documents as constituted the File with respect thereto.

    (h)  If a Mortgage assignment is lost during the process of recording, or
is returned from the recorder's office unrecorded due to a defect therein, the
Sponsor shall prepare a substitute assignment or cure such defect, as the case
may be, and thereafter cause each such assignment to be duly recorded.

    (i)  The Sponsor shall reflect on its records that the Mortgage Loans have
been sold to the Trust.

                                     52

<PAGE>

    (j)  The Sponsor shall deliver to the Servicer, the Certificate Insurer and
the Trustee a schedule of the Escrow Loans.

    (k)  With respect to each Escrow Loan, the Sponsor shall deliver to the
Trustee within one year after the Closing Date the following documents related
to such Escrow Loan:  (i) escrow agreement, (ii) disbursement ledger,
(iii) Mortgagor's certification as to completion, (iv) if applicable,
contractor's certification as to completion, and (v) if applicable, appraiser's
unqualified certification as to final completion pursuant to which the appraiser
(or, if the original appraiser has since died, retired, has been certified as an
incompetent, has gone insane or otherwise is unable to perform, a suitable
substitute appraiser) confirms that the Appraised Value of the Property upon
completion of the improvement (disregarding intervening changes, if any, in
market value) is at least equal to such appraiser's original estimate of such
Appraised Value (each such document, a "Required Escrow Document").  The Trustee
shall hold each Required Escrow Document so delivered in the related File.  No
later than the end of the thirteenth month following the Startup Day, the
Trustee shall report to the Sponsor, the Originator, the Servicer and the
Certificate Insurer whether all Required Escrow Documents relating to the Escrow
Loans have been received by the Trustee.  If such report indicates that any
Required Escrow Document has not been received, the Sponsor shall be required to
take the actions set forth in Section 3.6(b) if the lack of such Required Escrow
Document materially and adversely affects the interest of the Holders or of the
Certificate Insurer in the related Escrow Loan.

    (l)  The Sponsor shall transfer the Closing Date Deposit to the Trustee for
deposit in the Closing Date Deposit Account on the Closing Date pursuant to
Section 7.4 hereof.

    Section 3.6.   Acceptance by Trustee; Certain Substitutions of Mortgage
Loans; Certification by Trustee.

    (a)  The Trustee agrees to execute and deliver on the Startup Day an
acknowledgment of receipt of the Notes delivered by the Sponsor in the form
attached as Exhibit E hereto, and declares that it will hold the related File,
together with any amendments, replacements or supplements thereto, as well as
any other assets included in the definition of Trust Estate and delivered to the
Trustee, as Trustee in trust upon and subject to the conditions set forth herein
for the benefit of the Holders and the Certificate Insurer.  The Trustee further
agrees to review the documents contained in each such File and any other
documents delivered by the Sponsor within 90 days after the Startup Day (or
within 90 days with respect to any Qualified Replacement Mortgage after the
assignment thereof) and to deliver to the Sponsor, the Servicer and the
Certificate Insurer a pool certification in the form attached hereto as Exhibit
F (the "Pool Certification") to the effect that, except as described in such
certification, as to each Mortgage Loan listed in the Schedule of Mortgage Loans
(other than any Mortgage Loan paid in full or any Mortgage Loan specifically
identified in such Pool Certification as not covered by such Pool
Certification), (i) all documents required to be delivered to it pursuant to
this Agreement 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, and (iii) based on its examination and only as
to the foregoing documents, the information set forth on the 

                                     53

<PAGE>

Schedule of Mortgage Loans accurately reflects the information set forth in 
the related File; provided, however, that such Pool Certification shall not 
be delivered prior to 90 days after the Startup Day.  The Trustee shall be 
under no duty or obligation to inspect, review or examine any such documents, 
instruments, certificates or other papers to determine that they are genuine, 
enforceable or appropriate for the represented purpose or that they are other 
than what they purport to be on their face, nor shall the Trustee be under 
any duty to determine independently whether there are any intervening 
assignments or assumption or modification agreements with respect to any 
Mortgage Loan.

    (b)  If the Trustee during such 90-day period finds any document
constituting a part of a File that is not properly executed, has not been
received within the specified period, or is unrelated to the Mortgage Loans
identified in the Schedule of Mortgage Loans, or that any Mortgage Loan does not
conform in a material respect to the description thereof as set forth in the
Schedule of Mortgage Loans, the Trustee shall promptly so notify the Sponsor and
the Certificate Insurer.  In performing any such review, the Trustee may
conclusively rely on the Sponsor as to the purported genuineness of any such
document and any signature thereon.  It is understood that the scope of the
Trustee's review of the items delivered by the Sponsor pursuant to
Section 3.5(b)(i) is limited solely to confirming that the documents listed in
Section 3.5(b)(i) have been executed and received, relate to the Files
identified in the Schedule of Mortgage Loans and conform materially to the
description thereof in the Schedule of Mortgage Loans.  The Sponsor agrees to
use reasonable efforts to remedy a material defect in a document constituting
part of a File of which it is so notified by the Trustee.  If, however, within
60 days after the Trustee's notice to it respecting such defect the Sponsor has
not remedied or caused to be remedied the defect and the defect materially and
adversely affects the interest in the related Mortgage Loan of the Holders or of
the Certificate Insurer, the Sponsor will (or will cause the Originator or an
affiliate of the Sponsor to) on the next succeeding Remittance Date
(i) substitute in lieu of such Mortgage Loan a Qualified Replacement Mortgage
and, deliver the Substitution Amount applicable thereto to the Servicer for
deposit in the Principal and Interest Account or (ii) purchase such Mortgage
Loan at a purchase price equal to the Loan Purchase Price thereof, which
purchase price shall be delivered to the Servicer for deposit in the Principal
and Interest Account.  In connection with any such proposed purchase or
substitution the Sponsor shall cause at the Sponsor's expense to be delivered
promptly to the Trustee and to the Certificate Insurer an opinion of counsel
experienced in federal income tax matters stating whether or not such a proposed
purchase or substitution would constitute a Prohibited Transaction for the Trust
or would jeopardize the status of either the Upper-Tier REMIC or the Lower-Tier
REMIC as a REMIC, and the Sponsor shall only be required to take either such
action to the extent such action would not constitute a Prohibited Transaction
for the Trust or would not jeopardize the status of either the Upper-Tier REMIC
or the Lower-Tier REMIC as a REMIC.  Within 375 days after the Closing Date, the
Trustee shall deliver to the Certificate Insurer a final certification (the
"Final Certification") evidencing the completeness of the Files acquired by the
Trustee on behalf of the Trust.  To the extent that the Final Certification
reflects any exceptions, the Sponsor and Trustee shall continue to deliver to
the Certificate Insurer a monthly certification reflecting the status of any
exceptions until all such exceptions have been cured.

                                     54

<PAGE>

    Section 3.7.   Cooperation Procedures.

    (a)  The Sponsor shall, in connection with the delivery of each Qualified
Replacement Mortgage to the Trustee, provide the Trustee with the information
set forth in the Schedule of Mortgage Loans with respect to such Qualified
Replacement Mortgage.

    (b)  The Sponsor, the Servicer and the Trustee covenant to provide each
other, the Certificate Insurer and each of Moody's and S&P with all data and
information required to be provided by them hereunder at the times required
hereunder, and additionally covenant reasonably to cooperate with each other in
providing any additional information required by any of them, the Certificate
Insurer or either Moody's and S&P in connection with their respective duties
hereunder.

    (c)  The Trustee shall have no duty hereunder with respect to any
complaint, claim, demand, notice or other document it may receive or which may
be alleged to have been delivered to or served upon it by third parties as a
consequence of the assignment of any Mortgage Loan hereunder, and the Servicer
hereby expressly releases, indemnifies and agrees to hold the Trustee harmless
from any losses to the Trustee or Trust Fund resulting therefrom; provided,
however, that the Trustee shall use commercially reasonable efforts to deliver
to the Servicer any such complaint, claim, demand, notice or other document that
is delivered to the Corporate Trust Office and contains sufficient information
to enable the Trustee to identify it as pertaining to a Mortgage Loan.

    (d)  The Trustee shall file on behalf of the Trust all reports required to
be filed with the Securities and Exchange Commission or any exchange or
association of securities dealers pursuant to the Securities Exchange Act of
1934, as amended, or any rules and regulations thereunder.

                                     ARTICLE IV
                          ISSUANCE AND SALE OF CERTIFICATES

    Section 4.1.   Issuance of Certificates.  On the Startup Day, upon the
Trustee's receipt from the Sponsor of an executed Delivery Order, the Trustee
shall execute, authenticate and deliver the Certificates on behalf of the Trust
in accordance with the directions set forth in such Delivery Order.

    Section 4.2.   Sale of Certificates.  At 11:00 a.m. New York City time on
the Startup Date, at the offices of Andrews & Kurth L.L.P., 1701 Pennsylvania
Avenue, N.W., Washington, D.C. 20006, the Sponsor will sell and convey the
Mortgage Loans and the money, instruments and other property related thereto to
the Trustee, and the Trustee will (i) deliver to the Underwriter, the Class A
Certificates with an aggregate Percentage Interest in each Class equal to 100%,
registered in the name of Cede & Co. or in such other names as the Underwriter
shall direct, against payment of the purchase price thereof by wire transfer of
immediately available funds to the Trustee and (ii) deliver to the Sponsor, the
Class B Certificates and the Residual 

                                     55

<PAGE>

Certificates, with an aggregate Percentage Interest equal to 100%, registered 
as the Sponsor shall request.  Upon receipt of the proceeds of the sale of 
the Class A Certificates, the Trustee shall, from the proceeds of the sale of 
the Class A Certificates, pay such fees and expenses as are identified by the 
Sponsor, and pay to the Sponsor the balance after deducting such amounts.  
The Sponsor shall pay directly to the Certificate Insurer the Initial Premium.

                                   ARTICLE V
                    CERTIFICATES AND TRANSFER OF INTERESTS

    Section 5.1.   Terms.

    (a)  The Certificates are pass-through securities having the rights
described therein and herein.  Notwithstanding references herein or therein with
respect to the Certificates as to "principal" and "interest", no debt of any
Person is represented thereby, nor are the Certificates or the underlying Notes
guaranteed by any Person (except that the Notes may be recourse to the
Mortgagors thereof to the extent permitted by law and except for the rights of
the Trustee with respect to the Certificate Insurance Policy).  Distributions on
the Certificates are payable solely from payments received on or with respect to
the Mortgage Loans (other than the Servicing Fees), moneys in the Accounts,
except as otherwise provided herein, from earnings on moneys and the proceeds of
property held as a part of the Trust Estate upon the occurrence of certain
events, from Insured Payments, Delinquency Advances and Compensating Interest
made by the Servicer or otherwise held by the Servicer in Trust for the Holders,
except as otherwise provided herein.  Each Certificate entitles the Holder
thereof to receive monthly on each Payment Date, in order of priority of
distributions with respect to such Class of Certificates, a specified portion of
such payments with respect to the Mortgage Loans in the related Mortgage Loan
Group, certain related Insured Payments, pro rata in accordance with such
Holder's Percentage Interest.

    (b)  Each Holder is required, and hereby agrees, to return to the Trustee
any Certificate with respect to which the Trustee has made the final
distribution due thereon.  Any such Certificate as to which the Trustee has made
the final distribution thereon shall be deemed canceled and shall no longer be
Outstanding for any purpose of this Agreement, whether or not such Certificate
is ever returned to the Trustee.

    Section 5.2.   Forms.  The Class A-1 Certificates, Class A-2 Certificates,
Class A-3 Certificates, Class A-4 Certificates, Class A-5 Certificates, Class B
Certificates, Class RL Certificates and Class RU Certificates shall be in
substantially the forms set forth in Exhibit A-1, Exhibit A-2, Exhibit A-3,
Exhibit A-4, Exhibit A-5, Exhibit B, Exhibit C-1 and Exhibit C-2 hereof,
respectively, with such appropriate insertions, omissions, substitutions and
other variations as are required or permitted by this Agreement or as may in the
Sponsor's judgment be necessary, appropriate or convenient to comply, or
facilitate compliance, with applicable laws, and may have such letters, numbers
or other marks of identification and such legends or endorsements placed thereon
as may be required to comply with the rules of any applicable securities laws.

                                     56

<PAGE>

    Section 5.3.   Execution, Authentication and Delivery.  Each Certificate
shall be executed on behalf of the Trust, by the manual or facsimile signature
of one of the Trustee's Authorized Officers and shall be authenticated by the
manual signature of one of the Trustee's Authorized Officers.

    Certificates bearing the signature of individuals who were at any time the
proper officers of the Trustee shall, upon proper authentication by the Trustee,
bind the Trust, notwithstanding that such individuals or any of them have ceased
to hold such offices prior to the execution and delivery of such Certificates or
did not hold such offices at the date of authentication of such Certificates.

    The initial Certificates shall be dated as of the Startup Day and delivered
at the Closing to the parties specified in Section 4.2 hereof.

    No Certificate shall be valid until executed and authenticated as set forth
above.

    Section 5.4.   Registration and Transfer of Certificates.

    (a)  The Trustee, as registrar, shall cause to be kept a register (the
"Register") in which, subject to such reasonable regulations as it may
prescribe, the Trustee shall provide for the registration of Certificates and
the registration of transfer of Certificates.  The Trustee is hereby appointed
registrar for the purpose of registering Certificates and transfers of
Certificates as herein provided.  The Holders shall have the right to inspect
the Register at all reasonable times and to obtain copies thereof.

    (b)  Subject to the provisions of Section 5.8 hereof, upon surrender for
registration of transfer of any Certificate at the office designated as the
location of the Register, the Trustee shall execute, authenticate and deliver,
in the name of the designated transferee or transferees, one or more new
Certificates of a like Class and in the aggregate Certificate Principal Balance
of the Certificate so surrendered.

    (c)  At the option of any Holder, Certificates of any Class owned by such
Holder may be exchanged for other Certificates authorized of like Class, tenor
and aggregate Certificate Principal Balance and bearing numbers not
contemporaneously outstanding, upon surrender of the Certificates to be
exchanged at the office designated as the location of the Register.  Whenever
any Certificate is so surrendered for exchange, the Trustee shall execute,
authenticate and deliver the Certificate or Certificates that the Holder making
the exchange is entitled to receive.

    (d)  All Certificates issued upon any registration of transfer or exchange
of Certificates shall be valid evidence of the same ownership interests in the
Trust and entitled to the same benefits under this Agreement as the Certificates
surrendered upon such registration of transfer or exchange.

                                     57

<PAGE>

    (e)  Every Certificate presented or surrendered for registration of
transfer or exchange shall be duly endorsed, or be accompanied by a written
instrument of transfer in form satisfactory to the Trustee duly executed by the
Holder thereof or his attorney duly authorized in writing.

    (f)  No service charge shall be made to a Holder for any registration of
transfer or exchange of Certificates, but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates; any
other expenses in connection with such transfer or exchange shall be an expense
of the Trust.  The Trustee shall not be liable for any expenses in connection
with the issuance of Certificates pursuant to this Section.

    (g)  It is intended that the Class A Certificates be Book-Entry
Certificates, as set forth herein.  Therefore, the Class A Certificates shall,
except as otherwise provided in the next paragraph, be initially issued in the
form of a single fully registered Class A Certificate with a denomination equal
to the related Original Class A Certificate Principal Balance and, upon initial
issuance, the ownership of each such Class A Certificate shall be registered in
the Register in the name of Cede & Co., or any successor thereto, as nominee for
the Depository.

    The minimum denominations shall be $1,000 for any Class A Certificate, and
10% Percentage Interest for any Class B Certificate or any Residual Certificate.

    The Sponsor and the Trustee are hereby authorized to execute and deliver
the Representation Letter with the Depository.

    With respect to the Book-Entry Certificates, the Sponsor, the Servicer, the
Certificate Insurer and the Trustee shall have no responsibility or obligation
to Direct Participants, Indirect Participants or Beneficial Owners.  Without
limiting the immediately preceding sentence, the Sponsor, the Servicer, the
Certificate Insurer and the Trustee shall have no responsibility or obligation
with respect to (i) the accuracy of the records of the Depository, Cede & Co.,
or any Direct Participant or Indirect Participant with respect to the ownership
interest in the Book-Entry Certificates, (ii) the delivery to any Direct
Participant or Indirect Participant or any other Person (including any
Beneficial Owner), other than a Holder of a Book-Entry Certificate, of any
notice with respect to the Book-Entry Certificates or (iii) the payment to any
Direct Participant or Indirect Participant or any other Person (including any
Beneficial Owner), other than a Holder of a Book-Entry Certificate, of any
amount with respect to any distribution of principal or interest on the
Book-Entry Certificates.  No Person (including any Beneficial Owner) other than
a Holder of a Book-Entry Certificate shall receive a certificate evidencing such
Book-Entry Certificate.

    Upon delivery by the Depository to the Trustee of written notice to the
effect that the Depository has determined to substitute a new nominee in place
of Cede & Co., and subject to the provisions hereof with respect to the payment
of interest by the mailing of checks or drafts to the Holders of Certificates
appearing as Holders in the registration books maintained by the Trustee at the
close of business on a Record Date, the name "Cede & Co." in this Agreement
shall refer to such new nominee of the Depository.

                                     58

<PAGE>

    (h)  In the event that (i) the Depository or the Sponsor advises the
Trustee in writing that the Depository is no longer willing or able to discharge
properly its responsibilities as nominee and depository with respect to the
Book-Entry Certificates and the Sponsor is unable to locate a qualified
successor or (ii) the Sponsor at its sole option elects to terminate the
book-entry system through the Depository, the Class A Certificates will cease to
be Book-Entry Certificates.  At that time, the Sponsor may determine that the
Class A Certificates shall be registered in the name of and deposited with a
successor depository operating a global book-entry system, as may be acceptable
to the Sponsor, or such depository's agent or designee but, if the Sponsor does
not select such alternative global book-entry system, then the Class A
Certificates may be registered in whatever name or names Holders of Class A
Certificates transferring Class A Certificates shall designate, in accordance
with the provisions hereof.

    (i)  Notwithstanding any other provision of this Agreement to the contrary,
so long as any Class A Certificate is a Book-Entry Certificate, all
distributions of principal or interest on such Class A Certificates as the case
may be and all notices with respect to such Class A Certificates as the case may
be shall be made and given, respectively, in the manner provided in the
Representation Letter.
         
    Section 5.5.   Mutilated, Destroyed, Lost or Stolen Certificates.  If
(i) any mutilated Certificate is surrendered to the Trustee, or the Trustee
receives evidence to its satisfaction of the destruction, loss or theft of any
Certificate, and (ii) in the case of any mutilated Certificate, such mutilated
Certificate shall first be surrendered to the Trustee, and in the case of any
destroyed, lost or stolen Certificate, there shall be first delivered to the
Trustee such security or indemnity as may be reasonably required by it to hold
the Trust and the Trustee harmless (provided that, with respect to a Holder that
is an insurance company of investment grade credit rating, a letter of indemnity
furnished by it shall be sufficient for this purpose), then, in the absence of
notice to the Trustee 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 Class, tenor and aggregate Certificate Principal Balance,
bearing a number not contemporaneously outstanding.

    Upon the issuance of any new Certificate under this Section, the Trustee
may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in relation thereto; any other expenses
in connection with such issuance shall be an expense of the Trust.  The Trustee
shall not be liable for any expenses in connection with the issuance of
Certificates pursuant to this Section.

    Every new Certificate issued pursuant to this Section in exchange for or in
lieu of any mutilated, destroyed, lost or stolen Certificate shall constitute
evidence of a substitute interest in the Trust, and shall be entitled to all the
benefits of this Agreement equally and proportionately with any and all other
Certificates of the same Class duly issued hereunder and such mutilated,
destroyed, lost or stolen Certificate shall not be valid for any purpose.

                                     59

<PAGE>

    The provisions of this Section are exclusive and shall preclude (to the
extent lawful) all other rights and remedies with respect to the replacement or
payment of mutilated, destroyed, lost or stolen Certificates.

    Section 5.6.   Persons Deemed Holders.  The Trustee and the Certificate
Insurer and any of their respective agents may treat the Person in whose name
any Certificate is registered as the Holder of such Certificate for the purpose
of receiving distributions with respect to such Certificate and for all other
purposes whatsoever, and neither the Trustee, the Certificate Insurer nor any of
their respective agents shall be affected by notice to the contrary.

    Section 5.7.   Cancellation.  All Certificates surrendered for registration
of transfer or exchange shall, if surrendered to any Person other than the
Trustee, be delivered to the Trustee and shall be promptly canceled by it.  No
Certificate shall be authenticated in lieu of or in exchange for any Certificate
canceled as provided in this Section, except as expressly permitted by this
Agreement.  All canceled Certificates may be held or destroyed by the Trustee in
accordance with its standard policy.  The Sponsor, the Servicer, the Certificate
Insurer and the Originator may at any time deliver any Certificate to the
Trustee for cancellation, and the Trustee is hereby authorized to cancel any
such Certificate.

    Section 5.8.   Limitation on Transfer of Ownership Rights.

    (a)  No sale or other transfer of any Class A Certificate shall be made to
the Sponsor or any of its respective affiliates, the Servicer, any Sub-Servicer
or the Trust.

    (b)  No sale or other transfer of record or beneficial ownership of any
Residual Certificate (whether pursuant to a purchase, a transfer resulting from
a default under a secured lending agreement or otherwise) shall be made to a
Disqualified Organization or agent of a Disqualified Organization.  The
transfer, sale or other disposition of any Residual Certificate (whether
pursuant to a purchase, a transfer resulting from a default under a secured
lending agreement or otherwise) to a Disqualified Organization shall be deemed
to be of no legal force or effect whatsoever and such transferee shall not be
deemed to be a Holder for any purpose hereunder, including, but not limited to,
the receipt of distributions on such Residual Certificate.  Furthermore, in no
event shall the Trustee accept surrender for transfer, registration of transfer,
or register the transfer, of any Residual Certificate nor authenticate and make
available any new Residual Certificate unless the Trustee has received an
affidavit from the proposed transferee substantially in the form attached hereto
as Exhibit H.  Each holder of any Residual Certificate, by his acceptance
thereof, shall be deemed for all purposes to have consented to the provisions of
this Section.

    (c)  No other sale or other transfer of record or beneficial ownership of a
Unregistered Certificate shall be made unless such transfer is exempt from the
registration requirements of the Securities Act of 1933, as amended, and any
applicable state securities laws or is made in accordance with said Act and
laws.  In the event such a transfer is to be made, (i) the Trustee or the
Sponsor shall require a written opinion of counsel acceptable to and in form and
substance 

                                     60

<PAGE>

satisfactory to the Sponsor that such transfer may be made pursuant to an 
exemption, describing the applicable exemption and the basis therefor, from 
said Act and laws or is being made pursuant to said Act and laws, which 
opinion of counsel shall not be an expense of the Trustee or the Sponsor, and 
(ii) the Trustee shall require the transferee to execute an investment letter 
acceptable to and in form and substance satisfactory to the Sponsor 
certifying to the Trustee and the Sponsor the facts surrounding such 
transfer, which investment letter shall not be an expense of the Trustee.  
The Holder of a Unregistered Certificate desiring to effect such transfer 
shall, and does hereby agree to, indemnify the Trustee and the Sponsor 
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.

    (d)  Notwithstanding the foregoing, no sale or other transfer of record or
beneficial ownership of a Class B Certificate or a Residual Certificate shall be
made unless the Trustee shall have received 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 nor a plan nor other
arrangement subject to Section 4975 of the Code (collectively, a "Plan"), nor is
acting on behalf of any Plan nor using the assets of any Plan to affect such
transfer.

    Section 5.9.   Assignment of Rights.  A Holder may pledge, encumber,
hypothecate or assign all or any part of its right to receive distributions
hereunder, but such pledge, encumbrance, hypothecation or assignment shall not
constitute a transfer of an ownership interest sufficient to render the
transferee a Holder of the Trust without compliance with the provisions of
Section 5.4 and Section 5.8 hereof.

                                   ARTICLE VI
                                   COVENANTS

    Section 6.1.   Distributions.  The Trustee will duly and punctually pay
distributions with respect to the Certificates from the Trust Estate in
accordance with the terms of the Certificates and this Agreement based on the
related Servicer's report.  Such distributions shall be made (i) by check mailed
on each Payment Date or (ii) if requested by any Holder, to such Holder by wire
transfer to an account within the United States designated no later than five
Business Days prior to the related Record Date, made on each Payment Date, in
each case to each Holder of record on the immediately preceding Record Date;
provided, however, that a Holder of a Class A Certificate shall only be entitled
to payment by wire transfer if such Holder owns Class A Certificates with an
original principal balance of at least $5,000,000.

    Section 6.2.   Money for Distributions to be Held in Trust; Withholding.

    (a)  All payments of amounts due and payable with respect to any
Certificate that are to be made from amounts withdrawn from the Certificate
Account pursuant to Section 7.5 hereof or from Insured Payments shall be made by
the Trustee on behalf of the Trust, and no amounts so withdrawn from the
Certificate Account for payments of the Certificates and no Insured Payment
shall be paid over to the Trustee except as provided in this Section.

                                     61

<PAGE>

    (b)  The Trustee on behalf of the Trust shall comply with all requirements
of the Code and applicable state and local law with respect to the withholding
from any distributions made by it to any Holder of any applicable withholding
taxes imposed thereon and with respect to any applicable reporting requirements
in connection therewith.

    (c)  Any money held by the Trustee in trust for the payment of any amount
due with respect to any Class A Certificate, Class B Certificate or Residual
Certificate and remaining unclaimed by the Holder of such Certificate for the
period then specified in the escheat laws of the State of New York after such
amount has become due and payable shall be discharged from such trust and be
paid first to the Holders of the Class A Certificates, second, to the
Certificate Insurer on account of any Reimbursement Amounts, third, to the
Holders of the Class B Certificates and fourth to the Holders of the Residual
Certificates; and the Holder of such Certificate shall thereafter, as an
unsecured general creditor, look only to the Certificate Insurer or the Sponsor
for payment thereof (but only to the extent of the amounts so paid to the
Certificate Insurer or the Sponsor), and all liability of the Trustee with
respect to such trust money shall thereupon cease; provided, however, that the
Trustee, before being required to make any such payment, shall at the expense of
the Trust cause to be published once, in the eastern edition of The Wall Street
Journal, notice that such money remains unclaimed and that, after a date
specified therein, which shall be not fewer than 30 days from the date of such
publication, any unclaimed balance of such money then remaining will be paid to
the Certificate Insurer (to the extent of any Reimbursement Amount then owing to
it) or the Sponsor.  The Trustee shall, at the direction of the Sponsor, also
adopt and employ, at the expense of the Sponsor, any other reasonable means of
notification of such payment (including but not limited to mailing notice of
such payment to Holders whose right to or interest in moneys due and payable but
not claimed is determinable from the Register at the last address of record for
each such Holder).

    Section 6.3.   Protection of Trust Estate.

    (a)  The Trustee will hold the Trust Estate in trust for the benefit of the
Holders and the Certificate Insurer, and with the consent of the Certificate
Insurer, at the request and expense of the Sponsor, will from time to time
execute and deliver all such supplements and amendments hereto pursuant to
Section 11.14 hereof and all instruments of further assurance and other
instruments, and will take such other action upon such request to:

         (i)  more effectively hold in trust all or any portion of the Trust
              Estate;

         (ii) perfect, publish notice of, or protect the validity of any grant
              made or to be made by this Agreement;

         (iii)enforce any of the Mortgage Loans; or

         (iv) preserve and defend title to the Trust Estate and the rights of
              the Trustee, and the ownership interests of the Holders 
              represented thereby, in such Trust Estate against the claims of 
              all Persons and parties.

                                     62

<PAGE>

    The Trustee shall send copies of any request received from the Certificate
Insurer or the Sponsor to take any action pursuant to this Section to the other
party.

    (b)  The Trustee shall have the power to enforce, and shall enforce the
obligations of the other parties to this Agreement and of the Certificate
Insurer, by action, suit or proceeding at law or equity, and shall also have the
power to enjoin, by action or suit in equity, any acts or occurrences that may
be unlawful or in violation of the rights of the Holders; provided, however,
that nothing in this Section shall require any action by the Trustee unless the
Trustee shall first (i) have been furnished indemnity satisfactory to it and
(ii) when required by this Agreement, have been requested to take such action by
a majority of the Percentage Interests represented by the Class A Certificates
then Outstanding or, if there are no longer any Class A Certificates then
outstanding, by such majority of the Percentage Interests represented by the
Class B Certificates.

    (c)  The Trustee shall execute any instrument reasonably required pursuant
to this Section so long as such instrument does not conflict with this Agreement
or with the Trustee's fiduciary duties.

    Section 6.4.   Performance of Obligations.  The Trustee will not take any
action that would release the Sponsor, the Servicer, the Originator or the
Certificate Insurer from any of their respective covenants or obligations under
any instrument or document relating to the Trust Estate or the Certificates or
that would result in the amendment, hypothecation, subordination, termination or
discharge of, or impair the validity or effectiveness of, any such instrument or
document, except as expressly provided in this Agreement or such other
instrument or document.

    The Trustee may contract with other Persons to assist it in performing its
duties hereunder.

    Section 6.5.   Negative Covenants.  The Trustee will not, to the extent
within the control of the Trustee, take any of the following actions:

         (i)  sell, transfer, exchange or otherwise dispose of any of the Trust
              Estate except as expressly permitted by this Agreement;

         (ii) claim any credit on or make any deduction from the distributions
              payable in respect of, the Certificates (other than amounts 
              properly withheld from such payments under the Code) or assert 
              any claim against any present or former Holder by reason of the 
              payment of any taxes levied or assessed upon any of the Trust 
              Estate;

         (iii)incur, assume or guaranty on behalf of the Trust any indebtedness
              of any Person except pursuant to this Agreement;

         (iv) dissolve or liquidate the Trust Estate in whole or in part,
              except pursuant to Article IX hereof; or


                                     63
<PAGE>

         (v)  (A) impair the validity or effectiveness of this Agreement, or
              release any Person from any covenants or obligations with respect
              to the Trust or to the Certificates under this Agreement, except
              as may be expressly permitted hereby, or (B) create or extend any
              lien, charge, adverse claim, security interest, mortgage or other
              encumbrance to or upon the Trust Estate or any part thereof or
              any interest therein or the proceeds thereof, except as may be
              expressly permitted herein.

    Section 6.6  No Other Powers.  The Trustee will not, to the extent 
within the control of the Trustee, permit the Trust to engage in any business 
activity or transaction other than those activities permitted by Section 2.3 
hereof.

    Section 6.7  Limitation of Suits.  No Holder shall have any right to 
institute any proceeding, judicial or otherwise, with respect to this 
Agreement or the Certificate Insurance Policy or for the appointment of a 
receiver or trustee, or for any other remedy hereunder, unless:

    (1)  such Holder has previously given written notice to the Sponsor and the
         Trustee of such Holder's intention to institute such proceeding;

    (2)  the Holders of not less than 25% of the Percentage Interests
         represented by the Class A Certificates then Outstanding or, if there
         are no Class A Certificates then Outstanding, by such percentage of
         the Percentage Interests represented by the Class B Certificates,
         shall have made written request to the Trustee to institute such
         proceeding in respect of such Event of Default;

    (3)  such Holder or Holders have offered to the Trustee reasonable
         indemnity against the costs, expenses and liabilities to be incurred
         in compliance with such request;

    (4)  the Trustee for 60 days after its receipt of such notice, request and
         offer of indemnity has failed to institute such proceeding;

    (5)  as long as any Class A Certificates are Outstanding, the Certificate
         Insurer consented in writing thereto; and

    (6)  no direction inconsistent with such written request has been given to
         the Trustee during such 60-day period by the Certificate Insurer or by
         the Holders of a majority of the Percentage Interests represented by
         the Class A Certificates or, if there are no Class A Certificates then
         Outstanding, by such majority of the Percentage Interests represented
         by the Class B Certificates;

it being understood and intended that no one or more Holders shall have any 
right in any manner whatever by virtue of, or by availing themselves of, any 
provision of this Agreement to affect, disturb or prejudice the rights of any 
other Holder of the same Class or to obtain or to seek to obtain priority or 
preference over any other Holder of the same Class or to enforce any right 

                                          64
<PAGE>

under this Agreement, except in the manner herein provided and for the equal 
and ratable benefit of all the Holders of the same Class.

    In the event the Trustee shall receive conflicting or inconsistent 
requests and indemnity from two or more Classes of Holders, each representing 
less than a majority of the applicable Class of Certificates, the Trustee 
shall act at the direction of the Certificate Insurer.

    Section 6.8  Unconditional Rights of Holders to Receive Distributions. 
Notwithstanding any other provision in this Agreement, the Holder of any 
Certificate shall have the right, which is absolute and unconditional, to 
receive distributions to the extent provided herein and therein with respect 
to such Certificate or to institute suit for the enforcement of any such 
distribution, and such right shall not be impaired without the consent of 
such Holder.

    Section 6.9  Rights and Remedies Cumulative.  Except as otherwise 
provided herein, no right or remedy herein conferred upon or reserved to the 
Trustee, the Certificate Insurer or to the Holders is intended to be 
exclusive of any other right or remedy, and every right and remedy shall, to 
the extent permitted by law, be cumulative and in addition to every other 
right and remedy given hereunder or now or hereafter existing at law or in 
equity or otherwise. Except as otherwise provided herein, the assertion or 
employment of any right or remedy hereunder, or otherwise, shall not prevent 
the concurrent assertion or employment of any other appropriate right or 
remedy.

    Section 6.10  Delay or Omission Not Waiver.  No delay of the Trustee, the 
Certificate Insurer or any Holder of any Certificate to exercise any right or 
remedy under this Agreement to any Event of Default shall impair any such 
right or remedy or constitute a waiver of any such Event of Default or an 
acquiescence therein.  Every right and remedy given by this Article VI or by 
law to the Trustee, the Certificate Insurer or to the Holders may be 
exercised from time to time, and as often as may be deemed expedient, by the 
Trustee, the Certificate Insurer or by the Holders, as the case may be. 

    Section 6.11  Control by Holders.  The Certificate Insurer or the 
Majority Holders, with the consent of the Certificate Insurer (which may not 
be unreasonably withheld) may direct the time, method and place of conducting 
any proceeding for any remedy available to the Trustee with respect to the 
Certificates or exercising any trust or power conferred on the Trustee with 
respect to the Certificates or the Trust Estate, including, but not limited 
to, those powers set forth in Section 6.3 and Section 8.20 hereof; provided 
that:

    (1)  such direction shall not be in conflict with any rule of law or with
         this Agreement;

    (2)  the Trustee shall have been provided with indemnity satisfactory to
         it; and

    (3)  the Trustee may take any other action deemed proper by the Trustee,
         which is not inconsistent with such direction; provided, however, that
         the Trustee need not take 
                                          65
<PAGE>

         any action that it determines might involve it in liability or may be
         unjustly prejudicial to the Holders not so directing.

                                     ARTICLE VII
                         ACCOUNTS, DISBURSEMENTS AND RELEASES

    Section 7.1  Collection of Money.  Except as otherwise expressly provided 
herein, the Trustee may demand payment or delivery of all money and other 
property payable to or receivable by the Trustee pursuant to this Agreement, 
including (a) all payments due on the Mortgage Loans in accordance with the 
respective terms and conditions of such Mortgage Loans and required to be 
paid over to the Trustee by the Servicer or by any Sub-Servicer and (b) 
Insured Payments in accordance with the terms of the Certificate Insurance 
Policy.  The Trustee shall hold all such money and property received by it, 
other than pursuant to or as contemplated by Section 6.2(b) hereof, as part 
of the Trust Estate and shall apply it as provided in this Agreement.

    Section 7.2  Establishment of Certificate Account.  The Sponsor shall 
establish and maintain, at the Corporate Trust Office, the Certificate 
Account to be held by the Trustee as a segregated trust account in the name 
of the Trust so long as the Trustee qualifies as a Designated Depository 
Institution and if the Trustee does not qualify, then by any Designated 
Depository Institution for the benefit of the Holders of the Certificates and 
the Certificate Insurer, as their interests may appear.  The Certificate 
Account and the amounts deposited therein shall not be subject to any claim, 
lien or encumbrance of any creditor or depositor of the Trustee or the 
Sponsor (whether made directly or indirectly through a liquidator, receiver 
or trustee in bankruptcy of the Trustee or the Sponsor).

    Section 7.3  The Certificate Insurance Policy.

    (a)  (i)       By 12:00 noon New York City time on each Determination Date
                   the Trustee shall determine with respect to the immediately
                   following Payment Date the amount (after taking into account
                   investment earnings) expected to be on deposit in the
                   Certificate Account on such Payment Date with respect to
                   Group I (including, in the case of the Determination Date
                   relating to the Payment Date occurring in January 1998, the
                   Group I Closing Date Deposit) and equal to the sum of (A)
                   such amount excluding the amount of any Total Monthly Excess
                   Cashflow relating to Group I included in such amount for the
                   related Payment Date plus (B) any amount of Total Monthly
                   Excess Cashflow from either Group to be applied on account
                   of Group I on such Payment Date.  The amount described in
                   clause (A) of the preceding sentence with respect to each
                   Payment Date, after taking into account the portion of the
                   Group I Principal Distribution Amount to be actually
                   distributed on such Payment Date without regard to any
                   Insured Payment to be made with respect to Group I on such
                   Payment Date, is the "Group I Available Funds"; the sum of
                   the amounts described 
                                          66
<PAGE>

                   in clauses (A) and (B) of the preceding sentence with
                   respect to each Payment Date is the "Group I Total Available
                   Funds."

         (ii)      By 12:00 Noon New York City time on each Determination Date
                   the Trustee shall determine with respect to the immediately
                   following Payment Date the amount (after taking into account
                   investment earnings) expected to be on deposit in the
                   Certificate Account on such Payment Date with respect to
                   Group II (including, in the case of the Determination Date
                   relating to the Payment Date occurring in January 1998, the
                   Group II Closing Date Deposit) and equal to the sum of (A)
                   such amount excluding the amount of any Total Monthly Excess
                   Cashflow relating to Group II included in such amount for
                   the related Payment Date plus (B) any amounts of Total
                   Monthly Excess Cashflow from either Group to be applied on
                   account of Group II on such Payment Date.  The amount
                   described in clause (A) of the preceding sentence with
                   respect to each Payment Date, after taking into account the
                   portion of the Group II Principal Distribution Amount to be
                   actually distributed on such Payment Date without regard to
                   any Insured Payment to be made with respect to Group II on
                   such Payment Date, is the "Group II Available Funds" the sum
                   of the amounts described in clauses (A) and (B) of the
                   preceding sentence with respect to each Payment Date is the
                   "Group II Total Available Funds."

    (b)    If the Group I Insured Distribution Amount for any Payment Date 
exceeds the Group I Total Available Funds for such Payment Date (but net of 
any Group I Reimbursement Amount, Group I Premium Amount and Group I Monthly 
Trustee Fee Amount) (such event being a "Group I Total Available Funds 
Shortfall"), the Trustee shall complete a notice in the form of Exhibit A 
attached to the Certificate Insurance Policy and submit such notice to the 
Certificate Insurer no later than 5:00 p.m. New York City time on the 
Determination Date as a claim for an Insured Payment in an amount equal to 
such Group I Total Available Funds Shortfall.  The notice shall specify the 
amount of the Insured Payment and shall constitute a claim for an Insured 
Payment pursuant to the Certificate Insurance Policy.  Similarly, if on any 
Payment Date the Group II Insured Distribution Amount exceeds the Group II 
Total Available Funds for such Payment Date (but net of any Group II 
Reimbursement Amount, Group II Premium Amount and Group II Monthly Trustee 
Fee Amount) (such event being a "Group II Total Available Funds Shortfall"), 
the Trustee shall complete a Notice in the form of Exhibit A attached to the 
Certificate Insurance Policy and submit such notice to the Certificate 
Insurer no later than 5:00 p.m. New York City time on the Determination Date 
as a claim for an Insured Payment in an amount equal to such Group II Total 
Available Funds Shortfall.

    (c)     The Trustee shall report to the Sponsor, the Certificate Insurer 
and the Servicer with respect to the amounts then held in each Account held 
by the Trustee and the identity of the investments included therein, as the 
Sponsor, the Certificate Insurer or the Servicer may from time to time 
request. Without limiting the generality of the foregoing, the Trustee, at 
the request 

                                          67
<PAGE>

of the Sponsor, the Certificate Insurer or the Servicer, shall transmit 
promptly to the Certificate Insurer, the Sponsor and the Servicer copies of 
all accountings of receipts in respect of the Mortgage Loans furnished to it 
by the Servicer.

    (d)    The Trustee shall (i) receive as attorney-in-fact of the Holders 
of the Class A Certificates any Insured Payment from the Certificate Insurer 
and (ii) disburse the same to such Holders as set forth in Section 7.5(b).  
Insured Payments disbursed by the Trustee from proceeds of the Certificate 
Insurance Policy shall not be considered payment by the Trust with respect to 
the Class A Certificates, and the Certificate Insurer shall become the owner 
of such unpaid amounts due from the Trust in respect of Insured Payments as 
the deemed assignee of such Holders, as hereinafter provided.  The Trust and 
the Trustee hereby agree on behalf of each Holder of Class A Certificates for 
the benefit of the Certificate Insurer that they recognize that to the extent 
the Certificate Insurer pays Insured Payments, either directly or indirectly 
(as by paying through the Trustee), to the Holders of the Class A 
Certificates, the Certificate Insurer will be entitled to receive the amount 
of any Class A Interest Carry-Forward Amount and Class A Principal 
Carry-Forward Amount (each calculated for purposes of this Section without 
regard to any related Insured Payment) and will be subrogated to the rights 
of the Holders of the Class A Certificates with respect to such Insured 
Payment, shall be deemed to the extent of the payments so made to be a Holder 
of such Class A Certificates and shall receive future distributions of the 
Class A Distribution Amount until all such Insured Payments by the 
Certificate Insurer have been fully reimbursed, as described in the following 
paragraph, and without duplication of any Reimbursement Amounts paid pursuant 
to Section 7.5.  To evidence such subrogation, the Trustee shall note the 
Certificate Insurer's rights as subrogee on the Register upon receipt from 
the Certificate Insurer of proof of the payment of any Insured Payment, after 
making the distribution on any such future Payment Date to Holders of the 
Class A Certificates other than to the Certificate Insurer.

    It is understood and agreed that the intention of the parties is that the 
Certificate Insurer shall not be entitled to reimbursement on any Payment 
Date for amounts previously paid by it unless on such Payment Date the 
Holders of the Class A Certificates shall also have received the full amount 
of the Class A Distribution Amount (exclusive of any Class A Interest 
Carry-Forward Amount and Class A Principal Carry Forward Amount, representing 
amounts previously paid to the Holders of the Class A Certificates as Insured 
Payments) for such Payment Date.

    The Certificate Insurer shall be entitled to receive the related 
Reimbursement Amount pursuant to Sections 7.5(b)(iii) and (iv) hereof with 
respect to each Insured Payment made by the Certificate Insurer.  The Trustee 
hereby agrees on behalf of each Holder of Class A Certificates and the Trust 
for the benefit of the Certificate Insurer that it recognizes that to the 
extent the Certificate Insurer makes Insured Payments, either directly or 
indirectly (as by paying through the Trustee), to the Holders of such Class A 
Certificates, the Certificate Insurer will be entitled to receive the related 
Reimbursement Amount pursuant to Sections 7.5(b)(iii) and (iv).

                                          68
<PAGE>

    (e)    Each Holder of a Class A Certificate that pays any Preference 
Amounts theretofore received by such Holder on account of such Class A 
Certificate will be entitled to receive reimbursement for such amounts from 
the Certificate Insurer in accordance with the terms of the Certificate 
Insurance Policy, but only after (i) delivering a copy to the Certificate 
Insurer of a final, nonappealable order (a "Preference Order") of a court 
having competent jurisdiction under the United States Bankruptcy Code 
demanding payment of such amount to the bankruptcy court, (ii) irrevocably 
assigning such Holder's rights and claim with respect to such Preference 
Order to the Certificate Insurer in such form as is required by the 
Certificate Insurer, and (iii) appointing the Certificate Insurer as such 
Holder's agent in respect of such claim or amount in such form as required by 
the Certificate Insurer.  In no event, however, shall any Holder of a Class A 
be entitled to reimbursement for any payment avoided under a Preference Order 
as to which the Certificate Insurer previously has made a payment under the 
Certificate Insurance Policy, nor is the Certificate Insurer obligated to 
make any payment in respect of any payment avoided under a Preference Order 
that represents a payment of the principal amount of the Class A Certificates 
prior to the time the Certificate Insurer otherwise would have been required 
to make a payment in respect of such principal.

    The Trustee, for itself and on behalf of the Holders, agrees that the 
Certificate Insurer may at any time during the continuation of any proceeding 
relating to a Preference Order direct all matters relating to such Preference 
Order, including, without limitation, the direction of any appeal of any 
order relating to such Preference Order and the posting of any surety, 
supersedeas or performance bond pending any such appeal.  In addition and 
without limitation of the foregoing, the Certificate Insurer shall be 
subrogated, to the extent of Insured Payments, to the rights of the Sponsor, 
the Servicer, the Trustee and each Holder in the conduct of any such 
preference claim, including without limitation, all rights of any party to 
any adversarial proceeding or action with respect to any court order issued 
in connection with any such preference claim.

    (f)     The Trustee shall keep a complete and accurate record of the 
amount of interest and principal paid in respect of any 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 one Business Day's prior notice to the 
Trustee.

    Section 7.4  Closing Date Deposit Account.

    (a)     The Trustee shall establish and maintain the Closing Date Deposit 
Account.  On the Closing Date, the Trustee will deposit in the Closing Date 
Deposit Account the Closing Date Deposit.  The Trustee shall hold the portion 
of the Closing Date Deposit equal to the amount determined pursuant to clause 
(a) of the definition of the term "Closing Date Deposit" (the "Group I 
Closing Date Deposit") for the benefit of the Holders of the Class A-1, Class 
A-2, Class A-3 and Class A-4 Certificates and the portion of the Closing Date 
Deposit equal to the amount determined pursuant to clause (b) of the 
definition of the term "Closing Date Deposit" (the "Group II Closing Date 
Deposit") for the benefit of the Holders of the Class A-5 Certificates.  On 

                                          69
<PAGE>

the January 1998 Remittance Date, (a) an amount equal to the Group I Closing 
Date Deposit shall be withdrawn from the Closing Date Deposit Account and 
deposited into the Certificate Account and (b) an amount equal to the Group 
II Closing Date Deposit shall be withdrawn from the Closing Date Deposit 
Account and deposited into the Certificate Account in respect of Group II 
Available Funds for the related Remittance Date.  Any amounts so deposited 
shall not be invested in Eligible Investments or otherwise.

    (b)     The Closing Date Deposit Account will be part of the Trust 
Estate but not part of the REMIC.  Amounts held in the Closing Date Deposit 
Account shall be invested in Eligible Investments, which Eligible Investments 
shall mature no later than the Remittance Date relating to the January 1998 
Payment Date.  The Trustee shall not be liable for any losses on amounts 
invested in accordance with the provisions hereof.  All interest and other 
investment earnings on amounts held in the Closing Date Deposit Account shall 
be paid by the Trustee to the Sponsor on the January 1998 Payment Date and 
for federal and state income tax purposes the Sponsor shall be deemed to be 
the owner of the Closing Date Deposit Account.  Any losses realized in 
connection with any such investment shall be for the account of the Sponsor 
and the Sponsor shall deposit the amount of such loss (to the extent not 
offset by income from other investments) in the Closing Date Deposit Account 
immediately upon the realization of such loss.  All amounts earned on deposit 
in the Closing Date Deposit Account shall be taxed to the Sponsor.

    Section 7.5  Flow of Funds.

    (a)     The Trustee shall deposit to the Certificate Account, without 
duplication, upon receipt, any Insured Payments, the proceeds of any 
liquidation of the assets of the Trust, the Monthly Remittance Amount 
remitted by the Servicer or any Sub-Servicer, together with any Substitution 
Amounts and any Loan Purchase Price amounts received by the Trustee.

    (b)     With respect to the Certificate Account on each Payment Date, 
the Trustee shall, based upon the information set forth in a report provided 
by the Servicer and based upon a calculation made by the Trustee, make the 
following allocations, disbursements and transfers in the following order of 
priority, and each such allocation, transfer and disbursement shall be 
treated as having occurred only after all preceding allocations, transfers 
and disbursements have occurred:

          (i)      first, to the Certificate Insurer, from amounts then on      
                   deposit in the Certificate Account, (x) from amounts then on 
                   deposit therein with respect to Group I, the Group I Premium 
                   Amount for such Payment Date and (y) from amounts then on    
                   deposit therein with respect to Group II, the Group 
                    II Premium Amount for such Payment Date;

          (ii)     second, to the Trustee, from amounts then on deposit in the  
                   Certificate Account, (x) from amounts then on deposit therein
                   with respect to Group I, the Group I Monthly Trustee Fee
                   Amount for such Payment Date and (y) from amounts then on 
                   deposit therein with respect to Group II, the 

                                          70
<PAGE>

                   Group II Monthly Trustee Fee Amount for such Payment 
                   Date, together with expenses (to the extent not paid by 
                   the Sponsor or the Servicer pursuant to Section 2.5)
                   for such Payment Date;

          (iii)    third, on each Payment Date, the Trustee shall allocate,
                   with respect to each Mortgage Loan Group an amount equal to
                   the sum of (x) the Total Monthly Excess Spread with respect
                   to such Mortgage Loan Group and Payment Date plus (y) 
                   any Subordination Reduction Amount with respect to such 
                   Mortgage Loan Group and Payment Date (such sum being the 
                   "Total Monthly Excess Cashflow" with respect to such Mortgage
                   Loan Group and Payment Date) in the following order of
                   priority:

                   (A)  first, such Total Monthly Excess Cashflow shall be 
                        allocated on such Payment Date with respect to the 
                        related Mortgage Loan Group in an amount equal to the 
                        difference, if any, between (x) the Group I Formula 
                        Distribution Amount or the Group II Formula 
                        Distribution Amount, as applicable, for such Payment
                        Date and (y) the Available Funds with respect to 
                        such Mortgage Loan Group for such Payment Date (the
                        amount of such difference being the "Available Funds
                        Shortfall"  with respect to the related Mortgage Loan
                        Group);

                   (B)  second, any portion of the Total Monthly Excess Cashflow
                        with respect to such Mortgage Loan Group remaining after
                        the application described in clause (A) above shall be
                        allocated against any Available Funds Shortfall with
                        respect to the other Mortgage Loan Group;

                   (C)  third, any portion of the Total Monthly Excess Cashflow
                        with respect to such Mortgage Loan Group remaining after
                        the allocations described in clauses (A) and (B) above 
                        shall be paid to the Certificate Insurer in respect of 
                        amounts owed on account of any Reimbursement Amount with
                        respect to the related Mortgage Loan Group; and

                   (D)  fourth, any portion of the Total Monthly Excess Cashflow
                        with respect to such Mortgage Loan Group remaining after
                        the allocations described in clauses (A), (B) and (C) 
                        above shall be paid to the Certificate Insurer in 
                        respect of any Reimbursement Amount with respect to the 
                        other Mortgage Loan Group.

           (iv)    fourth, on each Payment Date, the Trustee shall pay to the 
                   Certificate Insurer an amount equal to the lesser of (x) the 
                   excess of (i) the amount then on deposit in the Certificate 
                   Account over (ii) the Insured Distribution         

                                          71
<PAGE>

                   Amount for such Payment Date and (y) any Reimbursement Amount
                   as of such Payment Date not reimbursed pursuant to clause 
                   (iii) above.

            (v)    fifth, from remaining amounts then on deposit in the 
                   Certificate Account for the related Mortgage Loan Group, 
                   together with the amount of any related Insured Payment,
                   concurrently to the Holders of the Class A-1 Certificates,
                   the Class A-2 Certificates, the Class A-3 Certificates, the
                   Class A-4 Certificates and the Class A-5 Certificates,
                   respectively, the Class A Interest Distribution Amount for
                   each such Class of Class A Certificates;

           (vi)    sixth, from remaining amounts then on deposit in the 
                   Certificate Account for the Group I, together with the     
                   amount of any related Insured Payment, to the Holders of 
                   the Class A-4 Certificates, in reduction of the Class A-4  
                   Certificate Principal Balance, an amount equal to the Class 
                   A-4 Lockout Distribution;
                                  
          (vii)    seventh, from remaining amounts then on deposit in the
                   Certificate Account for Group I, together with the amount
                   of any related Insured Payment, in respect of the Group I
                   Principal Distribution Amount, net of amounts distributed
                   pursuant to clause (vi), to the Holders of the Class A-1
                   Certificates, in reduction of the Class A-1 Certificate
                   Principal Balance, until such Class A-1 Certificate
                   Principal Balance is reduced to zero, then to the Holders
                   of the Class A-2 Certificates, in reduction of the Class
                   A-2 Certificate Principal Balance, until such Class A-2
                   Certificate Principal Balance is reduced to zero, then to
                   the Holders of the Class A-3 Certificates, in reduction of
                   the Class A-3 Certificate Principal Balance, until such
                   Class A-3 Certificate Principal Balance is reduced to
                   zero, then to the Holders of the Class A-4 Certificates,
                   in reduction of the Class A-4 Certificate Principal
                   Balance, until such Class A-4 Certificate Principal
                   Balance is reduced to zero;

         (viii)    eighth, from remaining amounts then on deposit in the
                   Certificate Account for Group II, together with the amount
                   of any related Insured Payment, in respect of the Group II
                   Principal Distribution Amount, to the Holders of the Class
                   A-5 Certificates, in reduction of the Class A-5
                   Certificate Principal Balance, until such Class A-5
                   Certificate Principal Balance is reduced to zero;

           (ix)    ninth, to the Reserve Fund, to the extent of the lesser of
                   (i) all remaining amounts then on deposit in the
                   Certificate Account for Group II, and (ii) amounts
                   distributable pursuant to clause (x) below, which
                   distribution shall be deemed to be made to the Holders of
                   the Class B Certificates as part of the Class B
                   Distribution Amount to the extent allocable to the 

                                       72


<PAGE>

                   Class B Distribution Amount and any excess shall be deemed 
                   to be made to the Class RL Certificates to the extent of the
                   balances thereof and then to the Class RU Certificates; 

            (x)    tenth, from amounts deposited into the Reserve Fund
                   pursuant to the preceding clause, to the Holders of the
                   Class A-5 Certificates, an amount equal to the Available
                   Funds Cap Carry-Forward Amount for such Payment Date; 

           (xi)    eleventh, on each Payment Date, the Trustee shall
                   distribute from the amount, if any, remaining on deposit
                   in the Certificate Account after the allocations described
                   in clauses (i) through (x) above, to the Holders of the
                   Class B Certificates, the lesser of (x) such remaining
                   available funds and (y) the Class B Interest in excess of
                   the amount deposited in the Reserve Fund pursuant to
                   clause (ix) to the extent allocable to the Class B
                   Certificates; however, any unpaid Class B Interest for
                   such Payment Date shall be added to the Class B
                   Certificate Principal Balance;

          (xii)    twelfth, on each Payment Date, the Trustee shall
                   distribute from the amount, if any, remaining on deposit
                   in the Certificate Account after the allocations described
                   in clause (i) through (xi) above, to the Holders of the
                   Class B Certificates, the lesser of (x) such remaining
                   available funds and (y) the Class B Distribution Amount as
                   of such Payment Date, less the amounts distributed
                   pursuant to clause (ix) to the extent allocable to the
                   Class B Certificates and clause (xi), applied as a
                   distribution of principal on account of the Class B
                   Certificates, until the Class B Certificate Principal
                   Balance has been reduced to zero;

          (xii)    thirteenth, from the amount, if any, remaining on deposit
                   in the Certificate Account following the making by the
                   Trustee of all allocations, transfers and disbursements
                   described above under the prior clauses of this Section
                   (including any related Insured Payment with respect to the
                   Class A Certificates), the Trustee shall pay to the
                   Servicer, to the extent the Servicer has not otherwise
                   withheld such amounts pursuant to Sections 8.8(c) and (d),
                   any unreimbursed Delinquency Advances, unreimbursed
                   Servicing Advances and accrued and unpaid Servicing Fees,
                   in each case as certified to the Trustee by the Servicer
                   to be owing to it as of such Payment Date, and/or to the
                   Trustee, any reimbursable amounts then unpaid to the
                   Trustee;

          (xiv)    fourteenth, on each Payment Date, the Trustee shall apply
                   the amount, if any, remaining in the Certificate Account
                   after the allocations described in clauses (i) through
                   (xiii) above, to the Holders of the Class RL Certificates;

                                       73

<PAGE>

provided, however, that if, on any Payment Date, (x) the Certificate Insurer 
is then in default under the Certificate Insurance Policy relating to the 
Mortgage Loans and (y) a Group I Subordination Deficit exists, then any 
distribution of the Group I Principal Distribution Amount on such Payment 
Date shall be made pro rata to the Holders of each of the Class A-1 
Certificates, Class A-2 Certificates, Class A-3 Certificates and Class A-4 
Certificates.  Notwithstanding any of the distributions or allocations set 
forth in clauses (ix), (xi) and (xii) above, no money will be allocated or 
distributed to the Holders of the Class B Certificates on any Payment Date 
unless the Subordinated Amount for each Mortgage Loan Group is equal to or 
greater than the required Specified Subordinated Amount for such Mortgage 
Loan Group as determined after distributions in clauses (i) through (x) for 
such Payment Date.

     (c)    Notwithstanding clauses (b)(v), (vi) and (vii) above, the 
aggregate amounts distributed on all Payment Dates to the Holders of the 
Class A Certificates on account of principal shall not exceed the Original 
Class A Certificate Principal Balance.

     (d)    Any amounts properly distributed to the Holders of the Class B 
Certificates or to the Holders of the Residual Certificates pursuant to the 
terms of this Agreement shall be distributed free of the subordination 
described herein, and any such amounts shall in no event be required to be 
returned to the Trustee or paid over to the Holders of the Class A 
Certificates, except as provided in Section 7.5(b)(ix) and (xi).

     (e)    Whenever, during the administration of the Trust, there comes 
into the possession of the Trustee any money or property that this Agreement 
does not otherwise require to be distributed on account of the Class A 
Certificates or the Class B Certificates, the Trustee shall distribute such 
money or other property to the Holders of the Class RL Certificates.

         Section 7.6  Investment of Accounts.

     (a)    So long as no event described in Sections 8.20(a) hereof shall 
have occurred and be continuing, and consistent with any requirements of the 
Code, all or a portion of the Accounts held by the Trustee shall be invested 
and reinvested by the Trustee in the name of the Trustee for the benefit of 
the Holders, as directed in writing by the Servicer, in one or more Eligible 
Investments bearing interest or sold at a discount.  No investment in any 
Account shall mature later than the Payment Date.

     (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.  No investments 
will be liquidated prior to maturity unless the proceeds thereof are needed 
for disbursement.

     (c)    Subject to Section 10.1 hereof, 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 loss on any 

                                         74
<PAGE>


Eligible Investment included therein (except to the extent that the bank 
serving as Trustee is the obligor thereon).

     (d)    The Trustee shall hold funds in the Accounts held by the Trustee
uninvested upon the occurrence of either of the following events:

              (i)   the Servicer or the Certificate Insurer, as the case may 
                    be, shall have failed to give investment directions to the
                    Trustee within ten days after receipt of a written request 
                    for such directions from the Trustee; or

             (ii)   the Servicer or the Certificate Insurer, as the case may be,
                    shall have failed to give investment directions to the 
                    Trustee during the ten-day period described in clause (i) 
                    preceding, by 11:15 a.m. New York time (or such other time
                    as may be agreed by the Servicer or the Certificate Insurer,
                    as the case may be, and the Trustee) on any Business Day 
                    (any such investment by the Trustee pursuant to this clause 
                    (ii) to mature on the next Business Day after the date of 
                    such investment).

     (e)    For purposes of investment, the Trustee may but shall not be 
required to aggregate all amounts on deposit in the Accounts.  All income or 
other gain from investments in the Accounts shall be deposited in the related 
Account immediately on receipt.

      Section 7.7   Eligible Investments.  The following are Eligible 
Investments:

    (a)     Direct general obligations of the United States or the 
obligations of any agency or instrumentality of the United States fully and 
unconditionally guaranteed, the timely payment or the guarantee of which 
constitutes a full faith and credit obligation of the United States.

     (b)    Federal Housing Administration debentures, but excluding any such 
securities whose terms do not provide for payment of a fixed dollar amount 
upon maturity or call for redemption.

     (c)    FHLMC senior debt obligations, but excluding any such securities 
whose terms do not provide for payment of a fixed dollar amount upon maturity 
or call for redemption.

     (d)    FNMA senior debt obligations, but excluding any such securities 
whose terms do not provide for payment of a fixed dollar amount upon maturity 
or call for redemption.

     (e)    Federal funds, certificates of deposit, time and demand deposits, 
and bankers' acceptances (having original maturities of not more than 365 
days) of any domestic bank, the short-term debt obligations of which have 
been rated A-1 or better by S&P and P-1 by Moody's.

     (f)   Deposits of any bank or savings and loan association that has 
combined capital, surplus and undivided profits of at least $50,000,000, 
which deposits are not in excess of the 

                                         75
<PAGE>

applicable limits insured by the Bank Insurance Fund or the Savings 
Association Insurance Fund of the FDIC, provided that the long-term deposits 
of such bank or savings and loan association are rated at least "BBB" by S&P 
and "Baa3" by Moody's.

     (g)    Commercial paper (having original maturities of not more than 270 
days) rated A-1 or better by S&P and P-1 or better by Moody's.

     (h)    Investments in money market or common trust funds (including 
money market funds advised by the Trustee or any of its affiliates) rated 
AAAm or AAAm-G by S&P and Aaa by Moody's.

     (i)    Such other investments as have been approved in writing by S&P, 
Moody's and the Certificate Insurer;

provided that no instrument described above is permitted to evidence either 
the right to receive (a) only interest with respect to 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; and provided, further, that no instrument described above 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 stated maturity.  Any 
Eligible Investment may be purchased by or through the Trustee or any of its 
affiliates.

    Section 7.8   Reports by Trustee.

     (a)    On each Payment Date, the Trustee shall provide to each Holder, 
to the Servicer, to the Certificate Insurer, to the Underwriter, to the 
Sponsor, to S&P and to Moody's a written report in substantially the form set 
forth as Exhibit I hereto, as such form may be revised by the Trustee, the 
Servicer, Moody's and S&P from time to time, but in every case setting forth 
the information requested on Exhibit I hereto and the following information, 
in each case as of such Payment Date:

            (i)  the amount of the distribution with respect to each Class of
                 the Class A Certificates, the Class B Certificates and the
                 Residual Certificates;

           (ii)  the amount of such distributions allocable to principal on the
                 related Certificates, separately identifying the aggregate
                 amount of regularly scheduled installment payments of
                 principal, any Prepayments or other unscheduled recoveries of
                 principal included therein and separately identifying any
                 Subordination Increase Amount;

          (iii)  the amount of such distributions allocable to interest on the
                 related Certificates;



                                         76
<PAGE>

           (iv)  the Monthly Remittance Amount for each Mortgage Loan Group,
                 separately identifying the Mortgage interest and principal
                 collections;

            (v)  the Class A Certificate Principal Balance for each Class of
                 Class A Certificates, together with the principal amount of the
                 Class A Certificates (based on a Certificate in an original
                 principal amount of $1,000) then outstanding, in each case
                 after giving effect to any payment of principal on such Payment
                 Date;

           (vi)  the Class B Certificate Principal Balance, together with the
                 principal amount of the Class B Certificates (based on a
                 Certificate in an original principal amount of $1,000) then
                 outstanding, in each case after giving effect to any payment of
                 principal on such Payment Date;

          (vii)  the amounts described in Sections 7.5(b)(iii), (iv) and (xiii);

         (viii)  the amount of any Insured Payment included in the amounts
                 distributed on any of the Class A Certificates on such Payment
                 Date, and the aggregate unreimbursed Insured Payments
                 outstanding since the Closing Date;

           (ix)  information furnished by the Sponsor pursuant to Section
                 6049(d)(7)(C) of the Code and the regulations promulgated
                 thereunder to assist the Holders in computing their market
                 discount; 
 
            (x)  the total of any Substitution Amounts and any Loan Purchase
                 Price amounts included in such distribution;

           (xi)  the amount of any Subordination Reduction Amount;

          (xii)  the amounts, if any, of any Realized Losses for the related
                 Remittance Period and the Aggregate Loan Balance of Mortgage
                 Loans that experienced such Realized Losses, the Cumulative
                 Loss Amount and the Rolling Three Month Delinquency Rate, in
                 each case by Mortgage Loan Group as of such Payment Date and
                 the Actual Loss Severity and Loss Coverage Ratio as of such
                 Payment Date;

         (xiii)  a number with respect to each Class of the Class A Certificates
                 (the "Pool Factor") computed by dividing the Class A
                 Certificate Principal Balance of such Class (after giving
                 effect to any distribution of principal to be made on such
                 Payment Date) by the Original Class A Certificate Principal
                 Balance of such Class;

          (xiv)  the aggregate of any Insurance Proceeds received by the
                 Servicer during the related Remittance Period;
                                         77
<PAGE>

           (xv)  the Specified Subordinated Amount, and the Subordinated Amount
                 for each Mortgage Loan Group;

          (xvi)  the weighted average Coupon Rate of the Mortgage Loans for each
                 Mortgage Loan Group, and the weighted average maturity of the
                 Mortgage Loans for each Mortgage Loan Group; and

         (xvii)  the Aggregate Loan Balance for each Mortgage Loan Group.


    Items (i) through (iii) above shall, with respect to the Class A 
Certificates, be presented on the basis of a Certificate having a $1,000 
denomination.  In addition, by January 31 of each calendar year following any 
year during which the Certificates are outstanding, the Trustee shall furnish 
a report to each Holder of record at any time during each calendar year as to 
the aggregate of amounts reported pursuant to (i), (ii) and (iii) with 
respect to the Certificates for such calendar year.  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 the Holders pursuant to any requirements of the Code as are in 
force from time to time.

    (b)     In addition, on each Payment Date, the Trustee will distribute to 
each Holder, to the Certificate Insurer, to the Underwriter, to the Servicer, 
to the Sponsor, to S&P and to Moody's, together with the information 
described in Subsection (a) preceding, the following information as of the 
close of business on the last Business Day of the prior calendar month (or 
later day within the calendar month prior to such Payment Date that the 
Servicer elects as a reporting cut-off), which is pursuant to Section 
8.8(d)(ii) required to be prepared by the Servicer and furnished to the 
Trustee for such purpose on or prior to the related Remittance Date:

           (i)  for each Mortgage Loan Group, the total number of Mortgage
                Loans and the Aggregate Loan Balance thereof, together with the
                number, aggregate principal balances of the Mortgage Loans and
                the percentage of all Mortgage Loans, identified by Mortgage
                Loan Group, (a) 30-59 days Delinquent, (b) 60-89 days
                Delinquent and (c) 90 or more days Delinquent;

           (ii) the number, Aggregate Loan Balance of all Mortgage Loans and
                percentage by Mortgage Loan Group of the Aggregate Loan Balance
                of such Mortgage Loans, identified by Mortgage Loan Group, in
                foreclosure proceedings (and whether any such Mortgage Loans
                are also included in any of the statistics described in the
                foregoing clause (i));

          (iii) the number, Aggregate Loan Balance of all Mortgage Loans and
                percentage by Mortgage Loan Group of the Aggregate Loan Balance
                of such Mortgage Loans, identified by Mortgage Loan Group,
                relating to Mortgagors in bankruptcy proceedings (and whether
                any such Mortgage 

                                         78
<PAGE>


                Loans are also included in any of the statistics described in 
                the foregoing clause (i));


           (iv) the number, Aggregate Loan Balance of all Mortgage Loans and
                percentage by Mortgage Loan Group of the Aggregate Loan Balance
                of such Mortgage Loans, identified by Mortgage Loan Group,
                relating to REO Properties (and whether any such Mortgage 
                Loans are also included in any of the statistics described in
                the foregoing clause (i));

            (v) the book value of any REO Property;

           (vi) the number and amount of all Prepayments received in respect of
                each Mortgage Loan Group (and separately setting forth the
                number and amount of any voluntary Prepayments in full);

          (vii) the number and Aggregate Loan Balance of all Mortgages,
                identified by Mortgage Loan Group, subject to losses; 

         (viii) the number and Aggregate Loan Balance of Mortgages, identified
                by Mortgage Loan Group, outstanding; and

           (ix) a Form of Liquidation Report, substantially in the form of
                Exhibit K hereto, for each Mortgage Loan that has experienced a
                Realized Loss during the Remittance Period.

    Section 7.9  Additional Reports by Trustee.

    (a)     The Trustee shall report to the Sponsor, the Servicer and the 
Certificate Insurer with respect to the amount then held in each Account 
(including investment earnings accrued or scheduled to accrue) held by the 
Trustee and the identity of the investments included therein, as the Sponsor, 
the Servicer or the Certificate Insurer may from time to time request. 
Without limiting the generality of the foregoing, the Trustee shall, at the 
request of the Sponsor, the Servicer or the Certificate Insurer, transmit 
promptly to the Sponsor, the Servicer and the Certificate Insurer copies of 
all accountings of receipts in respect of the Mortgage Loans furnished to it 
by the Servicer.  The content of reports by the Trustee pursuant to this 
subsection shall consist of its trust accounting system statements.

    (b)     The Trustee is hereby authorized to execute purchases and sales 
directed by the Servicer through the facilities of its own trading or capital 
markets operations.  The Trustee shall send statements to the servicer 
monthly reflecting activity for each account created hereunder for the 
preceding month.  Although the Servicer recognizes that it may obtain a 
broker confirmation or written statement containing comparable information at 
no additional cost, the Servicer hereby agrees that confirmations of 
investments are not required to be issued by the Trustee for each 

                                         79
<PAGE>

month in which a monthly statement is rendered.  No statement need be 
rendered pursuant to the provision hereof if no activity occurred in the 
account for such month.

    (c)     From time to time, at the request of the Certificate Insurer, the 
Trustee shall report to the Certificate Insurer and each of Moody's and S&P 
with respect to its actual knowledge, without independent investigation, of 
any breach of any of the Representations and Warranties.  On the date that is 
eighteen months after the Startup Day, the Trustee shall provide the 
Certificate Insurer with a written report of all of such inaccuracies to such 
date of which it has actual knowledge, without independent investigation, and 
of the action taken by the Originator under the related Master Transfer 
Agreement or by the Sponsor under Section 3.4(a) hereof with respect thereto.

    Section 7.10   Allocation of Realized Losses.  If, on any Payment Date, 
and following the making of all allocations, transfers and distributions 
(other than as provided in this Section) on such Payment Date (x) the sum of 
(i) the Group I Certificate Principal Balance and (ii) the portions of the 
Class B Certificate Principal Balance and the Class RL Certificate Principal 
Balance evidencing an interest in the Mortgage Loans in Group I exceeds (y) 
the Group I Aggregate Loan Balance as of the close of business on the last 
day of the related Remittance Period, or (x) the sum of (i) the Group II 
Certificate Principal Balance and (ii) the portions of the Class B 
Certificate Principal Balance and the Class RL Certificate Principal Balance 
evidencing an interest in the Mortgage Loans in Group II exceeds (y) the 
Group II Aggregate Loan Balance as of the close of business on the last day 
of the related Remittance Period, (any such excess, "Allocable Losses"), such 
Allocable Losses shall be applied as a reduction of the Class RL Certificate 
Principal Balance until the Class RL Certificate Principal Balance has been 
reduced to zero, then to the Class B Certificate Principal Balance until the 
Class B Certificate Principal Balance has been reduced to zero and allocated 
to the corresponding Lower-Tier Interests pursuant to Section 2.8(c).

    Section 7.11   Reserve Fund.

    (a)     The Trustee shall establish and maintain a separate trust account 
in its own name and designated "Reserve Fund/EquiVantage Home Equity Loan 
Trust Pass-Through Certificates, Series 1997-4", which account shall be an 
Eligible Account and which shall be used to make payments under the Cap 
Agreement with respect to the Class A-5 Certificates in accordance with 
Section 7.5.  The Trustee shall account for payments made to the Class A-5 
Certificates under the Cap Agreement separately from the other distributions 
on the Class A-5 Certificates.  Any amounts deposited into the Reserve Fund 
pursuant to Section 7.5 hereof shall by held in non-interest bearing accounts.

    (b)     The Reserve Fund will be part of the Trust Fund but not part of 
either the Upper-Tier REMIC or the Lower-Tier REMIC.  For federal and state 
income tax purposes the Holders of the Class B Certificates shall be deemed 
to be the owners of the Reserve Fund except that the Holders of the Class RL 
Certificates and the Class RU Certificates shall be deemed to be the owners 
to the extent any distributions pursuant to Section 7.5(ix) are allocable to 
such 

                                         80
<PAGE>

Certificates, respectively.  Any amounts transferred by the Upper-Tier REMIC
to the Reserve Fund shall be treated as amounts distributed by the Upper-Tier
REMIC to the Holders of the Class B Certificates or the Class RL Certificates,
as the case may be.  Any amounts remaining in the Reserve Fund upon
termination of the Trust shall be paid to the Holders of the Class A-5
Certificates, to the extent of any outstanding Available Funds Cap
Carry-Forward Amount, and thereafter to the Holders of the Class B
Certificates until paid in full, then to the Class RL Certificates until paid
in full, and then to the Class RU Certificates.

                                      ARTICLE VIII
                 SERVICING AND ADMINISTRATION OF MORTGAGE LOANS

    Section 8.1   Servicer and Sub-Servicers.

    (a)     Acting directly or through one or more Sub-Servicers as provided 
in Section 8.3, the Servicer, as master servicer, shall service and 
administer the Mortgage Loans for the benefit, and in the best interests of, 
the Holders and, to the extent not conflicting with the best interests of the 
Holders, the interest of the Certificate Insurer in accordance with this 
Agreement and applicable law and with reasonable care, and using that degree 
of skill and attention that the Servicer exercises with respect to comparable 
mortgage loans that it services for itself or others (the "Servicing 
Standards"), and shall have full power and authority, acting alone, to do or 
cause to be done any and all things in connection with such servicing and 
administration that it may deem necessary or desirable.  To the extent 
consistent with the foregoing, the Servicer shall seek to maximize the timely 
and complete recovery of principal of and interest on the Mortgage Loans.  
Notwithstanding any provision to the contrary elsewhere in this Agreement, 
the Servicer shall not have any duties, responsibilities, or fiduciary 
relationship with the Trustee except those expressly set forth herein. 

    (b)     The duties of the Servicer shall include collecting and posting 
of all payments, responding to inquiries of Mortgagors or by federal, state 
or local government authorities with respect to the Mortgage Loans, 
investigating delinquencies, reporting tax information to Mortgagors in 
accordance with its customary practices and accounting for collections and 
furnishing monthly and annual statements to the Trustee with respect to 
distributions, filing reports of foreclosures and abandonments of any 
Mortgaged Property required by Code Section 6050J, paying Compensating 
Interest and making Delinquency Advances and Servicing Advances pursuant 
hereto.  The Servicer and any Sub-Servicer shall follow its customary 
standards, policies and procedures in performing its duties as Servicer or 
Sub-Servicer, as applicable.  The Servicer shall cooperate with the Trustee 
and furnish to the Trustee with reasonable promptness information in its 
possession as may be necessary or appropriate to enable the Trustee to 
perform its duties hereunder.  The Trustee shall furnish the Servicer and any 
Sub-Servicer with any powers of attorney and other documents reasonably 
necessary or appropriate to enable the Servicer and any Sub-Servicer to carry 
out its servicing and administrative duties hereunder.

                                         81
<PAGE>

    (c)     Without limiting the generality of the foregoing, the Servicer 
(i) shall continue, and is hereby authorized and empowered by the Trustee, 
subject to Section 8.1(a), to execute and deliver, on behalf of itself, the 
Holders and the Trustee or any of them, any and all instruments of 
satisfaction or cancellation, or of partial release, subject to the 
provisions of Section 8.1(i) below, or full release or discharge and all 
other comparable instruments, with respect to the Mortgage Loans and with 
respect to the related Properties; (ii) may consent to any modification of 
the terms of any Note not expressly prohibited hereby if the effect of any 
such modification (x) will not be to affect materially and adversely the 
security afforded by the related Property, the timing of receipt or amounts 
of any payments required hereby or the interests of the Certificate Insurer 
and (y) will not cause the Upper-Tier REMIC or the Lower-Tier REMIC to fail 
to qualify as a REMIC; provided, however, that the Servicer shall not consent 
to any such modifications without the prior consent of the Certificate 
Insurer if the Aggregate Loan Balance of all Mortgage Loans that have been 
subject to modifications pursuant to this Section exceeds 5% of the Original 
Aggregate Loan Balance.  For purposes of the foregoing proviso, no 
modification that provides for partial releases pursuant to Section 8.1(i), 
modification pursuant to Section 8.2 or assumptions pursuant to Section 8.12 
will be counted toward such 5% limit.  The Servicer will, however, notify the 
Certificate Insurer of all partial releases to the extent that the Aggregate 
Loan Balance of Mortgage Loans affected by such partial releases exceeds 5% 
of the Original Aggregate Loan Balance.

    (d)     The parties intend that the Upper-Tier REMIC and the Lower-Tier 
REMIC each shall constitute, and that the affairs of the Trust shall be 
conducted so as to qualify each of the Upper-Tier REMIC and the Lower-Tier 
REMIC as a REMIC.  In furtherance of such intention, the Servicer covenants 
and agrees that it shall act as agent (and the Servicer is hereby appointed 
to act as agent) on behalf of the Trust and that in such capacity it shall: 
(i) use its best efforts to conduct the affairs of the Trust at all times 
that any Class of Certificates are outstanding so as to maintain the status 
of each of the Upper-Tier REMIC and the Lower-Tier REMIC as a REMIC under the 
REMIC Provisions; (ii) not knowingly or intentionally take any action or omit 
to take any action that would cause the termination of the REMIC status of 
the Upper-Tier REMIC or the Lower-Tier REMIC or that would subject the 
Upper-Tier REMIC or the Lower-Tier REMIC to tax and (iii) exercise reasonable 
care not to allow the Upper-Tier REMIC or the Lower-Tier REMIC to receive 
income from the performance of services or from assets not permitted under 
the REMIC Provisions to be held by a REMIC.

    (e)     The Servicer may, and is hereby authorized to, perform any or all 
of its servicing responsibilities with respect to all or certain of the 
Mortgage Loans through a Sub-Servicer as it may from time to time designate, 
but no such designation of a Sub-Servicer shall serve to release the Servicer 
from any of its obligations under this Agreement.  Such Sub-Servicer shall 
have all the rights and powers of the Servicer with respect to such Mortgage 
Loans under this Agreement.

    (f)     Without limiting the generality of the foregoing, but subject to
Sections 8.13 and 8.14, the Servicer in its own name or in the name of a
Sub-Servicer may be authorized and empowered pursuant to a power of attorney
executed and delivered by the Trustee to execute and deliver, and may be
authorized and empowered by the Trustee, to execute and deliver, on behalf 

                                         82
<PAGE>

of itself, the Holders and the Trustee or any of them, (i) any and all
instruments of satisfaction or cancellation or of partial or full release or
discharge and all other comparable instruments with respect to the Mortgage
Loans and with respect to the Properties, (ii) and to institute foreclosure
proceedings or obtain a deed in lieu of foreclosure so as to effect ownership
of any Property on behalf of the Trust, and (iii) to hold title to any
Property upon such foreclosure or deed in lieu of foreclosure on behalf of the
Trust.  Section 8.14(a) shall constitute a power of attorney from the Trustee
to the Servicer to execute an instrument of satisfaction (or assignment of
mortgage without recourse) with respect to any Mortgage Loan paid in full (or
with respect to which payment in full has been escrowed).  Subject to Sections
8.13 and 8.14, the Trustee shall furnish the Servicer with any powers of
attorney and other documents as the Servicer or such Sub-Servicer shall
reasonably request to enable the Servicer and such Sub-Servicer to carry out
their respective servicing and administrative duties hereunder.

    (g)     The Servicer shall give prompt notice to the Trustee and the 
Certificate Insurer of any action, of which the Servicer has actual 
knowledge, to (i) assert a claim against the Trust or (ii) assert 
jurisdiction over the Trust.
    
    (h)     Unreimbursed Servicing Advances incurred by the Servicer or any 
Sub-Servicer in connection with the servicing of the Mortgage Loans 
(including any penalties in connection with the payment of any taxes and 
assessments or other charges) on any Property shall be recoverable by the 
Servicer or such Sub-Servicer to the extent described in Section 8.9(c) and 
in Section 7.5(b)(xiii) hereof.

    (i)      The Servicer shall have the right to approve requests of 
Mortgagors for consent to partial releases or division of Mortgaged 
Properties.  No such request shall be approved by the Servicer unless: (A) 
(w) the provisions of the related Note and Mortgage have been complied with, 
(x) the loan-to-value ratio (which may, for this purpose be determined at the 
time of any such action in a manner reasonably acceptable to the Certificate 
Insurer) after any release does not exceed the loan-to-value ratio set forth 
for such Mortgage Loan in the related Schedule of Mortgage Loans, and (y) the 
lien priority of the related Mortgage is not affected; or (B) the Certificate 
Insurer shall have approved the granting of such request; or (C) the partial 
release is expressly provided for by the terms of the Mortgage Loan.

    (j)        Each of the Sponsor and the Servicer may make loans to and 
generally engage in any kind of business with the Mortgagors and/or any other 
obligors under the Mortgage Loans as though either the Sponsor or the 
Servicer were not a party to this Agreement; provided that the foregoing 
shall not have a material adverse effect on the transactions contemplated by 
this Agreement. Each of the Sponsor and the Servicer may have other existing 
loans and in the future may make additional loans to any of the Mortgagors 
and/or to other obligors under the Mortgage Loans, which other and/or 
additional loans may not be sold, or a loan participation therein granted, to 
the Trustee.  The Servicer shall collect payments under the Mortgage Loans in 
the same preference and priority as the collection and/or enforcement of any 
other and/or additional loans by the Servicer.

                                         83
<PAGE>

    (k)     Each of the Sponsor, the Servicer and the Trustee shall be 
entitled to rely, and shall be fully protected in relying, upon any 
promissory note, writing, resolution, notice, consent, certificate, 
affidavit, letter, cablegram, telegram, telecopy, telex or teletype message, 
statement, order or other document reasonably believed by it to be genuine 
and correct and to have been signed, sent or made by the proper person or 
persons and upon advice and statements of legal counsel (including, without 
limitation, counsel to the Mortgagor(s)), independent accountants and other 
experts selected by the Sponsor or the Trustee.  The Servicer shall be fully 
justified in failing or refusing to take any action under this Agreement for 
which it has sought and failed to receive instructions from the Trustee, 
provided that the Servicer is entitled to receive instructions from the 
Trustee hereunder.  The Servicer shall in all cases be fully protected in 
acting, or in refraining from acting, under this Agreement and the Mortgage 
Loans in accordance with an express written request of the Trustee, and such 
request and any action taken or failure to act pursuant thereto shall be 
binding upon the Sponsor and Trustee.

    (l)     The relationship of the Servicer (and of any successor to the 
Servicer as servicer under this Agreement) to the Trustee under this 
Agreement is intended by the parties to be that of an independent contractor 
and not that of a joint venturer, partner or agent of the Trustee.

    Section 8.2  Collection of Certain Mortgage Loan Payments.

    (a)     The Servicer may in its discretion (i) waive any assumption fees, 
late payment charges, charges for checks returned for insufficient funds, 
prepayment fees, if any, or other fees that may be collected in the ordinary 
course of servicing the Mortgage Loans, (ii) if a Mortgagor is in default or 
about to be in default because of a Mortgagor's financial condition, arrange 
with the Mortgagor a schedule, not to exceed twelve (12) months in duration, 
for the payment of delinquent payments due on the related Mortgage Loan (it 
being understood that such Mortgagor will be considered Delinquent until all 
such delinquent payments have been made), (iii) modify payments of monthly 
principal and interest on any Mortgage Loan becoming subject to the terms of 
the Soldiers' and Sailors' Civil Relief Act of 1940, as amended, in 
accordance with the Servicer's general policies for comparable mortgage loans 
subject to such Act, (iv) with respect to Mortgage Loans aggregating not more 
than 5% of the Original Aggregate Loan Balance, extend the due date for 
payments due on a Note for a period (with respect to each payment as to which 
the due date is extended) not greater than 125 days after the initially 
scheduled due date for such payment (during which extension the Mortgagor 
will not be considered Delinquent with respect to the payment(s) for which 
the due date is so extended), (v) amend any Note to extend the maturity 
thereof, provided that no maturity shall be extended by more than three (3) 
months and that no more than 5% of the Original Aggregate Loan Balance shall 
be modified to have a maturity date that has been extended beyond the 
maturity date thereof as of the Cut-Off Date without the prior consent of the 
Certificate Insurer. 

    (b)     The Servicer shall hold in escrow in the Principal and Interest 
Account on behalf of the related Mortgagor all Prepaid Installments received 
by it, and shall apply such Prepaid Installments as directed by such 
Mortgagor and as set forth in the related Note.                               

                                       84 


<PAGE>

    Section 8.3  Sub-Servicing Agreements Between Servicer and Sub-Servicers. 
 The Servicer may enter into Sub-Servicing Agreements for any servicing and 
administration of Mortgage Loans with any institution that is in compliance 
with the laws of each state necessary to enable it to perform its obligations 
under such Sub-Servicing Agreement and that is acceptable to the Certificate 
Insurer and is experienced in serving loans of a type similar to the Mortgage 
Loans and has equity of at least $2,500,000, as determined in accordance with 
generally accepted accounting principles.  The Servicer shall give notice to 
the Certificate Insurer, the Trustee, Moody's and S&P of the appointment of 
any Sub-Servicer and shall furnish to the Certificate Insurer, the Trustee, 
Moody's and S&P a copy of the Sub-Servicing Agreement.  For purposes of this 
Agreement, the Servicer shall be deemed to have received payments on Mortgage 
Loans when any Sub-Servicer has received such payments. Any such 
Sub-Servicing Agreement shall be consistent with and not violate the 
provisions of this Agreement.  Any such Sub-Servicing Agreement may be 
terminated by the Trustee with the written consent of the Certificate Insurer 
(which consent shall not be unreasonably withheld), provided that the 
Servicer has been terminated hereunder.  As of the Startup Day there are no 
Sub-Servicers.

    Section 8.4  Successor Sub-Servicers.  Each Sub-Servicing Agreement shall 
expressly provide that the Servicer may terminate any Sub-Servicing Agreement 
in accordance with the terms and conditions of such Sub-Servicing Agreement 
and either directly service the related Mortgage Loans itself or enter into a 
Sub-Servicing Agreement with a successor Sub-Servicer that qualifies under 
Section 8.3. The Trustee shall have no duty or obligation to monitor or 
supervise the performance of any Sub-Servicer.

    Section 8.5   Liability of Servicer.  The Servicer shall not be relieved 
of its obligations under this Agreement notwithstanding any Sub-Servicing 
Agreement or any of the provisions of this Agreement relating to agreements 
or arrangements between the Servicer and a Sub-Servicer or otherwise, and the 
Servicer shall be obligated to the same extent and under the same terms and 
conditions as if it alone were servicing and administering the Mortgage 
Loans. The Servicer shall be entitled to enter into any agreement with a 
Sub-Servicer for indemnification of the Servicer by such Sub-Servicer and 
nothing contained in such Sub-Servicing Agreement shall be deemed to limit or 
modify this Agreement.  The Trust shall have no liability to the Servicer 
except for payment of the Servicing Fee and reimbursement of Delinquency 
Advances and Servicing Advances as expressly contemplated in this Agreement.  
The Trust shall have no obligation to indemnify the Servicer for costs or 
expenses, except with respect to the preceding sentence.  The Trust shall not 
indemnify the Servicer for any losses due to the Servicer's negligence.

    Section 8.6   No Contractual Relationship Between Sub-Servicer and 
Trustee or the Holders.  Any Sub-Servicing Agreement and any other 
transactions or services relating to the Mortgage Loans involving a 
Sub-Servicer shall be deemed to be between the Sub-Servicer and the Servicer 
alone and the Certificate Insurer, the Trustee and the Holders shall not be 
deemed parties thereto and shall have no claims, rights, obligations, duties 
or liabilities with respect to any Sub-Servicer except as set forth in 
Section 8.7.

                                         85
<PAGE>

    Section 8.7  Assumption or Termination of Sub-Servicing Agreement by 
Trustee.  In connection with the assumption of the responsibilities, duties 
and liabilities and of the authority, power and rights of the Servicer 
hereunder by the Trustee pursuant to Section 8.20, the Servicer's rights and 
obligations under any Sub-Servicing Agreement then in force between the 
Servicer and a Sub-Servicer may be assumed or terminated by the Trustee at 
the Trustee's option, in each case after consultation with the Certificate 
Insurer.

    The Servicer shall, upon request of the Trustee, but at the expense of 
the Servicer, deliver to the assuming party documents and records relating to 
each Sub-Servicing Agreement and an accounting of amounts collected and held 
by it and otherwise use its best reasonable efforts to effect the orderly and 
efficient transfer of the Sub-Servicing Agreements to the assuming party. 

    Section 8.8  Principal and Interest Account. 

    (a)     The Servicer and/or each Sub-Servicer shall establish in the name 
of the Trust for the benefit of the Holders of the Certificates and the 
Certificate Insurer and maintain at one or more Designated Depository 
Institutions the Principal and Interest Account.

    Subject to Subsection (c) below, the Servicer and any Sub-Servicer shall 
deposit all receipts related to the Mortgage Loans to the Principal and 
Interest Account on a daily basis (but no later than the second Business Day 
after receipt).

    On the Startup Day, the Sponsor and/or the Servicer shall deposit to the 
Principal and Interest Account all scheduled payments of principal and 
interest due and received and all Prepayments received after the Cut-Off Date.

    (b)     All funds in the Principal and Interest Account may be held only 
(i) uninvested, up to the limits insured by the FDIC or (ii) invested in 
Eligible Investments.  The Principal and Interest Account shall be held in 
trust in the name of the Trust and for the benefit of the Holders of the 
Certificates and the Certificate Insurer.  Any investment earnings on funds 
held in the Principal and Interest Account shall be for the account of the 
Servicer and may only be withdrawn from the Principal and Interest Account by 
the Servicer immediately following the remittance of the Monthly Remittance 
Amounts by the Servicer.  Any references herein to amounts on deposit in the 
Principal and Interest Account shall refer to amounts net of such investment 
earnings.  The amount of any losses on investments in the Principal and 
Interest Account, to the extent not offset by earnings on other investments 
held therein, shall be deposited in the Principal and Interest Account by the 
Servicer promptly upon the recognition of such net losses.

    (c)     The Servicer shall deposit to the Principal and Interest Account 
all payments of principal and interest (including Prepaid Installments) due 
after the Cut-Off Date, any Prepayments and Net Liquidation Proceeds 
collected after the Cut-Off Date, all Loan Purchase Prices and Substitution 
Amounts received or paid by the Servicer with respect to the Mortgage Loans, 
other recoveries or amounts related to the Mortgage Loans received by the 
Servicer, 

                                         86
<PAGE>

Compensating Interest and Delinquency Advances together with any amounts that 
are reimbursable from the Principal and Interest Account, amounts on account 
of net investment losses and any condemnation proceeds, but net of (i) the 
Servicing Fee with respect to each Mortgage Loan and other servicing 
compensation to the Servicer as permitted by Section 8.15 hereof, and (ii) 
Net Liquidation Proceeds to the extent such Net Liquidation Proceeds exceed 
the sum of (A) the Loan Balance of the related Mortgage Loan plus (B) accrued 
and unpaid interest on such Mortgage Loan at the Coupon Rate (net of any 
Servicing Fee) to the date of such liquidation.  Amounts described in clause 
(ii) of the preceding sentence shall be retained by the Servicer as 
additional servicing compensation or paid over to the related Mortgagor if 
required by law.

    (d)       (i)  The Servicer may make withdrawals from the Principal and
                   Interest Account only for the following purposes:

                   (A)  to effect the timely remittance to the Trustee of the
                        Monthly Remittance Amounts due on each Remittance
                        Date;

                   (B)  to reimburse itself pursuant to Section 8.9 hereof
                        for any unreimbursed Reimbursable Advances;

                   (C)  to withdraw investment earnings on amounts on deposit
                        in the Principal and Interest Account;

                   (D)  to withdraw amounts that have been deposited to the
                        Principal and Interest Account in error; and

                   (E)  to clear and terminate the Principal and Interest
                        Account following the termination of the Trust
                        pursuant to Article IX.

              (ii) On each Remittance Date, the Servicer shall send to the
                   Trustee a report, in print and/or electronic form,
                   detailing the payments on the Mortgage Loans during the
                   prior Remittance Period.  Such report shall be in the form
                   and have the specifications as may be agreed to between
                   the Servicer and the Trustee from time to time.  The
                   Trustee shall have no duty or obligation with respect to
                   the accuracy of the information contained in the report
                   referred to in this Section.

         (iii)     On each Remittance Date, the Servicer shall remit to the
                   Trustee by wire transfer, or otherwise make funds
                   available in immediately available funds all amounts then
                   on deposit in the Principal and Interest Account that
                   relate to collections on or with respect to the Mortgage
                   Loans with respect to the immediately preceding Remittance
                   Period, including the amount of any Delinquency Advance,
                   any Compensating Interest, Loan Purchase 

                                         87
<PAGE>

                   Prices and Substitution Amounts; such amount being the
                   "Monthly Remittance Amount."

         (iv)      On or before January 20, 1998, the Servicer will provide
                   to the Certificate Insurer and the Trustee a computer tape
                   or electronic transmission, in a format mutually agreed to
                   by the Servicer and the Certificate Insurer, containing
                   all of the servicing data maintained by the Servicer with
                   respect to the Mortgage Loans as of the last day of the
                   preceding calendar month (a "Data Tape"), together with a
                   written explanation (the "Data Dictionary") of each of the
                   data fields included in such Data Tape.  Thereafter, on or
                   before each subsequent Remittance Date, the Servicer will
                   provide to the Certificate Insurer a Data Tape as of the
                   last day of the preceding calendar month, together with a
                   written explanation of any revisions made to the Data
                   Dictionary during the preceding calendar month.  The
                   Certificate Insurer shall have no duty or obligation with
                   respect to the accuracy of the information contained in
                   any Data Tape or in the Data Dictionary.

    (e)     The Servicer shall furnish the Trustee monthly statements of the 
Principal and Interest Account, if it is not held by the Trustee.

    (f)     Notwithstanding any other provisions of this Agreement, the 
Servicer shall be entitled to reimburse itself for any previously 
unreimbursed expense otherwise reimbursable pursuant to the terms of this 
Agreement, including, but not limited to, any Delinquency Advance, any 
Servicing Advance, and any Liquidation Expense, that the Servicer determines 
(as evidenced by an Officer's Certificate) to be otherwise nonrecoverable by 
withdrawal from the Principal and Interest Account of amounts on deposit 
therein attributable to any of the Mortgage Loans on any Business Day prior 
to the Payment Date succeeding the date of any such determination.

    Section 8.9   Delinquency Advances, Compensating Interest and Servicing 
Advances.

    (a)     On each Remittance Date the Servicer shall make a Delinquency 
Advance with respect to delinquent interest on each Mortgage Loan that was a 
Delinquent Mortgage Loan with respect to the related Remittance Period; 
provided, however, that the Servicer will not be required to make any 
Delinquency Advance if it determines that such Delinquency Advance would be 
an Unrecoverable Delinquency Advance.

    The Servicer shall be permitted to reimburse itself for any Delinquency 
Advance from any subsequent collections or recoveries on the Mortgage Loans. 
If not theretofore recovered by the Servicer, Delinquency Advances shall be 
recoverable pursuant to Section 7.5(b)(xiii) hereof.

    (b)     On or prior to each Remittance Date, the Servicer shall deposit 
in the Principal and Interest Account with respect to any full or partial 
Prepayment received on a Mortgage Loan during the related Remittance Period, 
out of its own funds without any right of reimbursement 

                                         88
<PAGE>

therefor, an amount equal to the difference between (x) 30 days' interest at
the related Coupon Rate less the Servicing Fee Rate on the Loan Balance of
such Mortgage Loan as of the first day of the related Remittance Period and
(y) to the extent not previously advanced, the interest (less the Servicing
Fee) actually paid by the Mortgagor with respect to the Mortgage Loan during
such Remittance Period (any such amount paid by the Servicer, "Compensating
Interest").  The Servicer shall in no event be required to pay Compensating
Interest with respect to any Remittance Period in an amount in excess of the
aggregate Servicing Fee received by the Servicer with respect to all Mortgage
Loans for the related Remittance Period.

    (c)     The Servicer will pay all reasonable and customary 
"out-of-pocket" costs and expenses (including reasonable legal fees) incurred 
in the performance of its servicing obligations, including, but not limited 
to, the cost of (i) Preservation Expenses, (ii) any enforcement or judicial 
proceedings, including foreclosures, (iii) the management and liquidation of 
REO Property (including, without limitation, realtor's commissions), and (iv) 
advances made for taxes, insurance and other charges against the Property, 
each such expenditure under clauses (i) - (iv) constituting a Servicing 
Advance, but the Servicer is only required to pay such costs and expenses to 
the extent the Servicer reasonably believes such costs and expenses will 
increase Net Liquidation Proceeds on the related Mortgage Loan. Each such 
amount so paid will constitute a "Servicing Advance".

    The Servicer may recover Servicing Advances from the Mortgagors to the 
extent permitted by the Mortgage Loans and from Net Liquidation Proceeds, 
condemnation proceeds or other insurance proceeds with respect to the related 
Mortgage Loan pursuant to Section 7.5(b)(xiii).

    Section 8.10  Purchase of Mortgage Loans.  The Servicer may, but is not 
obligated to, purchase for its own account any Mortgage Loan that becomes 
Delinquent, in whole or in part, as to four consecutive monthly installments 
or any Mortgage Loan as to which enforcement proceedings have been brought by 
the Servicer or by any Sub-Servicer pursuant to Section 8.13.  Any such Loan 
so purchased shall be purchased by the Servicer on a Remittance Date at a 
purchase price equal to the Loan Purchase Price thereof, which purchase price 
shall be deposited in the Certificate Account simultaneously with the 
purchase of such Mortgage Loan.

    Section 8.11   Maintenance of Insurance.

    (a)     The Servicer shall cause to be maintained with respect to each 
Mortgage Loan a hazard insurance policy with a generally acceptable carrier 
licensed in the state in which the Property is located that provides for fire 
and extended coverage, and that provides for a recovery by the Servicer on 
behalf of the Trust of insurance proceeds relating to such Mortgage Loan in 
an amount not less than the least of (i) the outstanding Loan Balance of the 
Mortgage Loan, (ii) the minimum amount required to compensate for damage or 
loss to the material improvements on a Property on a replacement cost basis 
and (iii) the full insurable value of the material improvements to the 
Property but in any event in an amount not less than such amount as is 
necessary to avoid the application of any coinsurance clause contained in the 
related insurance 

                                         89
<PAGE>

policy.  No amounts advanced by the Servicer for force-placed insurance shall
be added to the Loan Balance of a Mortgage Loan for any purpose under this
Agreement.

    (b)     If the Mortgage Loan at the time of origination relates to a 
Property as to which material improvements are located in an area identified 
in the Federal Register by the Federal Emergency Management Agency as having 
special flood hazards, the Servicer will cause to be maintained with respect 
thereto a flood insurance policy in a form meeting the requirements of the 
current guidelines of the Federal Insurance Administration with a generally 
acceptable carrier in an amount representing coverage, and that provides for 
a recovery by the Servicer on behalf of the Trust of insurance proceeds 
relating to such Mortgage Loan of not less than the least of (i) the 
outstanding Loan Balance of the Mortgage Loan, (ii) the minimum amount 
required to compensate for damage or loss on a replacement cost basis and 
(iii) the maximum amount of insurance that is available for such improvements 
under the Flood Disaster Protection Act of 1973.  The Servicer shall 
indemnify the Trust and the Certificate Insurer out of the Servicer's own 
funds for any loss to the Trust and the Certificate Insurer resulting from 
the Servicer's failure to maintain the insurance required by this Section.

    (c)     In the event that the Servicer shall obtain and maintain a 
blanket policy from an insurer rated at least "A:X" or better in Best's Key 
Rating Guide insuring against fire, flood and hazards of extended coverage on 
all of the Mortgage Loans, then, to the extent such policy names the Servicer 
as loss payee and provides coverage in an amount equal to the aggregate 
unpaid principal balance on the Mortgage Loans without co-insurance, and 
otherwise complies with the requirements of this Section, the Servicer shall 
be deemed conclusively to have satisfied its obligations with respect to fire 
and hazard insurance coverage under this Section, 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 Property a policy complying with the preceding 
paragraphs of this Section, and there shall have been a loss that would have 
been covered by such policy, deposit in the Principal and Interest Account 
from the Servicer's own funds the difference, if any, between the amount that 
would have been payable under a policy complying with the preceding 
paragraphs of this Section and the amount paid under such blanket policy, 
including the amount in the deductible clause.  Upon the request of the 
Trustee or the Certificate Insurer, the Servicer shall cause to be delivered 
to the Trustee or the Certificate Insurer, a certified true copy of such 
policy.

    Section 8.12  Due-on-Sale Clauses; Assumption and Substitution 
Agreements. When a 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 rights to accelerate the 
maturity of the related Mortgage Loan under any "due-on-sale" clause 
contained in the related Mortgage or Note; provided, however, that the 
Servicer shall not exercise any such right if (i) the "due-on-sale" clause, 
in the reasonable belief of the Servicer, is not enforceable under applicable 
law or (ii) the Servicer reasonably believes that the assumption of the 
Mortgage Loan would not materially and adversely affect the interests of the 
Holders or the Certificate Insurer and (a) the requested assumption of the 
Mortgage Loan results from the death of a Mortgagor, or (b) the requested 
assumption is, in the judgment of the Servicer, necessary to prevent or cure 
a 

                                         90
<PAGE>

default or imminent default on the Mortgage Loan, or (iii) the Certificate 
Insurer provides its prior written consent.  The Servicer shall notify the 
Certificate Insurer of any assumptions permitted under this Section to the 
extent such assumptions exceed 5% of the Original Aggregate Loan Balance.  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 becomes liable under the Note and, 
unless prohibited by such Note or applicable law, the Mortgagor remains 
liable thereon.  If the foregoing is not permitted under applicable law, the 
Servicer is authorized to enter into a substitution of liability agreement 
with such person, pursuant to which the original Mortgagor is released from 
liability and such person is substituted as Mortgagor and becomes liable 
under the Note; provided, however, that any such substitution of liability 
agreement must be delivered by the Servicer pursuant to its usual procedures 
for mortgage loans held in its own portfolio and the Servicer shall, prior to 
executing and delivering such agreement, obtain the prior written consent of 
the Certificate Insurer.  The Mortgage Loan, as assumed, shall conform in all 
respects to the requirements, representations and warranties of this 
Agreement and any related agreement.  The Servicer shall notify the Trustee 
that any such assumption or substitution agreement has been completed by 
forwarding to the Trustee the original copy of such assumption or 
substitution agreement, which copy shall be added by the Trustee to the 
related File and that shall, for all purposes, be considered a part of such 
File to the same extent as all other documents and instruments constituting a 
part thereof.  The Servicer shall be responsible for recording any such 
assumption or substitution agreements.  In connection with any such 
assumption or substitution agreement, the required monthly payment on the 
related Mortgage Loan shall not be changed but shall remain as in effect 
immediately prior to the assumption or substitution, the stated maturity or 
outstanding principal amount of such Mortgage Loan shall not be changed, the 
Coupon Rate shall not be changed nor shall any required monthly payments of 
principal or interest be deferred or forgiven.  Any fee collected by the 
Servicer or the Sub-Servicer for consenting to any such conveyance or 
entering into an assumption or substitution agreement shall be retained by or 
paid to the Servicer as additional servicing compensation.

    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 that the Servicer may be 
restricted by law from preventing, for any reason whatsoever.

    Any request for consent by the Servicer under Sections 8.1(c), 8.1(i), 
8.2(a) and 8.12 to the Certificate Insurer shall be deemed granted unless 
denied by notice in writing to the Servicer within five (5) Business Days 
after receipt of a written request for such consent.

                                         91
<PAGE>

    Section 8.13.  Realization Upon Defaulted Mortgage Loans.

   (a)  The Servicer shall foreclose upon or otherwise comparably effect the 
ownership on behalf of the Trust of Properties relating to defaulted Mortgage 
Loans as to which no satisfactory arrangements can be made for collection of 
Delinquent payments and that the Servicer has not purchased pursuant to 
Section 8.10, unless the Servicer reasonably believes as evidenced by an 
Officer's Certificate that Net Liquidation Proceeds with respect to such 
Mortgage Loan would not be increased as a result of such foreclosure or other 
action, in which case such Mortgage Loan will be charged-off and will become 
a Liquidated Loan.  The Servicer shall have no obligation to purchase any 
property at any foreclosure sale.  The Servicer will give notice of any such 
charge-off to the Certificate Insurer and each of Moody's and S&P by delivery 
of a Liquidation Report in the form attached as Exhibit K hereto.  In 
connection with such foreclosure or other conversion, the Servicer shall 
exercise such of the rights and powers vested in it hereunder, and use the 
same degree of care and skill in their exercise or use, as prudent mortgage 
lenders would exercise or use under the circumstances in the conduct of their 
own affairs, including, but not limited to, advancing funds for the payment 
of taxes, amounts due with respect to Senior Liens, and insurance premiums, 
if it determines that such advances would be recoverable.  Any amounts so 
advanced shall constitute "Servicing Advances" within the meaning of Section 
8.9(c) hereof.

    The Servicer shall sell any REO Property within 36 months of its 
acquisition by the Trust, unless the Servicer obtains for the Trustee an 
opinion of counsel experienced in federal income tax matters, addressed to 
the Trustee, the Certificate Insurer and the Servicer, to the effect that the 
holding by the Trust of such REO Property for any greater period will not 
result in the imposition of taxes on "Prohibited Transactions" of the 
Upper-Tier REMIC or the Lower-Tier REMIC as defined in Section 860F of the 
Code or cause the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify 
as a REMIC under the REMIC Provisions at any time that any Certificates are 
outstanding, in which case the Servicer shall sell any REO Property by the 
end of any extended period specified in any such opinion.

    Notwithstanding the generality of the foregoing provisions, the Servicer 
shall manage, conserve, protect and operate each REO Property for the Holders 
solely for the purpose of its prompt disposition and sale in a manner that 
does not cause such REO 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 Upper-Tier REMIC or the Lower-Tier REMIC of any "income from 
non-permitted assets" within the meaning of Section 860F(a)(2)(B) of the Code 
or any "net income from foreclosure property" that is subject to taxation 
under the REMIC Provisions.  Pursuant to its efforts to sell such REO 
Property, the Servicer shall either itself or through an agent selected by 
the Servicer protect and conserve such REO Property in the same manner and to 
such extent as is customary in the locality where such REO Property is 
located and may, incident to its conservation and protection of the interests 
of the Holders, rent the same, or any part thereof, as the Servicer deems to 
be in the best interest of the Holders for the period prior to the sale of 
such REO Property.

                                         92
<PAGE>

    The Servicer shall take into account the existence of any hazardous 
substances, hazardous wastes or solid wastes, as such terms are defined in 
the Comprehensive Environmental Response Compensation and Liability Act, the 
Resource Conservation and Recovery Act of 1976, or other federal, state or 
local environmental legislation, on a Property in determining whether to 
foreclose upon or otherwise comparably convert the ownership of such 
Property. To the extent that the Servicer has actual knowledge of any such 
substance or waste, it shall consult with the Certificate Insurer and the 
Trustee regarding the appropriate course of action.  Except with the prior 
written consent of the Certificate Insurer, the Servicer shall not institute 
foreclosure actions with respect to a property containing substance or waste 
as described above if it reasonably believes that such action would not be 
consistent with its Servicing Standards, and in no event shall the Servicer 
manage, operate or take any other action with respect thereto that the 
Servicer in good faith believes will result in "clean-up" or other liability 
under applicable law. The net income from the rental or sale of a REO 
property shall be deposited in the Principal and Interest Account within two 
(2) Business Days after receipt thereof by the Servicer.

   (b)  The Servicer shall determine, with respect to each defaulted Mortgage 
Loan, when it has recovered, whether through trustee's sale, foreclosure sale 
or otherwise, all amounts it expects to recover from or on account of such 
defaulted Mortgage Loan, whereupon such Mortgage Loan shall become a 
"Liquidated Loan".

    Section 8.14.  Trustee to Cooperate; Release of Files.

   (a)  Upon the payment in full of any Mortgage Loan (including the repurchase 
of any Mortgage Loan or any liquidation of such Mortgage Loan through 
foreclosure or otherwise), or the receipt by the Servicer of a notification 
that payment in full will be escrowed in a manner customary for such 
purposes, the Servicer shall deliver to the Trustee a Servicer's Trust 
Receipt in substantially the form set forth as Exhibit J hereto.  Upon 
receipt of such Servicer's Trust Receipt, the Trustee shall promptly release 
the related File, in trust to (i) the Servicer, (ii) an escrow agent or (iii) 
any employee, agent or attorney of the Trustee, in each case pending its 
release by the Servicer, such escrow agent or such employee, agent or 
attorney of the Trustee, as the case may be.  Upon any such payment in full, 
or the receipt of such notification that such funds have been placed in 
escrow, the Servicer is authorized to give, as attorney-in-fact for the 
Trustee and the mortgagee under the Mortgage that secured the Note, an 
instrument of satisfaction (or assignment of Mortgage without recourse) 
regarding the Property relating to such Mortgage, which instrument of 
satisfaction or assignment, as the case may be, shall be delivered to the 
Person or Persons entitled thereto against receipt therefor of payment in 
full.  No expense incurred in connection with such instrument of satisfaction 
or assignment, as the case may be, shall be chargeable to the Principal and 
Interest Account.  In lieu of executing any such satisfaction or assignment, 
as the case may be, the Servicer may prepare and submit to the Trustee, a 
satisfaction (or assignment without recourse, if requested by the Person or 
Persons entitled thereto) in form for execution by the Trustee with all 
requisite information completed by the Servicer; in such event, the Trustee 
shall execute and acknowledge such satisfaction or assignment, as the case 
may be, and deliver the same with the related File, as aforesaid.  In 
connection with a foreclosure, the Servicer may prepare and submit to the 
Trustee an assignment of mortgage to the Servicer, in form for execution by 
the Trustee with all requisite 

                                         93
<PAGE>

information completed by the Servicer; in such event, the Trustee shall 
execute and acknowledge such assignment, and deliver the same with the 
related File to the Servicer. 

   (b)  From time to time and as appropriate in the servicing of any Mortgage 
Loan, including, without limitation, foreclosure or other comparable 
conversion of a Mortgage Loan or collection under any applicable Insurance 
Policy, the Trustee shall (except in the case of the payment or liquidation 
pursuant to which the related File is released to an escrow agent or an 
employee, agent or attorney of the Trustee), upon request of the Servicer and 
delivery to the Trustee of a Servicer's Trust Receipt, release the related 
File to the Servicer and shall execute such documents as shall be reasonably 
necessary to the prosecution of any such proceedings, including, without 
limitation, an assignment without recourse of the related Mortgage to the 
Servicer; provided that there shall not, without the prior written consent of 
the Certificate Insurer, be released and unreturned at any one time more than 
10% of the entire number of Files then on deposit with the Trustee.  Such 
receipt by the Servicer shall obligate the Servicer to return the File to the 
Trustee when the need therefor by the Servicer no longer exists unless the 
Mortgage Loan shall be liquidated, in which case, upon receipt of the 
liquidation information, in physical or electronic form, the Servicer's Trust 
Receipt shall be released by the Trustee to the Servicer.

   (c)  In all cases where the Servicer determines that it is necessary for the
Trustee to sign any document or to authorize the release of a File within a 
limited period of time, the Servicer shall notify an Authorized Officer of 
the Trustee by telephone or facsimile transmission of such need and the 
Trustee shall thereupon use its best efforts to comply with the Servicer's 
needs, but in any event will comply within two Business Days of such request 
with respect to the release of a File or the execution of a release or 
assignment, provided such request shall be received by 12:00 noon on the 
second Business Day prior to such release, execution or assignment.

    Section 8.15.  Servicing Compensation.  As compensation for its activities 
hereunder, the Servicer shall be entitled to retain the amount of the 
Servicing Fee from the interest collections with respect to each Mortgage 
Loan.  Additional servicing compensation in the form of prepayment charges, 
release fees, bad check charges, assumption fees, late payment charges, or 
any other servicing-related fees, Net Liquidation Proceeds not required to be 
deposited in the Principal and Interest Account pursuant to Section 8.8(c), 
and similar items may, to the extent collected from Mortgagors, be retained 
by the Servicer.

    The Servicer may not sell, pledge or transfer its right to the Servicing 
Fee or any servicing compensation, under this Agreement (in whole or in 
part), except to a successor servicer hereunder, without the consent of the 
Certificate Insurer.  Any pledge of the Servicing Fee hereunder shall be 
expressly subordinate to the rights of the Trustee under this Agreement.

    Section 8.16.  Annual Statement as to Compliance.  The Servicer, at its 
own expense, will deliver to the Trustee, Certificate Insurer, S&P and 
Moody's, on or before the last day of April of each year, commencing in 1999, 
an Officer's Certificate stating, as to each signer thereof, that (i) a 
review of the activities of each of the Servicer and the Sub-Servicer during 
such preceding calendar year and of performance under this Agreement has been 
made under such officers' supervision, and 

                                         94
<PAGE>

(ii) to the best of such officers' knowledge, based on such review, each of
the Servicer and the Sub-Servicer has fulfilled all its obligations under this
Agreement for such year, or, if there has been a default in the fulfillment of
all such obligations, specifying each such default known to such officers and
the nature and status thereof including the steps being taken by the Servicer
or the Sub-Servicer as applicable, to remedy such defaults.  Any Sub-Servicer
that is not a Servicer Affiliate shall also deliver an annual statement as to
compliance in the form described above or the Servicer shall cover such
Sub-Servicer's performance in its own statement.  These statements shall be
available to Holders upon written request.

    Section 8.17.  Annual Independent Certified Public Accountants' Reports;
Annual Financial Statements of the Servicer.

   (a)  On or before the last day of April of each year, commencing in 1999, the
Servicer, at its own expense, shall cause to be delivered to the Trustee, the 
Certificate Insurer, S&P and Moody's a letter or letters of a firm of 
independent, nationally recognized certified public accountants reasonably 
acceptable to the Certificate Insurer stating that such firm has, with 
respect to the Servicer's overall servicing operations for the immediately 
preceding calendar year (i) performed applicable tests in accordance with the 
compliance testing procedures as set forth in Appendix 3 of the Audit Guide 
for Audits of HUD Approved Nonsupervised Mortgagees or (ii) examined such 
operations in accordance with the requirements of the Uniform Single Audit 
Program for Mortgage Bankers, and in either case stating such firm's 
conclusions relating thereto.

   (b)  The Servicer shall furnish or caused to be furnished to the Trustee as 
soon as available, and in any event within 90 days after the close of each 
fiscal year of the Servicer, the audited balance sheet of the Servicer and 
the audited profit and loss statement and statement of cash flows of the 
Servicer for such year, all in reasonable detail and stating in comparative 
form the respective figures for the corresponding date and period in the 
preceding year, prepared in accordance with generally accepted accounting 
principles, consistently applied, and accompanied by the certificate of the 
Servicer's independent accountants (who shall be a nationally recognized 
firm).

   (c)  The Trustee shall have no duty or obligation with respect to the 
information provided pursuant to this Section.

    Section 8.18.  Access to Certain Documentation and Information Regarding 
the Mortgage Loans.  The Servicer shall provide to the Trustee, the 
Certificate Insurer and the supervisory agents and examiners of each of the 
foregoing access to the documentation regarding the Mortgage Loans required 
by applicable state and federal regulations, such access being afforded 
without charge but only upon reasonable request and during normal business 
hours at the offices of the Servicer designated by it.

    Upon any change in the format of the computer diskette or other form of 
report maintained by the Servicer in respect of the Mortgage Loans, the 
Servicer shall deliver a copy of such new format to the Trustee.

                                         95
<PAGE>

    Section 8.19.  Assignment of Agreement.  The Servicer may not assign its 
obligations under this Agreement, in whole or in part, unless it shall have 
first obtained the written consent of the Trustee and Certificate Insurer, 
which such consent shall not be unreasonably withheld; provided, however, 
that any assignee must meet the eligibility requirements set forth in Section 
8.20(g) hereof for a successor servicer.  Notice of any such assignment shall 
be given by the Servicer to the Trustee, the Certificate Insurer and Moody's.

    Section 8.20.  Removal of Servicer; Resignation of Servicer.

   (a)  The Certificate Insurer (or, with the consent of the Certificate 
Insurer, the Majority Holders) may remove the Servicer upon the occurrence of 
any of the following events (each, an "Event of Default"); provided, in the 
event of an Event of Default pursuant to clauses (ix), (x) or (xi) below, the 
Certificate Insurer may consider whether such Event of Default is related to 
the Servicer's performance, the credit quality of the Mortgage Loans or 
economic conditions beyond the control of the Servicer:

      (i)     The Servicer shall (A) apply for or consent to the appointment
              of a receiver, trustee, liquidator or custodian or similar
              entity with respect to itself or its property, (B) admit in
              writing its inability to pay its debts generally as they become
              due, (C) make a general assignment for the benefit of
              creditors, (D) be adjudicated a bankrupt or insolvent,
              (E) commence a voluntary case under the federal bankruptcy laws
              of the United States of America or file a voluntary petition or
              answer seeking reorganization, an arrangement with creditors or
              an order for relief or seeking to take advantage of any
              insolvency law or file an answer admitting the material
              allegations of a petition filed against it in any bankruptcy,
              reorganization or insolvency proceeding or (F) cause corporate
              action to be taken by it for the purpose of effecting any of
              the foregoing; or 

      (ii)    If without the application, approval or consent of the
              Servicer, a proceeding shall be instituted in any court of
              competent jurisdiction, under any law relating to bankruptcy,
              insolvency, reorganization or relief of debtors, seeking in
              respect of the Servicer an order for relief or an adjudication
              in bankruptcy, reorganization, dissolution, winding up,
              liquidation, a composition or arrangement with creditors, a
              readjustment of debts, the appointment of a trustee, receiver,
              conservator, liquidator or custodian or similar entity with
              respect to the Servicer or of all or any substantial part of
              its assets, or other like relief in respect thereof under any
              bankruptcy or insolvency law, and, if such proceeding is being
              contested by the Servicer in good faith, the same shall
              (A) result in the entry of an order for relief or any such
              adjudication or appointment or (B) continue undismissed or
              pending and unstayed for any period of thirty (30) consecutive
              days; or
                                         96
<PAGE>

      (iii)   The Servicer shall fail to perform any one or more of its
              obligations hereunder (other than its obligations referenced in
              clauses (vi) and (vii) below) and shall continue in default
              thereof for a period of thirty (30) days after the earlier to
              occur of (x) the date on which an Authorized Officer of the
              Servicer knows or reasonably should know of such failure or
              (y) receipt by the Servicer of a written notice from the
              Trustee, any Holder, the Sponsor or the Certificate Insurer of
              said failure; or

      (iv)    The Servicer shall fail to cure any breach of any of its
              representations and warranties set forth in Section 3.2 that
              materially and adversely affects the interests of the Holders
              or Certificate Insurer for a period of thirty (30) days after
              the earlier of (x) the date on which an Authorized Officer of
              the Servicer knows or reasonably should know of such breach or
              (y) receipt by the Servicer of a written notice from the
              Trustee, any Holder, the Sponsor or the Certificate Insurer of
              such breach; or

      (v)     If the Certificate Insurer pays out any money under the
              Certificate Insurance Policy, or if the Certificate Insurer
              otherwise funds any shortfall with its own money, because the
              amounts available to the Trustee (other than from the
              Certificate Insurer) are insufficient to make required
              distributions on the Class A Certificates; or

      (vi)    The failure by the Servicer to make any required Servicing
              Advance for a period of 30 days following the earlier of
              (x) the date on which an Authorized Officer of the Servicer
              knows or reasonably should know of such failure or (y) receipt
              by the Servicer of a written notice from the Trustee, any
              Holder, the Sponsor or the Certificate Insurer of such failure;
              or

      (vii)   The failure by the Servicer to make any required Delinquency
              Advance, to pay any Compensating Interest or to pay over any
              Monthly Remittance Amount or other amounts required to be
              remitted by the Servicer pursuant to this Agreement; or

      (viii)  If on any Payment Date the net worth of the Servicer is less
              than $10,000,000, as determined in accordance with generally
              accepted accounting principals; or

      (ix)    If (a) on any Payment Date occurring before December 1, 1998,
              the Rolling Three Month Delinquency Rate exceeds 6.0%, (b) on
              any Payment Date on or after December 1, 1998 and before
              December 1, 1999, the Rolling Three Month Delinquency Rate
              exceeds 7.0%, (c) on any Payment Date on or after December 1,
              1999 and before December 1, 2000, the Rolling Three Month
              Delinquency Rate exceeds 8.5%, (d) on any Payment Date on or
              after December 1, 2000 and before December 1, 2001, the Rolling
              Three Month 

                                         97
<PAGE>

              Delinquency Rate exceeds 10.0%, or (e) on any Payment Date on
              or after December 1, 2001, the Rolling Three Month Delinquency
              Rate exceeds 12.0%; or

      (x)     If (a) on the Payment Date occurring in December 1998, the
              aggregate Cumulative Loss Amounts over the prior twelve month
              period exceed 0.50% of the average Aggregate Loan Balance as of
              the close of business on the last day of each of the twelve
              preceding Remittance Periods, (b) on the Payment Date occurring
              in December 1999, the aggregate Cumulative Loss Amounts exceed
              0.75% of the average Aggregate Loan Balance as of the close of
              business on the last day of each of the twelve preceding
              Remittance Periods, (c) on the Payment Date occurring in
              December 2000, the aggregate Cumulative Loss Amounts exceed
              1.50% of the average Aggregate Loan Balance as of the close of
              business on the last day of each of the twelve preceding
              Remittance Periods, (d) on the Payment Date occurring in
              December 2001, the aggregate Cumulative Loss Amounts exceed
              2.00% of the average Aggregate Loan Balance as of the close of
              business on the last day of each of the twelve preceding
              Remittance Periods, or (e) on the Payment Date occurring in
              December 2002 and on each successive twelfth Payment Date
              thereafter, the aggregate Cumulative Loss Amounts exceed 1.50%
              of the average Aggregate Loan Balance as of the close of
              business on the last day of each of the twelve preceding
              Remittance Periods; or

      (xi)    If (a) on any Payment Date occurring before January 1, 1999,
              the Cumulative Loss Amount exceeds 0.50% of the Original
              Aggregate Loan Balance, (b) on any Payment Date on or after
              January 1, 1999 and before January 1, 2000, the Cumulative Loss
              Amount exceeds 1.00% of the Original Aggregate Loan Balance,
              (c) on any Payment Date on or after January 1, 2000 and before
              January 1, 2001, the Cumulative Loss Amount exceeds 2.50% of
              the Original Aggregate Loan Balance, (d) on any Payment Date on
              or after January 1, 2001 and before January 1, 2002, the
              Cumulative Loss Amount exceeds 4.00% of the Original Aggregate
              Loan Balance, or (e) on any Payment Date on or after January 1,
              2002, the Cumulative Loss Amount exceeds 5.00% of the Original
              Aggregate Loan Balance; or

      (xii)   The Certificate Insurer determines that the performance of the
              Servicer (or any Sub-Servicer) is not in compliance with the
              Servicing Standards, which non-compliance (a) is reasonably
              likely to have a material adverse effect on the servicing of
              the Mortgage Loans and (b) continues for a period of 30 days
              after receipt by the Servicer of a written notice from the
              Certificate Insurer of the specific Servicing Standards with
              which the Certificate Insurer has determined that the Servicer
              is not in compliance; provided, however, that if the
              Certificate Insurer determines that the Servicer is not
              employing reasonable efforts to remedy such non-compliance or
              if the Certificate Insurer 

                                         98
<PAGE>

              determines that such non-compliance is not reasonably likely to
              be cured within 30 days, then the Certificate Insurer may
              declare an Event of Default under this clause (xii)(b) prior to
              the expiration of such 30-day period; or

      (xiii)  If (a) on the sixth Payment Date or on any Payment Date
              thereafter prior to the twelfth Payment Date, the Loss Coverage
              Ratio is greater than or equal to 25%, (b) on the twelfth
              Payment Date or on any Payment Date thereafter prior to the
              eighteenth Payment Date, the Loss Coverage Ratio is greater
              than or equal to 40%, (c) on the eighteenth Payment Date or on
              any Payment Date thereafter prior to the twenty-fourth Payment
              Date, the Loss Coverage Ratio is greater than or equal to 55%,
              (d) on the twenty-fourth Payment Date or on any Payment Date
              thereafter prior to the thirty-sixth Payment Date, the Loss
              Coverage Ratio is greater than or equal to 70%, or (e) on the
              thirty-sixth Payment Date or on any Payment Date thereafter,
              the Loss Coverage Ratio is greater than or equal to 80%; or

      (xiv)   The Servicer shall enter into any merger, consolidation or
              other corporate transaction pursuant to which (x) the Servicer
              is not the surviving entity, (y) the long-term unsecured debt
              rating of the surviving entity is below investment grade or
              (z) the Certificate Insurer determines that the servicing
              capabilities of such surviving entity as successor Servicer
              could materially adversely affect the servicing of the Mortgage
              Loans;

provided, however, that (A) prior to any removal of the Servicer pursuant to 
clauses (iii), (iv) and (xii), the Certificate Insurer, in its sole 
discretion, may extend the 30-day cure period upon the Servicer's prompt and 
diligent pursuit of such cure, (B) prior to any removal of the Servicer 
pursuant to clauses (iii), (iv), (vi) and (xii) of this Section, any 
applicable grace period granted by any such clause shall have expired prior 
to the time such occurrence shall have been remedied and (C) in the event of 
the refusal or inability of the Servicer to comply with its obligations 
described in clause (vii) above, such removal shall be effective (without the 
requirement of any action on the part of the Sponsor the Certificate Insurer 
or of the Trustee) at 4 p.m. New York City time on the second Business Day 
following the day on which the Trustee or the Certificate Insurer notifies an 
Authorized Officer of the Servicer that a required amount described in clause 
(vii) above has not been received by the Trustee, unless the required amount 
described in clause (vii) above is paid by the Servicer prior to such time. 
Upon the Trustee's obtaining actual knowledge that a required amount 
described in clause (vii) above has not been made by the Servicer, the 
Trustee shall so notify an Authorized Officer of the Servicer, the 
Certificate Insurer and each of Moody's and S&P as soon as is reasonably 
practical.

      (b)    The Servicer shall not resign from the obligations and duties 
hereby imposed on it, except upon determination that its 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, the 
other activities of the Servicer so causing such a conflict being of a type 
and nature carried on by the Servicer at the date of this Agreement.  Any 
such determination permitting the resignation of the 

                                         99
<PAGE>

Servicer shall be evidenced by an opinion of counsel to such effect, which
opinion shall be delivered to the Trustee, the Sponsor and the Certificate
Insurer. 

      (c)     No removal or resignation of the Servicer shall become 
effective until the Trustee or a successor servicer shall have assumed the 
Servicer's responsibilities and obligations in accordance with this Section.

      (d)     Upon removal or resignation of the Servicer, the Servicer also
shall promptly deliver or cause to be delivered to a successor servicer or the
Trustee all the books and records (including, without limitation, records kept
in electronic form) that the Servicer has maintained for the Mortgage Loans,
including all tax bills, assessment notices, insurance premium notices and all
other documents as well as all original documents then in the Servicer's
possession.

      (e)     Any collections received by the Servicer after removal or 
resignation shall be endorsed by it to the Trustee and remitted directly and 
immediately to the Trustee or the successor Servicer.

      (f)     Upon removal or resignation of the Servicer, the Trustee shall
act as the successor Servicer.  If, at the time the Servicer is removed or
resigns, the Trustee is unable to act as successor Servicer, then the Trustee
(x) may solicit bids for a successor Servicer as described below, and
(y) pending the appointment of a successor Servicer as a result of soliciting
such bids, shall serve as Servicer.  The Trustee shall, if it is unable to
obtain a qualifying bid and is prevented by law from acting as Servicer,
appoint, or petition a court of competent jurisdiction to appoint, any housing
and home finance institution, bank or mortgage servicing institution that is
acceptable to the Certificate Insurer and is experienced in servicing loans of
a type similar to the Mortgage Loans and has equity of not less than
$10,000,000, as determined in accordance with generally accepted accounting
principles, and acceptable to the Certificate Insurer as the successor to the
Servicer hereunder in the assumption of all or any part of the
responsibilities, duties or liabilities of the Servicer hereunder.

    The compensation of any successor servicer (including, without
limitation, the Trustee) so appointed shall be the aggregate Servicing Fees,
together with the other servicing compensation in the form of assumption fees,
late payment charges or otherwise as provided in Section 8.15.

      (g)     In the event the Trustee solicits bids as provided above, the 
Trustee shall solicit, by public announcement, bids from housing and home 
finance institutions, banks and mortgage servicing institutions meeting the 
qualifications set forth above.  Such public announcement shall specify that 
the successor Servicer shall be entitled to the full amount of the aggregate 
Servicing Fees as servicing compensation, together with the other servicing 
compensation in the form of assumption fees, late payment charges or 
otherwise as provided in Section 8.15.  Within thirty days after any such 
public announcement, the Trustee shall, with the consent of the Certificate 
Insurer, negotiate and effect the sale, transfer and assignment of the 
servicing rights and responsibilities hereunder to the qualified party 
submitting the highest satisfactory bid.  The Trustee shall deduct from any 
sum received by the Trustee from the successor to the Servicer in respect of 
such sale, transfer 

                                         100
<PAGE>

and assignment all costs and expenses of any public announcement and of any
sale, transfer and assignment of the servicing rights and responsibilities
hereunder.  After such deductions, the remainder of such sum shall be paid by
the Trustee to the Servicer at the time of such sale, transfer and assignment
to the Servicer's successor.

      (h)    The Trustee and such successor shall take such action,
consistent with this Agreement, as shall be necessary to effectuate any such
succession, and the Servicer shall bear all the costs of transferring all
files and records related to the Mortgage Loans and other reasonable costs
necessary to effect such succession.  The Servicer agrees to cooperate with
the Trustee and any successor Servicer in effecting the termination of the
Servicer's servicing responsibilities and rights hereunder and shall promptly
provide the Trustee or such successor Servicer, as applicable, all documents
and records reasonably requested by it to enable it to assume the Servicer's
functions hereunder and shall promptly also transfer to the Trustee or such
successor Servicer, as applicable, all amounts that then have been or should
have been deposited in the Principal and Interest Account by the Servicer or
that are thereafter received with respect to the Mortgage Loans.  Neither the
Trustee nor any other successor Servicer shall be held liable by reason of any
failure to make, or any delay in making, any distribution hereunder or any
portion thereof caused by (i) the failure of the Servicer to deliver, or any
delay in delivering, cash, documents or records to it, or (ii) restrictions
imposed by any regulatory authority having jurisdiction over the Servicer.

      (i)     The Trustee or any other successor Servicer, upon assuming the
duties of Servicer hereunder, shall immediately make all Delinquency Advances
and pay all Compensating Interest that the Servicer has theretofore failed to
remit with respect to the Mortgage Loans; provided, however, that if the
Trustee is acting as successor Servicer, the Trustee shall only be required to
make Delinquency Advances (including the Delinquency Advances described in
this clause (j)) if, in the Trustee's reasonable good faith judgment, such
Delinquency Advances will ultimately be recoverable from the related Mortgage
Loans.

      (j)     The Servicer that is being removed or is resigning shall give 
notice to the Mortgagors and to each of Moody's and S&P of the transfer of 
the servicing to the successor.

      (k)     Any successor Servicer shall assume all rights and obligations
of the prdeecessor Servicer under this Agreement, except those arising before
succession (other than the obligation to make Delinquency Advances) and under
Section 3.

      (l)     If the Servicer is removed pursuant to Section 8.20(a) hereof 
the Servicer shall remain entitled to reimbursement for Reimbursable Advances 
to the extent that the related amounts are thereafter recovered with respect 
to the related Mortgage Loans.

    Section 8.21.  Inspections by Certificate Insurer; Errors and Omissions
Insurance.

      (a)     At any reasonable time and from time to time upon reasonable 
notice, the Certificate Insurer, the Trustee, or any agents or 
representatives thereof may inspect the Servicer's servicing operations and 
discuss the servicing operations of the Servicer with any of its officers or 
directors.  

                                         102
<PAGE>

The costs and expenses incurred by the Servicer or its agents or 
representatives in connection with any such examinations or discussions shall 
be paid by the Servicer.

      (b)     In addition to the right to inspect the Servicer's servicing 
operations, the Certificate Insurer or its agents or representatives shall 
have the right, upon reasonable notice and during normal business hours on 
the Servicer's or any Sub-Servicer's premises, as the case may be, to 
examine, review and audit the books, records and files of the Servicer or 
Sub-Servicer relating to the Mortgage Loans (including, without limitation, 
any servicing and origination files) and the servicing thereof and to receive 
such other information as the Certificate Insurer may reasonably request, and 
to make such copies or take excerpts from such books, records and files as 
any such agent or representative reasonably deems necessary or advisable to 
properly monitor the Servicer's performance hereunder.  During any such 
examination or review, the Servicer or Sub-Servicer, as the case may be, 
shall make an employee knowledgeable about the books, records and/or files 
being examined or reviewed available to the Certificate Insurer, its agents 
or representatives and shall have the right to have one or more additional 
representatives of its choosing present during all such examinations, reviews 
or audits.  In addition, the Servicer will permit the Certificate Insurer or 
its authorized agents to discuss the affairs, finances and accounts of the 
Servicer with the Servicer's independent accountants, provided that the 
Servicer's Chief Financial Officer or his or her designee shall have the 
right to be present during all such discussions.  The rights of the 
Certificate Insurer under this subsection (b) may be exercised no more 
frequently than annually unless an Event of Default exists, in which event 
the Certificate Insurer may exercise its rights under this subsection (b) 
from time to time without any limitation as to frequency so long as such 
Event of Default continues.  The costs and expenses of the Servicer or its 
representatives or agents in connection with any such examination or review 
or discussion shall be paid by the Servicer, and the costs and expenses of 
the Certificate Insurer, its agents or representatives shall be paid by the 
Certificate Insurer, except after the occurrence and during the continuance 
of an Event of Default pursuant to which the Certificate Insurer retains the 
right to remove the Servicer.  During the continuance of any such Event of 
Default, the Servicer shall pay the costs and expenses of the Certificate 
Insurer, its agents or representatives and of the Servicer, its agents and 
representatives in connection with any such examination, review or discussion.

      (c)     The Servicer agrees to maintain (and to cause each Sub-Servicer 
to maintain) errors and omissions coverage and a fidelity bond, each at least 
to the extent generally maintained by prudent mortgage loan servicers having 
servicing portfolios of a similar size. 

    Section 8.22.  Merger, Conversion, Consolidation or Succession to 
Business of Servicer.  Any corporation into which the Servicer 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 Servicer 
shall be a party, or any corporation succeeding to all or substantially all 
of the business of the Servicer, shall be the successor of the Servicer 
hereunder, without the execution or filing of any paper or any further act on 
the part of any of the parties hereto, provided (x) that such corporation 
meets the qualifications set forth in Section 8.20(f) and (y) that any 
successor Servicer must meet the qualifications set forth in Section 8.20(f).

                                         102
<PAGE>

    Section 8.23.  Financial Statements.  The Servicer understands that, in
connection with the transfer of the Certificates, Holders may request that the
Servicer make available to prospective Holders any quarterly unaudited
financial statement of the Servicer for the then-current fiscal year and
annual audited financial statements of the Servicer for one or more of the
most recently completed five fiscal years for which such statements are
available, which request shall not be unreasonably denied.  Such financial
statements shall also be supplied to the Certificate Insurer and each of
Moody's and S&P.

    The Servicer also agrees to make available on a reasonable basis to the
Sponsor, the Trustee, the Certificate Insurer, any Holder or any prospective
Holder a knowledgeable financial or accounting officer for the purpose of
answering reasonable questions respecting recent developments affecting the
Servicer or Sub-Servicer or the financial statements of the Servicer or
Sub-Servicer and to permit the Sponsor, the Trustee, the Certificate Insurer,
any Holder or any prospective Holder to inspect the Sub-Servicer's servicing
facilities during normal business hours for the purpose of satisfying the
Sponsor, the Trustee, the Certificate Insurer, any Holder or such prospective
Holder that the Servicer has the ability to service the Mortgage Loans in
accordance with this Agreement.

    Section 8.24.  REMIC.  The Servicer covenants and agrees for the benefit of
the Holders (i) to take no action that would result in the termination of
REMIC status for the Upper-Tier REMIC or the Lower-Tier REMIC, (ii) not to
engage in any "prohibited transaction", as such term is defined in
Section 860F(a)(2) of the Code and (iii) not to engage in any other action
that may result in the imposition of any other taxes under the Code.

    Section 8.25.  The Designated Depository Institution.  The Servicer shall 
give the Sponsor, the Trustee and the Certificate Insurer (a) at least thirty 
days' prior written notice of any anticipated change of the Designated 
Depository Institution at which any Account is maintained and (b) written 
notice of any change in the ratings of such Designated Depository Institution 
of which the Servicer is aware, within two Business Days after discovery.

    Section 8.26.  Appointment of Custodian.  If the Servicer in good faith 
determines that the Trustee is unable to deliver Files to the Servicer as 
required pursuant to Section 8.14 hereof, the Servicer shall so notify the 
Sponsor, the Certificate Insurer, S&P, Moody's and the Trustee, and make 
request that a custodian acceptable to the Servicer and the Certificate 
Insurer be appointed to retain custody of the Files on behalf of the Trustee. 
The Trustee and the Sponsor agree to co-operate reasonably with the Servicer 
in connection with the appointment of such custodian.

    Section 8.27.  Indemnification by the Sponsor and Servicer.  The Sponsor 
and Servicer each jointly and severally agrees to indemnify and hold the 
Trust, harmless against any and all claims, losses, penalties, fines, 
forfeitures, legal fees and related costs, judgments and any other costs, 
fees and expenses that the Trust may sustain in any way related to (i) the 
breach of any representation or warranty made by the Sponsor or the Servicer 
under this Agreement or the Master Transfer Agreement or (ii) the failure of 
the Sponsor or the Servicer to perform their respective duties in compliance 
with the terms of this Agreement or the Master Transfer Agreement.  The 
provisions of 

                                         103
<PAGE>

this section shall survive the termination of this Agreement and the payment
of the outstanding Certificates.

                                      ARTICLE IX
                                TERMINATION OF TRUST

    Section 9.1.  Termination of Trust.  The Trust created hereunder and all 
obligations created by this Agreement will terminate upon the earlier of (i) 
the payment to the Holders of all Certificates from amounts other than those 
available under the Certificate Insurance Policy of all amounts held by the 
Trustee and required to be paid to such Holders pursuant to this Agreement 
upon the later to occur of (a) the final payment or other liquidation (or any 
advance made with respect thereto) of the last Mortgage Loan in the Trust 
Estate or (b) the disposition of all property acquired in respect of any 
Mortgage Loan remaining in the Trust Estate, (ii) at any time when a 
Qualified Liquidation of the Upper-Tier REMIC or the Lower-Tier REMIC is 
effected as described below or (iii) as described in Section 9.2, 9.3 and 9.4 
hereof.  To effect a termination of this Agreement pursuant to clause (ii) 
above, the Holders of all Certificates then Outstanding shall (x) unanimously 
direct the Trustee on behalf of the Trust to adopt a plan of complete 
liquidation for the Upper-Tier REMIC or the Lower- Tier REMIC, as 
contemplated by Section 860F(a)(4) of the Code and (y) provide to the Trustee 
an opinion of counsel experienced in federal income tax matters to the effect 
that such liquidation constitutes a Qualified Liquidation, and the Trustee 
either shall sell the Mortgage Loans and distribute the proceeds of the 
liquidation of the Trust Estate, or shall distribute equitably in kind all of 
the assets of the Trust Estate to the remaining Holders of the Certificates 
based on their interests in the Trust, each in accordance with such plan, so 
that the liquidation or distribution of the Trust Estate, the distribution of 
any proceeds of the liquidation and the termination of this Agreement occur 
no later than the close of the 90th day after the date of adoption of the 
plan of liquidation and such liquidation qualifies as a Qualified 
Liquidation.  In no event, however, will the Trust created by this Agreement 
continue beyond the expiration of twenty-one (21) years from the death of the 
last survivor of the descendants of Joseph P. Kennedy, the late Ambassador of 
the United States to the United Kingdom, living on the date hereof.  The 
Trustee shall give written notice of termination of the Agreement to each 
Holder in the manner set forth in Section 11.5.

    Section 9.2.  Termination Upon Option of Holders of Class RL Certificates 
and Servicer.

      (a)    On any Remittance Date on or after the Remittance Date on which 
the then-outstanding Aggregate Loan Balance of the Mortgage Loans in the 
Trust Estate is less than or equal to ten percent of the sum of the Aggregate 
Loan Balance of all Mortgage Loans in the Trust Estate as of the Cut-Off 
Date, the Holders of the Class RL Certificates and the Servicer, acting 
directly or through one or more affiliates, may determine to purchase and may 
cause the purchase from the Trust of all (but not fewer than all) Mortgage 
Loans in the Trust Estate and all property theretofore acquired in respect of 
any such Mortgage Loan by foreclosure, deed in lieu of foreclosure, or 
otherwise then remaining in the Trust Estate at a price equal to the sum of 
(w) the greater of (i) 100% of the Aggregate Loan Balance of the related 
Mortgage Loans and related accrued interest as of the day of purchase minus 
the amount actually remitted by the Servicer representing the related Monthly 
Remittance Amount on such Remittance Date for the related 

                                         104
<PAGE>

Remittance Period and (ii) the fair market value of such Mortgage Loans
(disregarding accrued interest), (x) the amount of any difference between the
Monthly Remittance Amount actually remitted by the Servicer on such Remittance
Date and the Monthly Remittance Amount due on such Remittance Date and (y) the
Reimbursement Amount, if any, as of such Remittance Date (such amount, the
"Termination Price").  The right of the Holders of the Class RL Certificates
so to exercise such optional purchase right is superior to such right of the
Servicer.  The Servicer may only exercise such optional right if the Holders
of the Class RL Certificates decline to do so.  In connection with such
purchase, the Servicer shall remit to the Trustee all amounts then on deposit
in the Principal and Interest Account for deposit to the Certificate Account,
which deposit shall be deemed to have occurred immediately preceding such
purchase.

      (b)   In connection with any such purchase, the Servicer shall
provide to the Trustee and the Certificate Insurer an opinion of counsel, at
the expense of the Servicer, experienced in federal income tax matters to the
effect that such purchase constitutes a Qualified Liquidation of the
Upper-Tier REMIC and the Lower-Tier REMIC.

      (c)   Promptly following any such purchase, the Trustee will release 
the Files to the Servicer, or otherwise upon their order, in a manner similar 
to that described in Section 8.14 hereof.

      (d)   If the Servicer does not exercise its option pursuant to this 
Section with respect to the Trust Estate, then the Certificate Insurer may do 
so on the same terms.

    Section 9.3.  Termination Upon Loss of REMIC Status.

      (a)    Following a final determination by the Internal Revenue Service, 
or by a court of competent jurisdiction, in either case from which no appeal 
is taken within the permitted time for such appeal, or if any appeal is 
taken, following a final determination of such appeal from which no further 
appeal can be taken, to the effect that either the Upper-Tier REMIC or the 
Lower-Tier REMIC does not and will no longer qualify as a "REMIC" pursuant to 
Section 860D of the Code (the "Final Determination"), on any Remittance Date 
on or after the date that is 30 calendar days following such Final 
Determination, (i) the Holders of a majority in Percentage Interest 
represented by the Class A Certificates then Outstanding may direct the 
Trustee to adopt a plan of complete liquidation with respect to the Trust 
Estate and (ii) the Certificate Insurer may notify the Trustee of the 
Certificate Insurer's determination to purchase from the Trust all (but not 
fewer than all) Mortgage Loans in the Trust Estate and all property 
theretofore acquired by foreclosure, deed in lieu of foreclosure, or 
otherwise in respect of any Mortgage Loan then remaining in the Trust Estate 
at a price equal to the Termination Price.  In connection with such purchase, 
the Servicer shall remit to the Trustee all amounts then on deposit in the 
Principal and Interest Account for deposit in the Certificate Account, which 
deposit shall be deemed to have occurred immediately preceding such purchase.

      (b)     Upon receipt of such direction from the Holders of such Class A 
Certificates or such notice from the Certificate Insurer, the Trustee shall 
notify the holders of the Class RL Certificates of such election to liquidate 
or such determination to purchase, as the case may be, (the "Termination 

                                         105
<PAGE>

Notice").  The Holders of a majority of the Percentage Interest of the Class
RL Certificates then Outstanding may, on any Remittance Date, within 60 days
from the date of receipt of the Termination Notice (the "Purchase Option
Period"), at their option, purchase from the Trust all (but not fewer than
all) Mortgage Loans in the Trust Estate, and all property theretofore acquired
by foreclosure, deed in lieu of foreclosure, or otherwise in respect of any
Mortgage Loan then remaining in the Trust Estate at a purchase price equal to
the Termination Price.

      (c)   If, during the Purchase Option Period, the Holders of the Class 
RL Certificates have not exercised the option described in the immediately 
preceding paragraph, then upon the expiration of the Purchase Option Period 
(i) in the event that the Holders of the Class A Certificates have given the 
Trustee the direction described in clause (a)(i) above, the Trustee shall 
sell the Mortgage Loans and distribute the proceeds of the liquidation of the 
Trust Estate, such that, if so directed, the liquidation of the Trust Estate 
and the distribution of the proceeds of such liquidation occur no later than 
the close of the 60th day, or such later day as the Holders of the Class A 
Certificates shall permit or direct in writing, after the expiration of the 
Purchase Option Period and (ii) in the event that the Certificate Insurer has 
given the Trustee notice of the Certificate Insurer's determination to 
purchase the Mortgage Loans in the Trust Estate described in clause (a)(ii) 
preceding, the Certificate Insurer shall, on any Remittance Date within 60 
days after such notice, purchase all (but not fewer than all) Mortgage Loans 
in the Trust Estate, and all property theretofore acquired by foreclosure, 
deed in lieu of foreclosure or otherwise in respect of any Mortgage Loan then 
remaining in the Trust Estate.  In connection with such purchase, the 
Servicer shall remit to the Trustee all amounts then on deposit in the 
Principal and Interest Account for deposit to the Certificate Account, which 
deposit shall be deemed to have occurred immediately preceding such purchase.

      (d)     Following a Final Determination, the Holders of a majority of 
the Percentage Interest of the Class RL Certificates then Outstanding may, at 
their option on any Remittance Date and upon delivery to the Holders of the 
Class A Certificates and the Certificate Insurer of an opinion of counsel 
experienced in federal income tax matters selected by the Holders of such 
Class RL Certificates, which opinion shall be reasonably satisfactory in form 
and substance to a majority of the Percentage Interests represented by the 
Class A Certificates then Outstanding and the Certificate Insurer, to the 
effect that the effect of the Final Determination is to increase 
substantially the probability that the gross income of the Trust will be 
subject to federal taxation, purchase from the Trust all (but not fewer than 
all) Mortgage Loans in the Trust Estate, and all property theretofore 
acquired by foreclosure, deed in lieu of foreclosure, or otherwise in respect 
of any Mortgage Loan then remaining in the Trust Estate at a purchase price 
equal to the Termination Price.  In connection with such purchase, the 
Servicer shall remit to the Trustee all amounts then on deposit in the 
Principal and Interest Account for deposit to the Certificate Account, which 
deposit shall be deemed to have occurred immediately preceding such purchase. 
 The foregoing opinion shall be deemed satisfactory unless the Holders of a 
majority of the Percentage Interest represented by the Class A Certificates 
then Outstanding or the Certificate Insurer give the Holders of a majority of 
the Percentage Interest of the Class RL Certificates notice that such opinion 
is not satisfactory within thirty days after receipt of such opinion.

                                         106

<PAGE>

     Section 9.4.   Disposition of Proceeds.  The Trustee shall, upon receipt 
thereof, deposit the proceeds of any liquidation of the Trust Estate pursuant 
to this Article IX to the Certificate Account; provided, however, that any 
amounts representing Servicing Fees, unreimbursed Delinquency Advances or 
unreimbursed Servicing Advances theretofore funded by the Servicer from the 
Servicer's own funds shall be paid by the Trustee to the Servicer from such 
proceeds.

     Section 9.5.   Netting of Amounts.  If any Person paying the Termination 
Price would receive a portion of the amount so paid, such Person may net any 
such amount against the Termination Price otherwise payable.

                            ARTICLE X
                           THE TRUSTEE

     Section 10.1.  Certain Duties and Responsibilities. 

     (a)  The Trustee (i) except during the continuance of an Event of 
Default, undertakes to perform such duties and only such duties as are 
specifically set forth in this Agreement, and no implied covenants or 
obligations shall be read into this Agreement against the Trustee and (ii) in 
the absence of bad faith on its part, may conclusively rely, as to the truth 
of the statements and the correctness of the opinions expressed therein, upon 
certificates or opinions furnished pursuant to and conforming to the 
requirements of this Agreement; but in the case of any such certificates or 
opinions that by any provision hereof are specifically required to be 
furnished to the Trustee, shall be under a duty to examine the same to 
determine whether or not they conform to the requirements of this Agreement.

     During the continuance of an Event of Default, 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 person 
would exercise or use under the circumstances with respect to such person's 
property or affairs.

     (b)  Notwithstanding the appointment of the Servicer hereunder, the 
Trustee is hereby empowered, but prior to the Trustee assuming the duties of 
the Servicer pursuant to Section 8.20, shall not be obligated or otherwise 
responsible to perform the duties of the Servicer.  Specifically, and not in 
limitation of the foregoing, the Trustee shall have the power (but not the 
obligation if prior to the Trustee assuming the duties of the Servicer 
pursuant to Section 8.20):

          (i)       to collect Mortgagor payments;

          (ii)      to foreclose on defaulted Mortgage Loans;

          (iii)     to enforce due-on-sale clauses and to enter
                    into assumption and substitution agreements
                    as permitted by Section 8.12 hereof;

          (iv)      to deliver instruments of satisfaction       
                    pursuant to Section 8.14 hereof;

                               107
<PAGE>

          (v)       to make Delinquency Advances and Servicing
                    Advances and to pay Compensating Interest,
                    all as provided in this Agreement; and 

          (vi)      to enforce the Mortgage Loans.

     (c)  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 willful misconduct, except that:

          (i)       this subsection shall not be construed to
                    limit the effect of subsection (a) of this
                    Section;

          (ii)      the Trustee shall not be liable for any error
                    of judgment made in good faith by an
                    Authorized Officer, unless it shall be proved
                    that the Trustee was negligent in
                    ascertaining the pertinent facts; and

          (iii)     the Trustee shall not be liable with respect
                    to any action taken, suffered or omitted to
                    be taken by it in good faith in accordance
                    with the direction of the Sponsor, the
                    Certificate Insurer or, with the Certificate
                    Insurer's consent, of the Holders of a
                    majority in Percentage Interest of the
                    Certificates of the affected Class or Classes
                    and the Certificate Insurer relating to the
                    time, method and place of conducting any
                    proceeding for any remedy available to the
                    Trustee, or exercising any trust or power
                    conferred upon the Trustee, under this
                    Agreement relating to such Certificates;

          (iv)      the Trustee shall not be required to take
                    notice or be deemed to have notice or
                    knowledge of any default by the Servicer or
                    any Event of Default unless an Authorized
                    Officer of the Trustee assigned to and
                    working in the Corporate Trust Office shall
                    have received written notice thereof, which
                    written notice references the Certificates,
                    the Trust or this Agreement.  In the absence
                    of actual receipt of such notice, the Trustee
                    may conclusively assume that there is no such
                    default; and

          (v)       subject to the other provisions of this
                    Agreement and without limiting the generality
                    of this Section, the Trustee shall have no
                    duty (A) to see to any recording, filing, or
                    depositing of this Agreement, any Mortgage or
                    any agreement referred to herein or any
                    financing statement or continuation statement
                    evidencing a security interest, or to see to
                    the maintenance of any such recording or
                    filing or depositing or to any rerecording,
                    refiling or redepositing of any thereof,
                    (B) to see to any insurance, (C) to see the
                    payment or discharge of any tax, assessment,
                    or other governmental charge or any lien or
                    encumbrance of any kind owing with respect
                    to, assessed or levied against, any property
                    of the Trust, (D) to confirm or verify the
                    contents of any reports or certificates of
                    the Servicer delivered to the Trustee
                    pursuant 

                               108
<PAGE>

                    to this Agreement believed by the Trustee to
                    be genuine and to have been signed or
                    presented by the proper party or parties.

     (d)  Whether or not therein expressly so provided, every provision of 
this Agreement relating to the conduct or affecting the liability of or 
affording protection to the Trustee shall be subject to the provisions of 
this Section.

     (e)  No provision of this Agreement shall require the Trustee to expend 
or risk its own funds or otherwise incur any financial liability in the 
performance of any of its duties hereunder, or in the exercise of any of its 
rights or powers, if it shall have reasonable grounds for believing that 
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 and powers 
and privileges of, the Servicer in accordance with the terms of this 
Agreement.

     (f)  The permissive right of the Trustee to take actions enumerated in 
this Agreement shall not be construed as a duty and the Trustee shall not be 
answerable for other than its own negligence or willful misconduct.

     (g)  The Trustee shall be under no obligation to institute any suit, or 
to take any remedial proceeding under this Agreement, or to take any steps in 
the execution of the trusts hereby created or in the enforcement of any 
rights and powers hereunder until it shall be indemnified to its reasonable 
satisfaction against any and all costs and expenses, outlays and counsel fees 
and other reasonable disbursements and against all liability, except 
liability that is adjudicated to have resulted from its negligence or willful 
misconduct, in connection with any action so taken.

     Section 10.2.  Removal of Trustee for Cause

     (a)  The Trustee may be removed pursuant to paragraph (b) hereof upon 
the occurrence of any of the following events (whatever the reason for such 
event and whether it shall be voluntary or involuntary or be effected by 
operation of law or pursuant to any judgment, decree or order of any court or 
any order, rule or regulation of any administrative or governmental body):

          (1)  the Trustee shall fail to distribute to the
               Holders entitled thereto on any Payment Date
               amounts available for distribution in accordance
               with the terms hereof; or 

          (2)  the Trustee shall cease to be eligible in
               accordance with Section 10.8 hereof or fail in the
               performance of, or breach, any covenant or
               agreement of the Trustee in this Agreement, or if
               any representation or warranty of the Trustee made
               in this Agreement or in any certificate or other
               writing delivered pursuant hereto or in connection
               herewith shall prove to be incorrect in any 

                               109
<PAGE>


               material respect as of the time when the same
               shall have been made, and such failure or breach
               shall continue or not be cured for a period of 30
               days after there shall have been given, by
               registered or certified mail, to the Trustee by
               the Sponsor, the Certificate Insurer or by the
               Holders of at least 25% of the aggregate
               Percentage Interests represented by the Class A
               Certificates, or, if there are no Class A
               Certificates then Outstanding, by such Percentage
               Interests represented by the Class B Certificates,
               a written notice specifying such failure or breach
               and requiring it to be remedied; or

          (3)  a decree or order of a court or agency or
               supervisory authority having jurisdiction for the
               appointment of a conservator or receiver or
               liquidator in any insolvency, readjustment of
               debt, marshaling of assets and liabilities or
               similar proceedings, or for the winding-up or
               liquidation of its affairs, shall have been
               entered against the Trustee, and such decree or
               order shall have remained in force undischarged or
               unstayed for a period of 60 days; or

          (4)  a conservator or receiver or liquidator or
               sequestrator or custodian of the property of the
               Trustee is appointed in any insolvency,
               readjustment of debt, marshaling of assets and
               liabilities or similar proceedings of or relating
               to the Trustee or relating to all or substantially
               all of its property; or

          (5)  the Trustee shall become insolvent (however
               insolvency is evidenced), generally fail to pay
               its debts as they come due, file or consent to the
               filing of a petition to take advantage of any
               applicable insolvency or reorganization statute,
               make an assignment for the benefit of its
               creditors, voluntarily suspend payment of its
               obligations, or take corporate action for the
               purpose of any of the foregoing.

     (b)  The Sponsor and the Trustee shall give notice to Moody's and S&P, 
to each other, to the Certificate Insurer and to each Holder if it becomes 
aware that an event described in subsection (a) has occurred and is 
continuing.

     (c)  If any event described in paragraph (a) occurs and is continuing, 
then and in every such case (i) the Sponsor or the Certificate Insurer or 
(ii) with the written consent of the Certificate Insurer, the Majority 
Holders, or, if there are no Class A Certificates then Outstanding, by a 
majority of the Class B Certificates then Outstanding, may, whether or not 
the Trustee resigns pursuant to Section 10.9 hereof, immediately, 
concurrently with the giving of notice to the Trustee, and without delaying 
the 30 days required for notice therein, appoint a successor trustee pursuant 
to the terms of Section 10.9 hereof.

                               110
<PAGE>

     Section 10.3.  Certain Rights of the Trustee.  Except as otherwise 
provided in Section 10.1 hereof:

     (a)  the Trustee may rely and shall be protected in acting or refraining 
from acting upon any resolution, certificate, statement, instrument, opinion, 
report, notice, request, direction, consent, order, bond, note or other paper 
or document believed by it to be genuine and to have been signed or presented 
by the proper party or parties;

     (b)  any request or direction of the Sponsor, the Servicer or the 
Holders of any Class of Certificates mentioned herein shall be sufficiently 
evidenced in writing;

     (c)  whenever in the administration of this Agreement the Trustee shall 
deem it desirable that a matter be proved or established prior to taking, 
suffering or omitting any action hereunder, the Trustee (unless other 
evidence be herein specifically prescribed) may, in the absence of bad faith 
on its part, rely upon an Officer's Certificate;

     (d)  the Trustee may consult with counsel, and the written advice of 
such counsel shall be full and complete authorization and protection in 
respect of any action taken, suffered or omitted by it hereunder in good 
faith and in reasonable reliance thereon;

     (e)  the Trustee shall be under no obligation to exercise any of the 
rights or powers vested in it by this Agreement at the request or direction 
of any of the Holders pursuant to this Agreement, unless such Holders shall 
have offered to the Trustee reasonable security or indemnity against the 
costs, expenses and liabilities that might be incurred by it in compliance 
with such request or direction;

     (f)  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, direction, consent, order, 
bond, note or other paper or document, but the Trustee in its discretion may 
make such further inquiry or investigation into such facts or matters as it 
may see fit;

     (g)  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 and the Trustee shall not be responsible for any misconduct or 
negligence on the part of any agent or attorney appointed with due care by it 
hereunder; and

     (h)  the Trustee shall not be liable for any action it takes or omits to 
take in good faith that it reasonably believes to be authorized by the 
Authorized Officer of any Person or within its rights or powers under this 
Agreement other than as to validity and sufficiency of its authentication of 
the Certificates.  The Trustee shall at no time have any responsibility for 
or with respect to (i) the legality, validity, sufficiency or enforceability 
of any Mortgages and the Mortgage Loans, including the perfection or priority 
thereof, (ii) the ability of the Mortgage Loans to pay any portion of the 
Certificates, (iii) the validity of the assignment of any of the Mortgages 
and the Mortgage Loans, (iv) the review of any Mortgage or Mortgage Loan, 
except as provided herein, (v) the compliance 

                               111
<PAGE>



by the Sponsor or any Mortgagor with any covenant contained hereunder or in 
the Mortgages and the Mortgage Loans, (vi) the breach by the Sponsor or the 
Servicer of any warranty or representation made hereunder or the accuracy of 
any such warranty or representation, (vii) the use or application by the 
Sponsor of the proceeds of the Certificates, (viii) any offering materials 
used to sell the Certificates and (ix) the acts or omissions of the Servicer.

     Section 10.4.  Not Responsible for Recitals or Issuance of Certificates. 
 The recitals contained herein and in the Certificates, except any such 
recitals relating to the Trustee, shall be taken as the statements of the 
Sponsor, and the Trustee assumes no responsibility for their correctness.  
The Trustee makes no representation as to the validity or sufficiency of this 
Agreement or of the Certificates other than as to validity and sufficiency of 
its authentication of the Certificates.

     Section 10.5.  May Hold Certificates.  The Trustee or any other agent of 
the Trust, in its individual or any other capacity, may become a Holder or 
pledgee of Certificates and may otherwise deal with the Trust with the same 
rights it would have if it were not Trustee or such other agent.

     Section 10.6.  Money Held in Trust.  Money held by the Trustee in trust 
hereunder need not be segregated from other trust funds except to the extent 
required herein or required by law.  The Trustee shall be under no liability 
for interest on any money received by it hereunder except as otherwise agreed 
with the Sponsor and except to the extent of income or other gain on 
investments that are deposits in or certificates of deposit of the Trustee in 
its commercial capacity and income or other gain actually received by the 
Trustee on Eligible Investments.

     Section 10.7.  Compensation and Reimbursement; No Lien for Fees.  The 
Trustee shall receive compensation for fees and reimbursement pursuant to 
Section 2.5 hereof and Section 7.5(b)(ii) hereof.  The Trustee shall have no 
lien on the Trust Estate for the payment of any fees or expenses (prior to an 
Event of Default).

     Section 10.8.  Corporate Trustee Required; Eligibility. There shall at 
all times be a Trustee hereunder that shall be a corporation or association 
organized and doing business under the laws of the United States of America 
or of any State authorized under such laws to exercise corporate trust 
powers, having a combined capital and surplus of at least $100,000,000, 
subject to supervision or examination by the United States of America, having 
a rating or ratings acceptable to the Certificate Insurer and having a 
long-term deposit rating of at least BBB from S&P (or such lower rating as 
may be acceptable to S&P) and Baa-2 from Moody's.  If such Trustee 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, the combined capital and surplus of such 
corporation or association shall be deemed to be its combined capital and 
surplus as set forth in its most recent report of condition so published.  If 
at any time the Trustee shall cease to be eligible in accordance with the 
provisions of this Section, it shall, upon the request of the Sponsor or of 
the Certificate Insurer, resign immediately in the manner and with the effect 
hereinafter specified in this Article X.

                               112
<PAGE>


     Section 10.9.  Resignation and Removal; Appointment of
Successor.

     (a)  No resignation or removal of the Trustee and no appointment of a 
successor trustee pursuant to this Article X shall become effective until the 
acceptance of appointment by the successor trustee under Section 10.10 hereof.

     (b)  The Trustee, or any trustee or trustees hereafter appointed, may 
resign at any time by giving written notice of resignation to the Certificate 
Insurer and to the Sponsor and by mailing notice of resignation by 
first-class mail, postage prepaid, to the Holders at their addresses 
appearing on the Register.  A copy of such notice shall be sent by the 
resigning Trustee to Moody's and S&P.  Upon receiving notice of resignation, 
the Sponsor shall promptly appoint a successor trustee or trustees satisfying 
the eligibility requirements of Section 10.8 and acceptable to the 
Certificate Insurer by written instrument, in duplicate, executed on behalf 
of the Trust by an Authorized Officer of the Sponsor, one copy of which 
instrument shall be delivered to the Trustee so resigning and one copy to the 
successor trustee or trustees.  If no successor trustee shall have been 
appointed and have 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, or any 
Holder may, on behalf of himself and all others similarly situated, petition 
any such court for the appointment of a successor trustee.  Such court may 
thereupon, after such notice, if any, as it may deem proper and prescribe, 
appoint a successor trustee.

     (c)  If at any time the Trustee shall cease to be eligible under Section 
10.8 hereof and shall fail to resign after written request therefor by the 
Sponsor or by the Certificate Insurer, the Sponsor or the Certificate Insurer 
may remove the Trustee and appoint a successor trustee by written instrument, 
in duplicate, executed on behalf of the Trust by an Authorized Officer of the 
Sponsor or the Certificate Insurer, one copy of which instrument shall be 
delivered to the Trustee so removed and one copy to the successor trustee.

     (d)  The Majority Holders, or, if there are no Class A Certificates then 
Outstanding, by a majority of the Class B Certificates then Outstanding, may 
at any time remove the Trustee and appoint a successor trustee acceptable to 
the Certificate Insurer by delivering to the Trustee to be removed, to the 
successor trustee so appointed, to the Sponsor and to the Certificate 
Insurer, copies of the record of the act taken by the Holders, as provided 
for in Sections 11.3 and 11.4 hereof.

     (e)  If the Trustee fails to perform its duties in accordance with the 
terms of this Agreement or becomes ineligible to serve as Trustee, the 
Sponsor or the Certificate Insurer may remove the Trustee and appoint a 
successor trustee by written instrument, in triplicate, signed by the Sponsor 
or the Certificate Insurer duly authorized, one complete set of which 
instruments shall be delivered to each of the Sponsor and to the Trustee so 
removed and one complete set to the successor trustee so appointed.

     (f)  If the Trustee shall resign, be removed or become incapable of 
acting, or if a vacancy shall occur in the office of the Trustee for any 
cause, the Sponsor shall promptly appoint a successor trustee satisfying the 
eligibility requirements of Section 10.8.

                               113
<PAGE>

     (g)  The Sponsor shall give notice of any removal of the Trustee by 
mailing notice of such event by first-class mail, postage prepaid to the 
Holders as their names and addresses appear in the Register.  Each notice 
shall include the name of the successor trustee and the address of its 
corporate trust office.

     Section 10.10.   Acceptance of Appointment by Successor Trustee.  Every 
successor trustee appointed hereunder shall execute, acknowledge and deliver 
to the Sponsor on behalf of the Trust and to its predecessor Trustee an 
instrument accepting such appointment hereunder and stating its eligibility 
to serve as Trustee hereunder, and thereupon the resignation or removal of 
the predecessor Trustee shall become effective and such successor trustee, 
without any further act, deed or conveyance, shall become vested with all the 
rights, powers, trusts, duties and obligations of its predecessor hereunder; 
but, on request of the Sponsor or the successor trustee, such predecessor 
Trustee shall, upon payment of its charges then unpaid, execute and deliver 
an instrument transferring to such successor trustee all of the rights, 
powers and trusts of the Trustee so ceasing to act, and shall duly assign, 
transfer and deliver to such successor trustee all property and money held by 
such Trustee so ceasing to act hereunder.  Upon request of any such successor 
trustee, the Sponsor on behalf of the Trust shall execute any and all 
instruments for more fully and certainly vesting in and confirming to such 
successor trustee all such rights, powers and trusts.

     Upon acceptance of appointment by a successor trustee as provided in 
this Section, the Sponsor shall mail notice thereof by first-class mail, 
postage prepaid, to the Holders at their last addresses appearing upon the 
Register.  The Sponsor shall send a copy of such notice to Moody's and S&P.  
If the Sponsor fails to mail such notice within ten days after acceptance of 
appointment by the successor trustee, the successor trustee shall cause such 
notice to be mailed at the expense of the Sponsor.

     No successor Trustee shall accept its appointment unless at the time of 
such acceptance such successor shall be qualified and eligible under this 
Article X.

     Section 10.11.  Merger, Conversion, Consolidation or Succession to 
Business of the Trustee.  Any corporation or association into which the 
Trustee may be merged or converted or with which it may be consolidated, or 
any corporation or association resulting from any merger, conversion or 
consolidation to which the Trustee shall be a party, or any corporation or 
association succeeding to all or substantially all of the corporate trust 
business of the Trustee, shall be the successor of the Trustee hereunder, 
without the execution or filing of any paper or any further act on the part 
of any of the parties hereto; provided, however, that such corporation or 
association shall be otherwise qualified and eligible under this Article X.  
In case any Certificates have been executed, but not delivered, by the 
Trustee then in office, any successor by merger, conversion or consolidation 
to such Trustee may adopt such execution and deliver the Certificates so 
executed with the same effect as if such successor Trustee had itself 
executed such Certificates.

                               114
<PAGE>

     Section 10.12.  Reporting; Withholding.

     (a)  The Trustee shall timely provide to the Holders the Internal 
Revenue Service's Form 1099 and any other statement required by applicable 
Treasury regulations as determined by the Sponsor, and shall withhold, as 
required by applicable law, federal, state or local taxes, if any, applicable 
to distributions to the Holders, including, but not limited to, backup 
withholding under Section 3406 of the Code and the withholding tax on 
distributions to foreign investors under Sections 1441 and 1442 of the Code.

     (b)  The Trustee shall timely file all reports required to be filed by 
the Trust with any federal, state or local governmental authority having 
jurisdiction over the Trust, including other reports that must be filed with 
the Holders, such as the Internal Revenue Service's Form 1066 and Schedule Q 
and the form required under Section 6050K of the Code, if applicable. 
Furthermore, the Trustee shall report to Holders, if required, with respect 
to the allocation of expenses pursuant to Section 212 of the Code in 
accordance with the specific instructions to the Trustee by the Sponsor with 
respect to such allocation of expenses.  The Trustee shall collect any forms 
or reports from the Holders determined by the Sponsor to be required under 
applicable federal, state and local tax laws.

     (c)  The Trustee shall provide to the Internal Revenue Service and to 
persons described in section 860(e)(3) and (6) of the Code the information 
described in Treasury Regulation section 1.860D-1(b)(5)(ii), or any successor 
regulation thereto.  Such information will be provided in the manner 
described in Treasury Regulation section 1.860E-2(a)(5), or any successor 
regulation thereto.

     (d)  The Servicer covenants and agrees that it shall provide, or cause 
to be provided, to the Trustee any information necessary to enable the 
Trustee to meet its obligations under subsections (a), (b) and (c) above.

     Section 10.13.  Liability of the Trustee.  Except during the continuance 
of an Event of Default, the Trustee shall be liable in accordance herewith 
only to the extent of the obligations specifically imposed upon and 
undertaken by the Trustee herein. Neither the Trustee nor any of the 
directors, officers, employees or agents of the Trustee shall be under any 
liability on any Certificate or otherwise to any Account, the Certificate 
Insurer, the Sponsor, the Servicer or any Holder for any action taken or for 
refraining from the taking of any action in good faith pursuant to this 
Agreement, or for errors in judgment; provided, however, that this provision 
shall not protect the Trustee or any such Person against any liability that 
would otherwise be imposed by reason of negligent action, negligent failure 
to act or bad faith in the performance of duties or by reason of reckless 
disregard of obligations and duties hereunder.  Subject to the foregoing 
sentence, the Trustee shall not be liable for losses on investments of 
amounts in any Account (except for any losses on obligations on which the 
bank serving as Trustee is the obligor). In addition, the Sponsor and 
Servicer covenant and agree to indemnify the Trustee, and when the Trustee is 
acting as Servicer, the Servicer, from, and hold it harmless against, any and 
all losses, liabilities, damages, claims or expenses (including all 
reasonable and documented legal fees and expenses) other than those resulting 
from the negligence or bad faith of the Trustee.  The Trustee and any 
director, officer, employee or agent of the Trustee may rely and shall be 
protected in acting or refraining from acting in good faith on any 
certificate, 

                               115
<PAGE>



notice or other document of any kind prima facie properly executed and 
submitted by the Authorized Officer of any Person respecting any matters 
arising hereunder.  The provisions of this Section 10.13 shall survive the 
termination of this Agreement and the payment of the Outstanding Certificates.

     Section 10.14.  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 Estate or any Property may at the time be located, the 
Servicer and the Trustee acting jointly and with the consent of the 
Certificate Insurer 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, of all or any part of 
the Trust Estate or separate Trustee or separate Trustees of any part of the 
Trust Estate, and to vest in such Person or Persons, in such capacity and for 
the benefit of the Holders, such title to the Trust Estate, or any part 
thereof, and, subject to the other provisions of this Section, such powers, 
duties, obligations, rights and trusts as the Servicer and the Trustee may 
consider necessary or desirable. 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 any event indicated in Sections 8.20(a) shall have 
occurred and be continuing, the Trustee alone (with the consent of the 
Certificate Insurer) shall have the power to make such appointment.  No 
co-Trustee or separate Trustee hereunder shall be required to meet the terms 
of eligibility as a successor Trustee under Section 10.8 and no notice to 
Holders of the appointment of any co-Trustee or separate Trustee shall be 
required under Section 10.8.

     Every separate Trustee and co-Trustee shall, to the extent permitted, 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 Estate 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 co-Trustee hereunder shall be held
                    personally liable by reason of any act or
                    omission of any other co-Trustee hereunder;
                    and

          (iii)     The Servicer and the Trustee acting jointly
                    and with the consent of the Certificate
                    Insurer may at any time accept the
                    resignation of or remove any separate Trustee
                    or co-Trustee.

                               116
<PAGE>

     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 Section.  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 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.

     The Trustee shall give to Moody's, the Sponsor and the Certificate 
Insurer notice of the appointment of any co-Trustee or separate Trustee.

                             ARTICLE XI
                          MISCELLANEOUS

     Section 11.1.  Compliance Certificates and Opinions.  Upon any 
application or request by the Sponsor, the Servicer, the Certificate Insurer 
or the Holders to the Trustee to take any action under any provision of this 
Agreement, the Sponsor, the Servicer, the Certificate Insurer or the Holders, 
as the case may be, shall furnish to the Trustee a certificate stating that 
all conditions precedent, if any, provided for in this Agreement relating to 
the proposed action have been complied with, except that in the case of any 
such application or request as to which the furnishing of any documents is 
specifically required by any provision of this Agreement relating to such 
particular application or request, no additional certificate need be 
furnished.

     Except as otherwise specifically provided herein, each certificate or 
opinion with respect to compliance with a condition or covenant provided for 
in this Agreement shall include:

     (a)  a statement that each individual signing such certificate or 
opinion has read such covenant or condition and the definitions herein 
relating thereto;

     (b)  a brief statement as to the nature and scope of the examination or 
investigation upon which the statements or opinions contained in such 
certificate or opinion are based; and

     (c)  a statement as to whether, in the opinion of each such individual, 
such condition or covenant has been complied with.

                               117
<PAGE>



     Section 11.2.  Form of Documents Delivered to the Trustee. In any case 
where several matters are required to be certified by, or covered by an 
opinion of, any specified Person, it is not necessary that all such matters 
be certified by, or covered by the opinion of, only one such Person, or that 
they be so certified or covered by only one document, but one such Person may 
certify or give an opinion with respect to some matters and one or more other 
such Persons as to other matters, and any such Person may certify or give an 
opinion as to such matters in one or several documents.

     Any certificate of an Authorized Officer of the Sponsor, the Servicer or 
the Trustee may be based, insofar as it relates to legal matters, upon an 
opinion of counsel, unless such Authorized Officer knows, or in the exercise 
of reasonable care should know, that the opinion is erroneous.  Any such 
certificate of an Authorized Officer or any opinion of counsel may be based, 
insofar as it relates to factual matters upon a certificate or opinion of, or 
representations by, one or more Authorized Officers of the Sponsor or of the 
Servicer, stating that the information with respect to such factual matters 
is in the possession of the Sponsor or of the Servicer, unless such 
Authorized Officer or counsel knows, or in the exercise of reasonable care 
should know, that the certificate or opinion or representations with respect 
to such matters are erroneous.  Any opinion of counsel may also be based, 
insofar as it relates to factual matters, upon a certificate or opinion of, 
or representations by, an Authorized Officer of the Sponsor, the Servicer or 
the Trustee, stating that the information with respect to such matters is in 
the possession of such Person, unless such counsel knows, or in the exercise 
of reasonable care should know, that the certificate or opinion or 
representations with respect to such matters are erroneous.  Any opinion of 
counsel may be based on the written opinion of other counsel, in which event 
such opinion of counsel shall be accompanied by a copy of such other 
counsel's opinion and shall include a statement to the effect that such 
counsel believes that such counsel and the addressee thereof may reasonably 
rely upon the opinion of such other counsel.

     Where any Person is required to make, give or execute two or more 
applications, requests, consents, certificates, statements, opinions or other 
instruments under this Agreement, they may, but need not, be consolidated and 
form one instrument.

     Section 11.3.  Acts of Holders.

     (a)  Any request, demand, authorization, direction, notice, consent, 
waiver or other action provided by this Agreement to be given or taken by the 
Holders may be embodied in and evidenced by one or more instruments of 
substantially similar tenor signed by such Holders in person or by an agent 
duly appointed in writing; and, except as herein otherwise expressly 
provided, such action shall become effective when such instrument or 
instruments are delivered to the Trustee, and, where it is hereby expressly 
required, to the Sponsor.  Such instrument or instruments (and the action 
embodied therein and evidenced thereby) are herein sometimes referred to as 
the "act" of the Holders signing such instrument or instruments.  Proof of 
execution of any such instrument or of a writing appointing any such agent 
shall be sufficient for any purpose of this Agreement and conclusive in favor 
of the Trustee and the Trust, if made in the manner provided in this Section.

     (b)  The fact and date of the execution by any Person of any such 
instrument or writing may be proved by the affidavit of a witness of such 
execution or by the certificate of any notary 

                               118
<PAGE>


public or other officer authorized by law to take acknowledgments of deeds, 
certifying that the individual signing such instrument or writing 
acknowledged to him the execution thereof.  Whenever such execution is by an 
officer of a corporation or a member of a partnership on behalf of such 
corporation or partnership, such certificate or affidavit shall also 
constitute sufficient proof of his authority.

     (c)  The ownership of Certificates shall be proved by the Register.

     (d)  Any request, demand, authorization, direction, notice, consent, 
waiver or other action by the Holder of any Certificate shall bind the Holder 
of every Certificate issued upon the registration of transfer thereof or in 
exchange therefor or in lieu thereof, in respect of anything done, omitted or 
suffered to be done by the Trustee or the Trust in reliance thereon, whether 
or not notation of such action is made upon such Certificates.

     Section 11.4.  Notices, etc., to Trustee.  Any request, demand, 
authorization, direction, notice, consent, waiver or act of the Holders or 
other documents provided or permitted by this Agreement to be made upon, 
given or furnished to, or filed with the Trustee by any Holder, the 
Certificate Insurer or by the Sponsor shall be sufficient for every purpose 
hereunder if made, given, furnished or filed in writing to or with and 
received by the Trustee at its corporate trust office as set forth in Section 
2.2 hereof.

     Section 11.5.  Notices and Reports to Holders; Waiver of Notices.  Where 
this Agreement provides for notice to Holders of any event or the mailing of 
any report to Holders, such notice or report shall be sufficiently given 
(unless otherwise herein expressly provided) if mailed, first-class postage 
prepaid, to each Holder affected by such event or to whom such report is 
required to be mailed, at the address of such Holder as it appears on the 
Register, not later than the latest date, and not earlier than the earliest 
date, prescribed for the giving of such notice or the mailing of such report. 
 In any case where a notice or report to Holders is mailed in the manner 
provided above, neither the failure to mail such notice or report nor any 
defect in any notice or report so mailed to any particular Holder shall 
affect the sufficiency of such notice or report with respect to other 
Holders, and any notice or report that is mailed in the manner herein 
provided shall be conclusively presumed to have been duly given or provided.

     Where this Agreement provides for notice in any manner, such notice may 
be waived in writing by any Person entitled to receive such notice, either 
before or after the event, and such waiver shall be the equivalent of such 
notice.  Waivers of notice by Holders shall be filed with the Trustee, but 
such filing shall not be a condition precedent to the validity of any action 
taken in reliance upon such waiver.

     In case, by reason of the suspension of regular mail service as a result 
of a strike, work stoppage or similar activity, it shall be impractical to 
mail notice of any event to Holders when such notice is required to be given 
pursuant to any provision of this Agreement, then any manner of giving such 
notice as shall be satisfactory to the Trustee shall be deemed to be a 
sufficient giving of such notice.

                               119
<PAGE>

     Where this Agreement provides for notice to any rating agency that rated 
any Certificates, failure to give such notice shall not affect any other 
rights or obligations created hereunder.

     Section 11.6.  Rules by Trustee and Sponsor.  The Trustee may make 
reasonable rules for any meeting of Holders.  The Sponsor may make reasonable 
rules and set reasonable requirements for its functions.

     Section 11.7.  Successors and Assigns.  All covenants and agreements in 
this Agreement by any party hereto shall bind its successors and assigns, 
whether so expressed or not.

     Section 11.8.  Severability.  In case any provision in this Agreement or 
in the Certificates shall be invalid, illegal or unenforceable, the validity, 
legality and enforceability of the remaining provisions shall not in any way 
be affected or impaired thereby.

     Section 11.9.  Benefits of Agreement.  Nothing in this Agreement or in 
the Certificates, expressed or implied, shall give to any Person, other than 
the Holders, the Certificate Insurer and the parties hereto and their 
successors hereunder, any benefit or any legal or equitable right, remedy or 
claim under this Agreement.

     Section 11.10.  Legal Holidays.  In any case where the date of any 
Remittance Date, any Payment Date, any other date on which any distribution 
to any Holder is proposed to be paid, or any date on which a notice is 
required to be sent to any Person pursuant to the terms of this Agreement 
shall not be a Business Day, then (notwithstanding any other provision of the 
Certificates or this Agreement) payment or mailing need not be made on such 
date, but may be made on the next succeeding Business Day with the same force 
and effect as if made or mailed on the nominal date of any such Remittance 
Date, such Payment Date, or such other date for the payment of any 
distribution to any Holder or the mailing of such notice, as the case may be, 
and no interest shall accrue for the period from and after any such nominal 
date, provided such payment is made in full on such next succeeding Business 
Day.

     Section 11.11.  Governing Law.  In view of the fact that Holders are 
expected to reside in many states and outside the United States and the 
desire to establish with certainty that this Agreement will be governed by 
and construed and interpreted in accordance with the law of a state having a 
well-developed body of commercial and financial law relevant to transactions 
of the type contemplated herein, this Agreement and each Certificate shall be 
construed in accordance with and governed by the laws of the State of New 
York applicable to agreements made and to be performed therein.

     Section 11.12.  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 11.13.  Usury.  The amount of interest payable or paid on any 
Certificate under the terms of this Agreement shall be limited to an amount 
that shall not exceed the maximum 

                               120
<PAGE>

nonusurious rate of interest allowed by the applicable laws of the State of 
New York or any applicable law of the United States permitting a higher 
maximum nonusurious rate that preempts such applicable New York laws that 
could lawfully be contracted for, charged or received (the "Highest Lawful 
Rate").  In the event any payment of interest on any Certificate exceeds the 
Highest Lawful Rate, the Trust stipulates that such excess amount will be 
deemed to have been paid to the Holder of such Certificate as a result of an 
error and the Holder receiving such excess payment shall promptly, upon 
discovery of such error or upon notice thereof from the Trustee on behalf of 
the Trust, refund the amount of such excess or, at the option of such Holder, 
apply the excess to the payment of principal of such Certificate, if any, 
remaining unpaid.  In addition, all sums paid or agreed to be paid to the 
Trustee for the benefit of Holders of Certificates for the use, forbearance 
or detention of money shall, to the extent permitted by applicable law, be 
amortized, prorated, allocated and spread throughout the full term of such 
Certificates.

     Section 11.14.  Amendment.

     (a)  The Trustee, the Sponsor and the Servicer, may at any time and from 
time to time, with the prior written approval of the Certificate Insurer but 
without the giving of notice to or the receipt of the consent of the Holders, 
amend this Agreement, and the Trustee shall consent to such amendment, for 
the purpose of (i) curing any ambiguity, or correcting or supplementing any 
provision hereof that may be inconsistent with any other provision hereof, or 
to add provisions hereto that are not inconsistent with the provisions 
hereof, (ii) upon receipt of an opinion of counsel, the cost of which shall 
be paid by the Servicer, experienced in federal income tax matters to the 
effect that no entity-level tax will be imposed on the Trust or upon the 
transferor of a Residual Certificate as a result of the ownership of any 
Residual Certificate by a Disqualified Organization, removing the restriction 
on transfer set forth in Section 5.8(b) hereof or (iii) complying with the 
requirements of the Code and the regulations proposed or promulgated 
thereunder; provided, however, that any such action shall not, as evidenced 
by an opinion of counsel delivered to the Trustee, materially and adversely 
affect the interests of any Holder (without its written consent).

     (b)  The Trustee, the Sponsor and the Servicer may, at any time and from 
time to time, with the prior written approval of the Certificate Insurer but 
without the giving of notice to or the receipt of the consent of the Holders, 
amend this Agreement, and the Trustee is hereby authorized to accept and 
execute such amendment, for the purpose of changing the definition of 
"Specified Subordinated Amount".

     (c)  This Agreement may also be amended by the Trustee, the Sponsor, and 
the Servicer at any time and from time to time, with the prior written 
approval of the Certificate Insurer and not less than a majority of the 
Percentage Interest represented by each affected Class of Certificates then 
Outstanding, for the purpose of adding any provisions or changing in any 
manner or eliminating any of the provisions of this Agreement or of modifying 
in any manner the rights of the Holders hereunder; provided, however, that no 
such amendment shall (i) change in any manner the amount of, or change the 
timing of, payments that are required to be distributed to any Holder without 
the consent of the Holder of such Certificate or (ii) reduce the aforesaid 
percentages of Percentage 

                               121
<PAGE>

Interests that are required to consent to any such amendments, without the 
consent of the Holders of all Certificates of the Class or Classes affected 
then Outstanding.

     (d)  Each proposed amendment to this Agreement shall be accompanied by 
an opinion of counsel nationally recognized in federal income tax matters 
addressed to the Trustee and to the Certificate Insurer to the effect that 
such amendment would not adversely affect the status of the Lower-Tier REMIC 
or the Upper-Tier REMIC as a REMIC.

     (e)  The Sponsor shall provide the Certificate Insurer, the Holders, 
Moody's and S&P with copies of any amendments to this Agreement, together 
with copies of any opinions or other documents or instruments executed in 
connection therewith.

     (f)  The Trustee shall not be required to enter into any amendment that 
affects its rights or obligations hereunder.

     Section 11.15.  REMIC Status; Taxes.

     (a)  The Tax Matters Person, at its own expense, shall prepare and file 
or cause to be filed with the Internal Revenue Service Federal tax or 
information returns with respect to each of the Lower-Tier REMIC and the 
Upper-Tier REMIC and the Certificates containing such information and at the 
times and in such manner as may be required by the Code or applicable 
Treasury regulations, and shall furnish to Holders such statements or 
information at the times and in such manner as may be required thereby.  For 
this purpose, the Tax Matters Person may, but need not, rely on any proposed 
regulations of the United States Department of the Treasury.  The Tax Matters 
Person shall indicate the election to treat each of the Lower-Tier REMIC and 
the Upper-Tier REMIC as a REMIC (which election shall apply to the taxable 
period ending on the first December 31 to occur after the Startup Day and 
each calendar year thereafter) in such manner as the Code or applicable 
Treasury regulations may prescribe. The Trustee, as Tax Matters Person 
appointed pursuant to Section 11.17 hereof shall sign all tax information 
returns filed pursuant to this Section unless applicable law requires 
otherwise.  The Tax Matters Person shall provide information necessary for 
the computation of tax imposed on the transfer of a Residual Certificate to a 
Disqualified Organization, or an agent of a Disqualified Organization, or a 
pass-through entity in which a Disqualified Organization is the record holder 
of an interest. The Tax Matters Person shall provide the Trustee with copies 
of any Federal tax or information returns filed, or caused to be filed, by 
the Tax Matters Person with respect to each of the Lower-Tier REMIC and the 
Upper-Tier REMIC or the Certificates.

     (b)  The Tax Matters Person, at its own expense, shall timely file all 
reports required to be filed by the Trust and each of the Lower-Tier REMIC 
and the Upper-Tier REMIC with any federal, state or local governmental 
authority having jurisdiction over the Trust, including other reports that 
must be filed with the Holders, such as the Internal Revenue Service's Form 
1066 and Schedule Q and the form required under Section 6050K of the Code, if 
applicable to REMICs.  Furthermore, the Tax Matters Person shall report to 
Holders, if required, with respect to the allocation of expenses pursuant to 
Section 212 of the Code in accordance with the specific 

                               122
<PAGE>

instructions to the Tax Matters Person by the Sponsor with respect to such 
allocation of expenses.  The Tax Matters Person shall collect any forms or 
reports from the Holders determined by the Sponsor to be required under 
applicable federal, state and local tax laws.

     (c)  The Tax Matters Person, at its own expense, shall provide to the 
Internal Revenue Service and to persons described in Section 860E(e)(3) and 
(6) of the Code the information described in Treasury Regulation Section 
1.860D-1(b)(5)(ii), or any successor regulation thereto.  Such information 
will be provided in the manner described in Treasury Regulation Section 
1.860E(2)(a)(5), or any successor regulation thereto.

     (d)  The Sponsor covenants and agrees that within ten Business Days 
after the Startup Day it shall provide to the Trustee any information 
necessary to enable the Trustee to meet its obligations under subsections (b) 
and (c) above.

     (e)  The Trustee, the Sponsor and the Servicer each covenants and agrees 
for the benefit of the Holders (i) to take no action that would result in the 
termination of "REMIC" status for the Upper-Tier REMIC and the Lower-Tier 
REMIC, (ii) not to engage in any "prohibited transaction", as such term is 
defined in Section 860F(a)(2) of the Code and (iii) not to engage in any 
other action that may result in the imposition on the Upper-Tier REMIC or the 
Lower-Tier REMIC of any other taxes under the Code.

     (f)  Each of the Lower-Tier REMIC and the Upper-Tier REMIC shall, for 
federal income tax purposes, maintain books on a calendar year basis and 
report income on an accrual basis.

     (g)  Except as otherwise permitted by Section 7.6(b), no Eligible 
Investment shall be sold prior to its stated maturity (unless sold pursuant 
to a plan of liquidation in accordance with Article IX hereof).

     (h)  Neither the Sponsor nor the Trustee shall enter into any 
arrangement by which the Trustee will receive a fee or other compensation for 
services rendered pursuant to this Agreement, which fee or other compensation 
is paid from the Trust Estate, other than as expressly contemplated by this 
Agreement.

     (i)  Notwithstanding the foregoing clauses (g) and (h), the Trustee or 
the Sponsor may engage in any of the transactions prohibited by such clauses, 
provided that the Trustee shall have received (not at the expense of the 
Trust or the Trustee) an opinion of counsel experienced in federal income tax 
matters to the effect that such transaction does not result in a tax imposed 
on the Trust or cause a termination of REMIC status for the Upper-Tier REMIC 
or the Lower-Tier REMIC; provided, however, that such transaction is 
otherwise permitted under this Agreement.

                               123
<PAGE>

     Section 11.16.  Additional Limitation on Action and Imposition of Tax.

     (a)  Any provision of this Agreement to the contrary notwithstanding, 
the Trustee shall not, without having obtained (not at the expense of the 
Trust or the Trustee) an opinion of counsel experienced in federal income tax 
matters to the effect that such transaction does not result in a tax imposed 
on the Trust or cause a termination of REMIC status for the Upper-Tier REMIC 
or the Lower-Tier REMIC, (i) sell any assets in the Trust Estate, (ii) accept 
any contribution of assets after the Startup Day or (iii) agree to any 
amendment of this Agreement under Section 11.14 hereof.

     (b)  In the event that any tax is imposed on "prohibited transactions" 
of the Lower-Tier REMIC or Upper-Tier REMIC as defined in Section 860F(a)(2) 
of the Code, on the "net income from foreclosure property" as defined in 
Section 860G(c) of the Code, on any contribution to the Lower-Tier REMIC or 
Upper-Tier REMIC after the Startup Day pursuant to Section 860G(d) of the 
Code, or any other tax is imposed, such tax shall be paid by (i) the Trustee, 
if such tax arises out of or results from a material breach by the Trustee of 
any of its obligations under this Agreement, (ii) 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 otherwise (iii) the Holders of the Class 
B Certificates in proportion to their Percentage Interests. To the extent 
such tax is chargeable against the Holders of the Class B Certificates, 
notwithstanding anything to the contrary contained herein, the Trustee is 
hereby authorized to retain from amounts otherwise distributable to the 
Holders of the Class B Certificates on any Payment 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 agrees to first seek indemnification for any such tax payment from 
any indemnifying parties before reimbursing itself from amounts otherwise 
distributable to the Holders of the Class B Certificates.

     Section 11.17.  Appointment of Tax Matters Person.  A Person (a "Tax 
Matters Person") will be appointed for each of the Upper-Tier REMIC and the 
Lower-Tier REMIC for all purposes of the Code to perform, or cause to be 
performed, without any right of reimbursement, such duties and take, or cause 
to be taken, such actions as are required to be performed or taken by such 
Person under the Code, including, but not limited to, the representation of 
each of the Upper-Tier REMIC and the Lower-Tier REMIC in any tax audit 
(including any administrative or judicial proceedings with respect thereto 
that involve the Internal Revenue Service or state tax authorities).  The 
Holders of the Class RL and Class RU Certificates hereby designate the 
Trustee, acting as their respective agent, to be the Tax Matters Person for 
the Lower-Tier REMIC and the Upper-Tier REMIC

     Section 11.18.  The Certificate Insurer.  The Certificate Insurer is a 
third-party beneficiary of this Agreement.  Any right conferred to the 
Certificate Insurer shall be suspended during occurrence and continuance of a 
Certificate Insurer Default.  During any period of suspension the Certificate 
Insurer's rights hereunder shall vest in the Holders of the Class A 
Certificates and shall be exercisable by the Holders of at least a majority 
in Percentage Interest of the Class A Certificates then Outstanding or if 
there are no Class A Certificates then Outstanding, by such Percentage 
Interest represented by the Class B Certificates then Outstanding.  At such 
time as the Class A Certificates are no longer Outstanding hereunder and the 
Certificate Insurer has been reimbursed for 

                               124
<PAGE>

all Insured Payments to which it is entitled hereunder, the Certificate 
Insurer's rights hereunder shall terminate.

     Section 11.19.  Notices.  All notices hereunder shall be given as 
follows, until any superseding instructions are given to all other Persons 
listed below:

     Trustee:       Norwest Bank Minnesota, National Association
                      Sixth Street & Marquette Avenue
                      Minneapolis, Minnesota  55479-0070
                      Attention:   Corporate Trust Services
                              Asset-Backed Administration
                      Re:   EquiVantage Home Equity Loan Trust 
                              1997-4
                      Tel:  (612) 667-7167
                      Fax:  (612) 667-3539

               with a copy to:

                    Norwest Bank Minnesota, National Association
                      11000 Broken Land Parkway
                      Columbia, Maryland  21044
                      Attention:   Corporate Trust Services
                      Re:   EquiVantage Home Equity Loan Trust 
                              1997-4
                      Tel:  (410) 884-2000
                      Fax:  (410) 884-2363

     Sponsor:       EquiVantage Acceptance Corp.
                      13111 Northwest Freeway, Suite 301
                      Houston, Texas  77040
                      Attention:  Chief Financial Officer
                      Tel:  (713) 895-1957
                      Fax:  (713) 895-1999

               with a copy to the attention of the General  
               Counsel at the same address

     Servicer:      EquiVantage Inc.
                      13111 Northwest Freeway, Suite 300
                      Houston, Texas  77040
                      Attention:  Chief Financial Officer
                      Tel:  (713) 895-1900
                      Fax:  (713) 895-3870

               with a copy to the attention of the General  
          Counsel at the same address

                               125
<PAGE>



     Certificate Insurer:     Financial Guaranty Insurance Company
                              115 Broadway
                               New York, New York  10006
                               Attention:  Research and Risk
                                           Management Department
                               Re:  EquiVantage Home Equity Loan 
                               Trust 1997-4
                               Tel:  (212) 312-3000
                               Fax:  (212) 312-3093

     Moody's:                 Moody's Investors Service
                                99 Church Street
                                New York, New York  10007
                                Attention:  The Mortgage   
                                Monitoring Department

     S&P:                     Standard & Poor's Ratings Services
                                26 Broadway, 15th Floor
                                New York, New York  10004
                                Attention:  Surveillance Dept. 

     Representative:          Prudential Securities Incorporated
                                One New York Plaza
                                New York, New York  10292
                                Attention:  Asset Backed       
                                Securities Group

                               126

<PAGE>
 
     IN WITNESS WHEREOF, the Sponsor, the Servicer and the Trustee have 
caused this Pooling and Servicing Agreement to be duly executed by their 
respective officers thereunto duly authorized, all as of the day and year 
first above written.

                         EQUIVANTAGE ACCEPTANCE CORP.,
                           as Sponsor



                         By:  /s/ Elizabeth Folk            
                              ------------------------------
                                 Name:  Elizabeth Folk
                                 Title: Senior Vice President


                         EQUIVANTAGE INC.,
                           as Servicer



                         By:  /s/ Carolyn B. Andrew         
                              --------------------------------
                                 Name:  Carolyn B. Andrew
                                 Title: Senior Vice President


                         NORWEST BANK MINNESOTA,
                           NATIONAL ASSOCIATION,
                               as Trustee

                         By:  /s/ Randall S. Reider         
                              ----------------------------
                                 Name:  Randall S. Reider
                                 Title: Officer


                                     127
<PAGE>


                                   SCHEDULE I

                           SCHEDULE OF MORTGAGE LOANS


                     [Omitted from this filing on Form 8-K]




                                        
<PAGE>

                                                           
                                                           EXHIBIT A-1

                                     FORM OF
                    EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-4
                   HOME EQUITY LOAN ASSET-BACKED CERTIFICATE 
                     CLASS A-1 ADJUSTABLE RATE CERTIFICATES
                     (Adjustable Rate Class A-1 Certificate)

              Representing Certain Interests Relating to a Pool of
         Mortgage Loans in the EquiVantage Home Equity Loan Trust 1997-4
       formed by EquiVantage Acceptance Corp., as Sponsor, and Serviced by
                                 EquiVantage Inc.

    Unless this certificate is presented by an authorized representative of 
The Depository Trust Company, a New York corporation ("DTC"), to Issuer 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 holder hereof, Cede & Co., has an interest herein.

    (This certificate does not represent an interest in, or an obligation of, 
nor are the underlying Mortgage Loans insured or guaranteed by, EquiVantage 
Acceptance Corp., EquiVantage Inc., any Originator or any of their 
subsidiaries and affiliates.  This certificate represents a fractional 
ownership interest in the Class A-1 Certificates described herein, moneys in 
certain Accounts created pursuant to the Pooling and Servicing Agreement and 
certain other rights relating thereto and is payable only from amounts 
received by the Trustee (i) relating to the Mortgage Loans held by the Trust, 
(ii) moneys held in such Accounts and (iii) pursuant to the Certificate 
Insurance Policy.)

No.:  A-1-1                  December 15, 1997          29476Y BF 5
                             _________________          ___________
                                    Date                   CUSIP


   $29,380,000.00                            November 25, 2012       
_________________________              ____________________________
Original Principal Amount              Final Scheduled Payment Date

                             CEDE & CO.    
                          _________________
                          Registered Holder


                                      A-1-1
<PAGE>
 
    The registered Holder named above is the registered Holder of a 
fractional interest in (i) a pool of fixed rate and adjustable rate, 
closed-end mortgage loans (the "Mortgage Loans") that will be formed by 
EquiVantage Acceptance Corp. ("EquiVantage" or the "Sponsor"), a Delaware 
corporation, and sold by the Sponsor to Norwest Bank Minnesota, National 
Association, a national banking association, as trustee (the "Trustee") on 
behalf of EquiVantage Home Equity Loan Trust 1997-4 (the "Trust") pursuant to 
that certain Pooling and Servicing Agreement dated as of December 1, 1997 
(the "Pooling and Servicing Agreement") by and among the Sponsor, the Trustee 
and EquiVantage Inc., as Servicer (the "Servicer"), (ii) such amounts, 
including Eligible Investments and the proceeds of payments under the 
Certificate Insurance Policy, as from time to time may be held in the related 
Accounts (except as otherwise provided in the Pooling and Servicing 
Agreement), each created pursuant to the Pooling and Servicing Agreement, 
(iii) any Property, the ownership of which has been effected in the name of 
the Servicer on behalf of the Trust as a result of foreclosure or acceptance 
by the Servicer of a deed in lieu of foreclosure and that has not been 
withdrawn from the Trust Estate, (iv) any Insurance Policies and any rights 
of the Sponsor in any Insurance Policies and (v) Net Liquidation Proceeds.

    The Original Principal Amount set forth above is equal to the product of 
(i) the Percentage Interest represented by this Certificate and (ii) the 
aggregate original principal amount of the Class A-1 Certificates on December 
15, 1997 (the "Startup Date"), which aggregate amount as of December 15, 1997 
was $29,380,000 (the "Original Principal Amount").  The Holder hereof is 
entitled to principal payments on each Payment Date, as hereinafter 
described, which will fully amortize such Original Principal Amount over the 
period from the date of initial delivery hereof to the final Payment Date of 
the Class A-1 Certificates.  Therefore, the actual outstanding principal 
amount of this Certificate, on any date subsequent to January 26, 1998 (the 
first Payment Date) will be less than the Original Principal Amount set forth 
above.

    Upon receiving the final distribution hereon, the Holder hereof is 
required to send this Certificate to the Trustee.  The Pooling and Servicing 
Agreement provides that, in any event, upon the making of the final 
distribution due on this Certificate, this Certificate shall be deemed 
canceled for all purposes under the Pooling and Servicing Agreement.

    SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A 
BENEFICIAL INTEREST IN A CLASS OF "REGULAR INTERESTS" IN A "REAL ESTATE 
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, 
RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL REVENUE CODE OF 1986, 
AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE 
CODE.

    THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING 
REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF ANY PERSON IS 
REPRESENTED HEREBY.

                                      A-1-2
<PAGE>



    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

    This Certificate is one of a Class of duly-authorized Certificates 
designated as EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan 
Asset-Backed Certificates, Class A-1 Adjustable Rate Certificates (the "Class 
A-1 Certificates") and issued under and subject to the terms, provisions and 
conditions of the Pooling and Servicing Agreement, to which Pooling and 
Servicing Agreement the Holder of this Certificate by virtue of acceptance 
hereof assents and by which such Holder is bound.  Also issued under the 
Pooling and Servicing Agreement are the Class A-2 Certificates, Class A-3 
Certificates, Class A-4 Certificates, Class A-5 Certificates, Class B 
Certificates and the Residual Certificates; all such Certificates are 
collectively referred to herein as the "Certificates."

    Terms capitalized herein and not otherwise defined herein shall have the 
respective meanings set forth in the Pooling and Servicing Agreement.

    On the 25th day of each month or, if such day is not a Business Day, then 
the next succeeding Business Day (each such day being a "Payment Date") 
commencing January 26, 1998, the Holders of the Class A-1 Certificates as of 
the close of business on the last business day of the calendar month 
immediately preceding the calendar month in which such Payment Date occurs 
(the "Record Date") will be entitled to receive the Class A Distribution 
Amount with respect to the Class A-1 Certificate relating to such Payment 
Date.  Distributions will be made in immediately available funds to such 
Holders, by wire transfer or otherwise, to the account of an Holder at a 
domestic bank or other entity having appropriate facilities therefor, if such 
Holder has so notified the Trustee at least five business days prior to the 
related record date, or by check mailed to the address of the person entitled 
thereto as it appears on the Register.

    Each Holder of Record of a Class A-1 Certificate will be entitled to 
receive such Holder's Percentage Interest in the amounts distributed on such 
Payment Date to the Holders of the Class A-1 Certificates.  The Percentage 
Interest of each Class A-1 Certificate as of any date of determination will 
be equal to the percentage obtained by dividing the Original Principal Amount 
set forth on such Class A-1 Certificate by $29,380,000.

    Pursuant to the Certificate Insurance Policy, the Certificate Insurer is 
required, to the extent of any insufficiency in Available Funds, to make 
Insured Payments available to the Trustee necessary to distribute the amount 
of the Insured Distribution Amount payable with respect to the Class A-1 
Certificates on each Payment Date.

    Upon receipt of amounts under the Certificate Insurance Policy on behalf 
of the Holders of the Class A-1 Certificates, the Trustee shall distribute in 
accordance with the Pooling and Servicing Agreement to the Holders of the 
Class A-1 Certificates any portion thereof to which such Holders may be 
entitled.

                                      A-1-3
<PAGE>


    The Trustee is required to duly and punctually pay distributions with 
respect to this Certificate in accordance with the terms hereof and the 
Pooling and Servicing Agreement.  Amounts properly withheld under the Code or 
applicable to any Holder shall be considered as having been paid by the 
Trustee to such Holder for all purposes of the Pooling and Servicing 
Agreement.

    The Mortgage Loans will be serviced by the Servicer pursuant to the 
Pooling and Servicing Agreement.  The Pooling and Servicing Agreement permits 
the Servicer to enter into Sub-Servicing Agreements with certain institutions 
eligible for appointment as Sub-Servicers for the servicing and 
administration of certain Mortgage Loans.  No appointment of any Sub-Servicer 
shall release the Servicer from any of its obligations under the Pooling and 
Servicing Agreement.

    This Certificate does not represent a deposit or other obligation of, or 
an interest in, nor are the underlying Mortgage Loans insured or guaranteed 
by, EquiVantage Acceptance Corp., EquiVantage Inc., any Originator or any of 
their subsidiaries and affiliates.  Neither this Certificate nor the 
underlying Mortgage Loans are insured or guaranteed by any governmental 
agency or instrumentality.  This Certificate is limited in right of payment 
to certain collections and recoveries and amounts on deposit in the Accounts 
(except as otherwise provided in the Pooling and Servicing Agreement) and 
payments received by the Trustee pursuant to the Certificate Insurance 
Policy, all as more specifically set forth hereinabove and in the Pooling and 
Servicing Agreement.

    No Holder shall have any right to institute any proceeding, judicial or 
otherwise, with respect to the Pooling and Servicing Agreement, or for the 
appointment of a receiver or trustee, or for any other remedy under the 
Pooling and Servicing Agreement except in compliance with the terms hereof.

    Notwithstanding any other provisions in the Pooling and Servicing 
Agreement, the Holder of any Certificate shall have the right, which is 
absolute and unconditional, to receive distributions to the extent provided 
in the Pooling and Servicing Agreement with respect to such Certificate or to 
institute suit for the enforcement of any such distribution, and such right 
shall not be impaired without the consent of such Holder.

    The Pooling and Servicing Agreement additionally provides that (i) the 
Holders of the Class RL Certificates or, if such Holders decline to exercise, 
the Servicer or, if the Servicer declines to exercise, the Certificate 
Insurer, may, at their respective options, purchase from the Trust all (but 
not fewer than all) remaining Mortgage Loans and other property then 
constituting the Trust Estate, and thereby effect early retirement of the 
Class A-1 Certificates, on any Remittance Date when the aggregate outstanding 
Loan Balances of the Mortgage Loans in the Trust Estate is 10% or less of the 
sum of the original aggregate Loan Balance of the Mortgage Loans in the Trust 
Estate as of the Cut-Off Date and (ii) under certain circumstances relating 
to the qualification of the Lower-Tier REMIC or Upper-Tier REMIC as a REMIC 
under the Code, the Mortgage Loans may be sold, thereby affecting the early 
retirement of the Class A-1 Certificates.

    The Trustee shall give written notice of termination of the Pooling and 
Servicing Agreement to each Holder in the manner set forth therein.

                                      A-1-4
<PAGE>


    The Majority Holders, upon compliance with the requirements set forth in 
the Pooling and Servicing Agreement, have the right, with the consent of the 
Certificate Insurer, to exercise any trust or power set forth in the Pooling 
and Servicing Agreement with respect to the Certificates or the Trust Estate.

    As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth and referred to on the face hereof, the 
transfer of this Certificate is registrable in the Register upon surrender of 
this Certificate for registration of transfer at the office designated as the 
location of the Register, and thereupon one or more new Certificates of like 
Class, tenor and a like Percentage Interest will be issued to the designated 
transferee or transferees.

    The Trustee is required to furnish certain information on each Payment 
Date to the Holder of this Certificate, as more fully described in the 
Pooling and Servicing Agreement.

    The Class A-1 Certificates are issuable only as registered Certificates 
in denominations of $1,000 original principal amount and integral multiples 
of $1,000.  As provided in the Pooling and Servicing Agreement and subject to 
certain limitations therein set forth, Class A-1 Certificates are 
exchangeable for new Class A-1 Certificates of authorized denominations 
evidencing the same aggregate principal amount.

    The Trustee and any agent of the Trustee may treat the Person in whose 
name this Certificate is registered as the holder hereof for all purposes, 
and neither the Trustee or any such agent shall be affected by notice to the 
contrary.

                                      A-1-5
<PAGE>


    IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed on behalf of the Trust.

                             EQUIVANTAGE HOME EQUITY
                               LOAN TRUST 1997-4

                             By:  NORWEST BANK MINNESOTA,
                                    NATIONAL ASSOCIATION, as Trustee



                             By:                                
                                ________________________________
                                Name:   
                                Title:  
                                       


Trustee Authentication

NORWEST BANK MINNESOTA,
  NATIONAL ASSOCIATION, as Trustee



By:                               
   ____________________________
   Name:   
   Title: 


Dated:  December 15, 1997

                                        


                                      A-1-6
<PAGE>

                                                                    
                                                         EXHIBIT A-2

                                     FORM OF
                    EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-4
                   HOME EQUITY LOAN ASSET-BACKED CERTIFICATE 
                        CLASS A-2 FIXED RATE CERTIFICATES
                         (6.640% Class A-2 Certificate)

              Representing Certain Interests Relating to a Pool of
         Mortgage Loans in the EquiVantage Home Equity Loan Trust 1997-4
      formed by EquiVantage Acceptance Corp., as Sponsor, and Serviced by 
                              EquiVantage Inc.

    Unless this certificate is presented by an authorized representative of 
The Depository Trust Company, a New York corporation ("DTC"), to Issuer 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 holder hereof, Cede & Co., has an interest herein.

    (This certificate does not represent an interest in, or an obligation of, 
nor are the underlying Mortgage Loans insured or guaranteed by, EquiVantage 
Acceptance Corp., EquiVantage Inc., any Originator or any of their 
subsidiaries and affiliates.  This certificate represents a fractional 
ownership interest in the Class A-2 Certificates described herein, moneys in 
certain Accounts created pursuant to the Pooling and Servicing Agreement and 
certain other rights relating thereto and is payable only from amounts 
received by the Trustee (i) relating to the Mortgage Loans held by the Trust, 
(ii) moneys held in such Accounts and (iii) pursuant to the Certificate 
Insurance Policy.)

No.:  A-2-1              December 15, 1997             29476Y BG 3
                         _________________             ___________
                               Date                       CUSIP


   $21,000,000.00                              July 25, 2019            
_________________________              ____________________________
Original Principal Amount              Final Scheduled Payment Date

                             CEDE & CO.    
                          _________________
                          Registered Holder



                                      A-2-1
<PAGE>
 
    The registered Holder named above is the registered Holder of a 
fractional interest in (i) a pool of fixed rate and adjustable rate, 
closed-end mortgage loans (the "Mortgage Loans") that will be formed by 
EquiVantage Acceptance Corp. ("EquiVantage" or the "Sponsor"), a Delaware 
corporation, and sold by the Sponsor to Norwest Bank Minnesota, National 
Association, a national banking association, as trustee (the "Trustee") on 
behalf of EquiVantage Home Equity Loan Trust 1997-4 (the "Trust") pursuant to 
that certain Pooling and Servicing Agreement dated as of December 1, 1997 
(the "Pooling and Servicing Agreement") by and among the Sponsor, the Trustee 
and EquiVantage Inc., as Servicer (the "Servicer"), (ii) such amounts, 
including Eligible Investments and the proceeds of payments under the 
Certificate Insurance Policy, as from time to time may be held in the related 
Accounts (except as otherwise provided in the Pooling and Servicing 
Agreement), each created pursuant to the Pooling and Servicing Agreement, 
(iii) any Property, the ownership of which has been effected in the name of 
the Servicer on behalf of the Trust as a result of foreclosure or acceptance 
by the Servicer of a deed in lieu of foreclosure and that has not been 
withdrawn from the Trust Estate, (iv) any Insurance Policies and any rights 
of the Sponsor in any Insurance Policies and (v) Net Liquidation Proceeds.

    The Original Principal Amount set forth above is equal to the product of 
(i) the Percentage Interest represented by this Certificate and (ii) the 
aggregate original principal amount of the Class A-2 Certificates on December 
15, 1997 (the "Startup Date"), which aggregate amount as of December 15, 1997 
was $21,000,000 (the "Original Principal Amount").  The Holder hereof is 
entitled to principal payments on each Payment Date, as hereinafter 
described, which will fully amortize such Original Principal Amount over the 
period from the date of initial delivery hereof to the final Payment Date of 
the Class A-2 Certificates.  Therefore, the actual outstanding principal 
amount of this Certificate, on any date subsequent to January 26, 1998 (the 
first Payment Date) will be less than the Original Principal Amount set forth 
above.

    Upon receiving the final distribution hereon, the Holder hereof is 
required to send this Certificate to the Trustee.  The Pooling and Servicing 
Agreement provides that, in any event, upon the making of the final 
distribution due on this Certificate, this Certificate shall be deemed 
canceled for all purposes under the Pooling and Servicing Agreement.

    SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A 
BENEFICIAL INTEREST IN A CLASS OF "REGULAR INTERESTS" IN A "REAL ESTATE 
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, 
RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL REVENUE CODE OF 1986, 
AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE 
CODE.

    THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING 
REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF ANY PERSON IS 
REPRESENTED HEREBY.

                                      A-2-2
<PAGE>



    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

    This Certificate is one of a Class of duly-authorized Certificates 
designated as EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan 
Asset-Backed Certificates, Class A-2 Fixed Rate Certificates (the "Class A-2 
Certificates") and issued under and subject to the terms, provisions and 
conditions of the Pooling and Servicing Agreement, to which Pooling and 
Servicing Agreement the Holder of this Certificate by virtue of acceptance 
hereof assents and by which such Holder is bound.  Also issued under the 
Pooling and Servicing Agreement are the Class A-1 Certificates, Class A-3 
Certificates, Class A-4 Certificates, Class A-5 Certificates, Class B 
Certificates and the Residual Certificates; all such Certificates are 
collectively referred to herein as the "Certificates."

    Terms capitalized herein and not otherwise defined herein shall have the 
respective meanings set forth in the Pooling and Servicing Agreement.

    On the 25th day of each month or, if such day is not a Business Day, then 
the next succeeding Business Day (each such day being a "Payment Date") 
commencing January 26, 1998, the Holders of the Class A-2 Certificates as of 
the close of business on the last business day of the calendar month 
immediately preceding the calendar month in which such Payment Date occurs 
(the "Record Date") will be entitled to receive the Class A Distribution 
Amount with respect to the Class A-2 Certificate relating to such Payment 
Date.  Distributions will be made in immediately available funds to such 
Holders, by wire transfer or otherwise, to the account of an Holder at a 
domestic bank or other entity having appropriate facilities therefor, if such 
Holder has so notified the Trustee at least five business days prior to the 
related record date, or by check mailed to the address of the person entitled 
thereto as it appears on the Register.

    Each Holder of Record of a Class A-2 Certificate will be entitled to 
receive such Holder's Percentage Interest in the amounts distributed on such 
Payment Date to the Holders of the Class A-2 Certificates.  The Percentage 
Interest of each Class A-2 Certificate as of any date of determination will 
be equal to the percentage obtained by dividing the Original Principal Amount 
set forth on such Class A-2 Certificate by $21,000,000.

    Pursuant to the Certificate Insurance Policy, the Certificate Insurer is 
required, to the extent of any insufficiency in Available Funds, to make 
Insured Payments available to the Trustee necessary to distribute the amount 
of the Insured Distribution Amount payable with respect to the Class A-2 
Certificates on each Payment Date.

    Upon receipt of amounts under the Certificate Insurance Policy on behalf 
of the Holders of the Class A-2 Certificates, the Trustee shall distribute in 
accordance with the Pooling and Servicing Agreement to the Holders of the 
Class A-2 Certificates any portion thereof to which such Holders may be 
entitled.

                                      A-2-3
<PAGE>



    The Trustee is required to duly and punctually pay distributions with 
respect to this Certificate in accordance with the terms hereof and the 
Pooling and Servicing Agreement.  Amounts properly withheld under the Code or 
applicable to any Holder shall be considered as having been paid by the 
Trustee to such Holder for all purposes of the Pooling and Servicing 
Agreement.

    The Mortgage Loans will be serviced by the Servicer pursuant to the 
Pooling and Servicing Agreement.  The Pooling and Servicing Agreement permits 
the Servicer to enter into Sub-Servicing Agreements with certain institutions 
eligible for appointment as Sub-Servicers for the servicing and 
administration of certain Mortgage Loans.  No appointment of any Sub-Servicer 
shall release the Servicer from any of its obligations under the Pooling and 
Servicing Agreement.

    This Certificate does not represent a deposit or other obligation of, or 
an interest in, nor are the underlying Mortgage Loans insured or guaranteed 
by, EquiVantage Acceptance Corp., EquiVantage Inc., any Originator or any of 
their subsidiaries and affiliates.  Neither this Certificate nor the 
underlying Mortgage Loans are insured or guaranteed by any governmental 
agency or instrumentality.  This Certificate is limited in right of payment 
to certain collections and recoveries and amounts on deposit in the Accounts 
(except as otherwise provided in the Pooling and Servicing Agreement) and 
payments received by the Trustee pursuant to the Certificate Insurance 
Policy, all as more specifically set forth hereinabove and in the Pooling and 
Servicing Agreement.

    No Holder shall have any right to institute any proceeding, judicial or 
otherwise, with respect to the Pooling and Servicing Agreement, or for the 
appointment of a receiver or trustee, or for any other remedy under the 
Pooling and Servicing Agreement except in compliance with the terms hereof.

    Notwithstanding any other provisions in the Pooling and Servicing 
Agreement, the Holder of any Certificate shall have the right, which is 
absolute and unconditional, to receive distributions to the extent provided 
in the Pooling and Servicing Agreement with respect to such Certificate or to 
institute suit for the enforcement of any such distribution, and such right 
shall not be impaired without the consent of such Holder.

    The Pooling and Servicing Agreement additionally provides that (i) the 
Holders of the Class RL Certificates or, if such Holders decline to exercise, 
the Servicer or, if the Servicer declines to exercise, the Certificate 
Insurer, may, at their respective options, purchase from the Trust all (but 
not fewer than all) remaining Mortgage Loans and other property then 
constituting the Trust Estate, and thereby effect early retirement of the 
Class A-2 Certificates, on any Remittance Date when the aggregate outstanding 
Loan Balances of the Mortgage Loans in the Trust Estate is 10% or less of the 
sum of the original aggregate Loan Balance of the Mortgage Loans in the Trust 
Estate as of the Cut-Off Date and (ii) under certain circumstances relating 
to the qualification of the Lower-Tier REMIC or Upper-Tier REMIC as a REMIC 
under the Code, the Mortgage Loans may be sold, thereby affecting the early 
retirement of the Class A-2 Certificates.

    The Trustee shall give written notice of termination of the Pooling and 
Servicing Agreement to each Holder in the manner set forth therein.

                                      A-2-4
<PAGE>



    The Majority Holders, upon compliance with the requirements set forth in 
the Pooling and Servicing Agreement, have the right, with the consent of the 
Certificate Insurer, to exercise any trust or power set forth in the Pooling 
and Servicing Agreement with respect to the Certificates or the Trust Estate.

    As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth and referred to on the face hereof, the 
transfer of this Certificate is registrable in the Register upon surrender of 
this Certificate for registration of transfer at the office designated as the 
location of the Register, and thereupon one or more new Certificates of like 
Class, tenor and a like Percentage Interest will be issued to the designated 
transferee or transferees.

    The Trustee is required to furnish certain information on each Payment 
Date to the Holder of this Certificate, as more fully described in the 
Pooling and Servicing Agreement.

    The Class A-2 Certificates are issuable only as registered Certificates 
in denominations of $1,000 original principal amount and integral multiples 
of $1,000.  As provided in the Pooling and Servicing Agreement and subject to 
certain limitations therein set forth, Class A-2 Certificates are 
exchangeable for new Class A-2 Certificates of authorized denominations 
evidencing the same aggregate principal amount.

    The Trustee and any agent of the Trustee may treat the Person in whose 
name this Certificate is registered as the holder hereof for all purposes, 
and neither the Trustee or any such agent shall be affected by notice to the 
contrary.

                                      A-2-5
<PAGE>

    IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed on behalf of the Trust.

                             EQUIVANTAGE HOME EQUITY
                               LOAN TRUST 1997-4

                             By:  NORWEST BANK MINNESOTA,
                                    NATIONAL ASSOCIATION, as Trustee



                             By:                                
                                ________________________________
                                Name:   
                                Title:  
                                        
   

Trustee Authentication

NORWEST BANK MINNESOTA,
  NATIONAL ASSOCIATION, as Trustee



By:                               
   _______________________________
   Name:   
   Title: 


Dated:  December 15, 1997



                                      A-2-6
<PAGE>

                                                                    
                                                           EXHIBIT A-3

                                     FORM OF
                    EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-4
                   HOME EQUITY LOAN ASSET-BACKED CERTIFICATE 
                        CLASS A-3 FIXED RATE CERTIFICATES
                         (7.045%* Class A-3 Certificate)

              Representing Certain Interests Relating to a Pool of
         Mortgage Loans in the EquiVantage Home Equity Loan Trust 1997-4
       formed by EquiVantage Acceptance Corp., as Sponsor, and Serviced by 
                                 EquiVantage Inc.

    Unless this certificate is presented by an authorized representative of 
The Depository Trust Company, a New York corporation ("DTC"), to Issuer 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 holder hereof, Cede & Co., has an interest herein.

    (This certificate does not represent an interest in, or an obligation of, 
nor are the underlying Mortgage Loans insured or guaranteed by, EquiVantage 
Acceptance Corp., EquiVantage Inc., any Originator or any of their 
subsidiaries and affiliates.  This certificate represents a fractional 
ownership interest in the Class A-3 Certificates described herein, moneys in 
certain Accounts created pursuant to the Pooling and Servicing Agreement and 
certain other rights relating thereto and is payable only from amounts 
received by the Trustee (i) relating to the Mortgage Loans held by the Trust, 
(ii) moneys held in such Accounts and (iii) pursuant to the Certificate 
Insurance Policy.)

No.:  A-3-1                  December 15, 1997          29476Y BH 1
                             _________________          ___________
                                   Date                   CUSIP


     $14,000,000.00                             December 25, 2028     
  _________________________                 ____________________________
  Original Principal Amount                 Final Scheduled Payment Date

                             CEDE & CO.    
                          _________________
                          Registered Holder


__________________
*   With respect to any Payment Date that occurs prior to the Step-Up
    Payment Date, 7.045% per annum and, with respect to any Payment Date
    thereafter, 7.545% per annum.

    The registered Holder named above is the registered Holder of a
fractional interest in (i) a pool of fixed rate and adjustable rate,
closed-end mortgage loans (the "Mortgage Loans") that will 

                                      A-3-1
<PAGE>



be formed by EquiVantage Acceptance Corp. ("EquiVantage" or the "Sponsor"), a 
Delaware corporation, and sold by the Sponsor to Norwest Bank Minnesota, 
National Association, a national banking association, as trustee (the 
"Trustee") on behalf of EquiVantage Home Equity Loan Trust 1997-4 (the 
"Trust") pursuant to that certain Pooling and Servicing Agreement dated as of 
December 1, 1997 (the "Pooling and Servicing Agreement") by and among the 
Sponsor, the Trustee and EquiVantage Inc., as Servicer (the "Servicer"), (ii) 
such amounts, including Eligible Investments and the proceeds of payments 
under the Certificate Insurance Policy, as from time to time may be held in 
the related Accounts (except as otherwise provided in the Pooling and 
Servicing Agreement), each created pursuant to the Pooling and Servicing 
Agreement, (iii) any Property, the ownership of which has been effected in 
the name of the Servicer on behalf of the Trust as a result of foreclosure or 
acceptance by the Servicer of a deed in lieu of foreclosure and that has not 
been withdrawn from the Trust Estate, (iv) any Insurance Policies and any 
rights of the Sponsor in any Insurance Policies and (v) Net Liquidation 
Proceeds.

    The Original Principal Amount set forth above is equal to the product of 
(i) the Percentage Interest represented by this Certificate and (ii) the 
aggregate original principal amount of the Class A-3 Certificates on December 
15, 1997 (the "Startup Date"), which aggregate amount as of December 15, 1997 
was $14,000,000 (the "Original Principal Amount").  The Holder hereof is 
entitled to principal payments on each Payment Date, as hereinafter 
described, which will fully amortize such Original Principal Amount over the 
period from the date of initial delivery hereof to the final Payment Date of 
the Class A-3 Certificates.  Therefore, the actual outstanding principal 
amount of this Certificate, on any date subsequent to January 26, 1998 (the 
first Payment Date) will be less than the Original Principal Amount set forth 
above.

    Upon receiving the final distribution hereon, the Holder hereof is 
required to send this Certificate to the Trustee.  The Pooling and Servicing 
Agreement provides that, in any event, upon the making of the final 
distribution due on this Certificate, this Certificate shall be deemed 
canceled for all purposes under the Pooling and Servicing Agreement.

    SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A 
BENEFICIAL INTEREST IN A CLASS OF "REGULAR INTERESTS" IN A "REAL ESTATE 
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, 
RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL REVENUE CODE OF 1986, 
AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE 
CODE.

    THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING 
REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF ANY PERSON IS 
REPRESENTED HEREBY.

    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                                      A-3-2
<PAGE>



    This Certificate is one of a Class of duly-authorized Certificates 
designated as EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan 
Asset-Backed Certificates, Class A-3 Fixed Rate Certificates (the "Class A-3 
Certificates") and issued under and subject to the terms, provisions and 
conditions of the Pooling and Servicing Agreement, to which Pooling and 
Servicing Agreement the Holder of this Certificate by virtue of acceptance 
hereof assents and by which such Holder is bound.  Also issued under the 
Pooling and Servicing Agreement are the Class A-1 Certificates, Class A-2 
Certificates, Class A-4 Certificates, Class A-5 Certificates, Class B 
Certificates and the Residual Certificates; all such Certificates are 
collectively referred to herein as the "Certificates."

    Terms capitalized herein and not otherwise defined herein shall have the 
respective meanings set forth in the Pooling and Servicing Agreement.

    On the 25th day of each month or, if such day is not a Business Day, then 
the next succeeding Business Day (each such day being a "Payment Date") 
commencing January 26, 1998, the Holders of the Class A-3 Certificates as of 
the close of business on the last business day of the calendar month 
immediately preceding the calendar month in which such Payment Date occurs 
(the "Record Date") will be entitled to receive the Class A Distribution 
Amount with respect to the Class A-3 Certificate relating to such Payment 
Date.  Distributions will be made in immediately available funds to such 
Holders, by wire transfer or otherwise, to the account of an Holder at a 
domestic bank or other entity having appropriate facilities therefor, if such 
Holder has so notified the Trustee at least five business days prior to the 
related record date, or by check mailed to the address of the person entitled 
thereto as it appears on the Register.

    Each Holder of Record of a Class A-3 Certificate will be entitled to 
receive such Holder's Percentage Interest in the amounts distributed on such 
Payment Date to the Holders of the Class A-3 Certificates.  The Percentage 
Interest of each Class A-3 Certificate as of any date of determination will 
be equal to the percentage obtained by dividing the Original Principal Amount 
set forth on such Class A-3 Certificate by $14,000,000.

    Pursuant to the Certificate Insurance Policy, the Certificate Insurer is 
required, to the extent of any insufficiency in Available Funds, to make 
Insured Payments available to the Trustee necessary to distribute the amount 
of the Insured Distribution Amount payable with respect to the Class A-3 
Certificates on each Payment Date.

    Upon receipt of amounts under the Certificate Insurance Policy on behalf 
of the Holders of the Class A-3 Certificates, the Trustee shall distribute in 
accordance with the Pooling and Servicing Agreement to the Holders of the 
Class A-3 Certificates any portion thereof to which such Holders may be 
entitled.

    The Trustee is required to duly and punctually pay distributions with 
respect to this Certificate in accordance with the terms hereof and the 
Pooling and Servicing Agreement.  Amounts properly withheld under the Code or 
applicable to any Holder shall be considered as having been paid by the 
Trustee to such Holder for all purposes of the Pooling and Servicing 
Agreement.

                                      A-3-3
<PAGE>


    The Mortgage Loans will be serviced by the Servicer pursuant to the 
Pooling and Servicing Agreement.  The Pooling and Servicing Agreement permits 
the Servicer to enter into Sub-Servicing Agreements with certain institutions 
eligible for appointment as Sub-Servicers for the servicing and 
administration of certain Mortgage Loans.  No appointment of any Sub-Servicer 
shall release the Servicer from any of its obligations under the Pooling and 
Servicing Agreement.

    This Certificate does not represent a deposit or other obligation of, or 
an interest in, nor are the underlying Mortgage Loans insured or guaranteed 
by, EquiVantage Acceptance Corp., EquiVantage Inc., any Originator or any of 
their subsidiaries and affiliates.  Neither this Certificate nor the 
underlying Mortgage Loans are insured or guaranteed by any governmental 
agency or instrumentality.  This Certificate is limited in right of payment 
to certain collections and recoveries and amounts on deposit in the Accounts 
(except as otherwise provided in the Pooling and Servicing Agreement) and 
payments received by the Trustee pursuant to the Certificate Insurance 
Policy, all as more specifically set forth hereinabove and in the Pooling and 
Servicing Agreement.

    No Holder shall have any right to institute any proceeding, judicial or 
otherwise, with respect to the Pooling and Servicing Agreement, or for the 
appointment of a receiver or trustee, or for any other remedy under the 
Pooling and Servicing Agreement except in compliance with the terms hereof.

    Notwithstanding any other provisions in the Pooling and Servicing 
Agreement, the Holder of any Certificate shall have the right, which is 
absolute and unconditional, to receive distributions to the extent provided 
in the Pooling and Servicing Agreement with respect to such Certificate or to 
institute suit for the enforcement of any such distribution, and such right 
shall not be impaired without the consent of such Holder.

    The Pooling and Servicing Agreement additionally provides that (i) the 
Holders of the Class RL Certificates or, if such Holders decline to exercise, 
the Servicer or, if the Servicer declines to exercise, the Certificate 
Insurer, may, at their respective options, purchase from the Trust all (but 
not fewer than all) remaining Mortgage Loans and other property then 
constituting the Trust Estate, and thereby effect early retirement of the 
Class A-3 Certificates, on any Remittance Date when the aggregate outstanding 
Loan Balances of the Mortgage Loans in the Trust Estate is 10% or less of the 
sum of the original aggregate Loan Balance of the Mortgage Loans in the Trust 
Estate as of the Cut-Off Date and (ii) under certain circumstances relating 
to the qualification of the Lower-Tier REMIC or Upper-Tier REMIC as a REMIC 
under the Code, the Mortgage Loans may be sold, thereby affecting the early 
retirement of the Class A-3 Certificates.

    The Trustee shall give written notice of termination of the Pooling and 
Servicing Agreement to each Holder in the manner set forth therein.

    The Majority Holders, upon compliance with the requirements set forth in 
the Pooling and Servicing Agreement, have the right, with the consent of the 
Certificate Insurer, to exercise any trust or power set forth in the Pooling 
and Servicing Agreement with respect to the Certificates or the Trust Estate.

                                      A-3-4
<PAGE>


    As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth and referred to on the face hereof, the 
transfer of this Certificate is registrable in the Register upon surrender of 
this Certificate for registration of transfer at the office designated as the 
location of the Register, and thereupon one or more new Certificates of like 
Class, tenor and a like Percentage Interest will be issued to the designated 
transferee or transferees.

    The Trustee is required to furnish certain information on each Payment 
Date to the Holder of this Certificate, as more fully described in the 
Pooling and Servicing Agreement.

    The Class A-3 Certificates are issuable only as registered Certificates 
in denominations of $1,000 original principal amount and integral multiples 
of $1,000.  As provided in the Pooling and Servicing Agreement and subject to 
certain limitations therein set forth, Class A-3 Certificates are 
exchangeable for new Class A-3 Certificates of authorized denominations 
evidencing the same aggregate principal amount.

    The Trustee and any agent of the Trustee may treat the Person in whose 
name this Certificate is registered as the holder hereof for all purposes, 
and neither the Trustee or any such agent shall be affected by notice to the 
contrary.

                                      A-3-5
<PAGE>

    IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly 
executed on behalf of the Trust.

                             EQUIVANTAGE HOME EQUITY
                               LOAN TRUST 1997-4

                             By:  NORWEST BANK MINNESOTA,
                                    NATIONAL ASSOCIATION, as Trustee



                             By:                                
                                ________________________________
                                Name:   
                                Title:  
                                       


Trustee Authentication

NORWEST BANK MINNESOTA,
  NATIONAL ASSOCIATION, as Trustee



By:                               
   ____________________________
   Name:   
   Title: 


Dated:  December 15, 1997

                                      A-3-6
<PAGE>

                                                                    
                                                           EXHIBIT A-4

                                     FORM OF
                    EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-4
                   HOME EQUITY LOAN ASSET-BACKED CERTIFICATE 
                        CLASS A-4 FIXED RATE CERTIFICATES
                         (6.705%* Class A-4 Certificate)

              Representing Certain Interests Relating to a Pool of
         Mortgage Loans in the EquiVantage Home Equity Loan Trust 1997-4
       formed by EquiVantage Acceptance Corp., as Sponsor, and Serviced by 
                               EquiVantage Inc.

    Unless this certificate is presented by an authorized representative of 
The Depository Trust Company, a New York corporation ("DTC"), to Issuer 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 holder hereof, Cede & Co., has an interest herein.

    (This certificate does not represent an interest in, or an obligation of, 
nor are the underlying Mortgage Loans insured or guaranteed by, EquiVantage 
Acceptance Corp., EquiVantage Inc., any Originator or any of their 
subsidiaries and affiliates.  This certificate represents a fractional 
ownership interest in the Class A-4 Certificates described herein, moneys in 
certain Accounts created pursuant to the Pooling and Servicing Agreement and 
certain other rights relating thereto and is payable only from amounts 
received by the Trustee (i) relating to the Mortgage Loans held by the Trust, 
(ii) moneys held in such Accounts and (iii) pursuant to the Certificate 
Insurance Policy.)

No.:  A-4-1                 December 15, 1997             29476Y BJ 7
                            _________________             ___________
                                 Date                        CUSIP


   $7,000,000.00                            December 25, 2028    
_________________________              ____________________________
Original Principal Amount              Final Scheduled Payment Date

                             CEDE & CO.    
                           _________________
                           Registered Holder


__________________
*   With respect to any Payment Date that occurs prior to the Step-Up
    Payment Date, 6.705% per annum and, with respect to any Payment Date
    thereafter, 7.205% per annum.

    The registered Holder named above is the registered Holder of a 
fractional interest in (i) a pool of fixed rate and adjustable rate, 
closed-end mortgage loans (the "Mortgage Loans") that will 

                                      A-4-1
<PAGE>


be formed by EquiVantage Acceptance Corp. ("EquiVantage" or the "Sponsor"), a 
Delaware corporation, and sold by the Sponsor to Norwest Bank Minnesota, 
National Association, a national banking association, as trustee (the 
"Trustee") on behalf of EquiVantage Home Equity Loan Trust 1997-4 (the 
"Trust") pursuant to that certain Pooling and Servicing Agreement dated as of 
December 1, 1997 (the "Pooling and Servicing Agreement") by and among the 
Sponsor, the Trustee and EquiVantage Inc., as Servicer (the "Servicer"), (ii) 
such amounts, including Eligible Investments and the proceeds of payments 
under the Certificate Insurance Policy, as from time to time may be held in 
the related Accounts (except as otherwise provided in the Pooling and 
Servicing Agreement), each created pursuant to the Pooling and Servicing 
Agreement, (iii) any Property, the ownership of which has been effected in 
the name of the Servicer on behalf of the Trust as a result of foreclosure or 
acceptance by the Servicer of a deed in lieu of foreclosure and that has not 
been withdrawn from the Trust Estate, (iv) any Insurance Policies and any 
rights of the Sponsor in any Insurance Policies and (v) Net Liquidation 
Proceeds.

    The Original Principal Amount set forth above is equal to the product of 
(i) the Percentage Interest represented by this Certificate and (ii) the 
aggregate original principal amount of the Class A-4 Certificates on December 
15, 1997 (the "Startup Date"), which aggregate amount as of December 15, 1997 
was $7,000,000 (the "Original Principal Amount").  The Holder hereof is 
entitled to principal payments on each Payment Date, as hereinafter 
described, which will fully amortize such Original Principal Amount over the 
period from the date of initial delivery hereof to the final Payment Date of 
the Class A-4 Certificates.  Therefore, the actual outstanding principal 
amount of this Certificate, on any date subsequent to January 26, 1998 (the 
first Payment Date) will be less than the Original Principal Amount set forth 
above.

    Upon receiving the final distribution hereon, the Holder hereof is 
required to send this Certificate to the Trustee.  The Pooling and Servicing 
Agreement provides that, in any event, upon the making of the final 
distribution due on this Certificate, this Certificate shall be deemed 
canceled for all purposes under the Pooling and Servicing Agreement.

    SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A 
BENEFICIAL INTEREST IN A CLASS OF "REGULAR INTERESTS" IN A "REAL ESTATE 
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, 
RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL REVENUE CODE OF 1986, 
AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE 
CODE.

    THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING 
REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF ANY PERSON IS 
REPRESENTED HEREBY.

    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                                      A-4-2
<PAGE>


    This Certificate is one of a Class of duly-authorized Certificates 
designated as EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan 
Asset-Backed Certificates, Class A-4 Fixed Rate Certificates (the "Class A-4 
Certificates") and issued under and subject to the terms, provisions and 
conditions of the Pooling and Servicing Agreement, to which Pooling and 
Servicing Agreement the Holder of this Certificate by virtue of acceptance 
hereof assents and by which such Holder is bound.  Also issued under the 
Pooling and Servicing Agreement are the Class A-1 Certificates, Class A-2 
Certificates, Class A-3 Certificates, Class A-5 Certificates, Class B 
Certificates and the Residual Certificates; all such Certificates are 
collectively referred to herein as the "Certificates."

    Terms capitalized herein and not otherwise defined herein shall have the 
respective meanings set forth in the Pooling and Servicing Agreement.

    On the 25th day of each month or, if such day is not a Business Day, then 
the next succeeding Business Day (each such day being a "Payment Date") 
commencing January 26, 1998, the Holders of the Class A-4 Certificates as of 
the close of business on the last business day of the calendar month 
immediately preceding the calendar month in which such Payment Date occurs 
(the "Record Date") will be entitled to receive the Class A Distribution 
Amount with respect to the Class A-4 Certificate relating to such Payment 
Date.  Distributions will be made in immediately available funds to such 
Holders, by wire transfer or otherwise, to the account of an Holder at a 
domestic bank or other entity having appropriate facilities therefor, if such 
Holder has so notified the Trustee at least five business days prior to the 
related record date, or by check mailed to the address of the person entitled 
thereto as it appears on the Register.

    Each Holder of Record of a Class A-4 Certificate will be entitled to 
receive such Holder's Percentage Interest in the amounts distributed on such 
Payment Date to the Holders of the Class A-4 Certificates.  The Percentage 
Interest of each Class A-4 Certificate as of any date of determination will 
be equal to the percentage obtained by dividing the Original Principal Amount 
set forth on such Class A-4 Certificate by $7,000,000.

    Pursuant to the Certificate Insurance Policy, the Certificate Insurer is 
required, to the extent of any insufficiency in Available Funds, to make 
Insured Payments available to the Trustee necessary to distribute the amount 
of the Insured Distribution Amount payable with respect to the Class A-4 
Certificates on each Payment Date.

    Upon receipt of amounts under the Certificate Insurance Policy on behalf 
of the Holders of the Class A-4 Certificates, the Trustee shall distribute in 
accordance with the Pooling and Servicing Agreement to the Holders of the 
Class A-4 Certificates any portion thereof to which such Holders may be 
entitled.

    The Trustee is required to duly and punctually pay distributions with 
respect to this Certificate in accordance with the terms hereof and the 
Pooling and Servicing Agreement.  Amounts properly withheld under the Code or 
applicable to any Holder shall be considered as having been paid by the 
Trustee to such Holder for all purposes of the Pooling and Servicing 
Agreement.

                                      A-4-3
<PAGE>


    The Mortgage Loans will be serviced by the Servicer pursuant to the 
Pooling and Servicing Agreement.  The Pooling and Servicing Agreement permits 
the Servicer to enter into Sub-Servicing Agreements with certain institutions 
eligible for appointment as Sub-Servicers for the servicing and 
administration of certain Mortgage Loans.  No appointment of any Sub-Servicer 
shall release the Servicer from any of its obligations under the Pooling and 
Servicing Agreement.

    This Certificate does not represent a deposit or other obligation of, or 
an interest in, nor are the underlying Mortgage Loans insured or guaranteed 
by, EquiVantage Acceptance Corp., EquiVantage Inc., any Originator or any of 
their subsidiaries and affiliates.  Neither this Certificate nor the 
underlying Mortgage Loans are insured or guaranteed by any governmental 
agency or instrumentality.  This Certificate is limited in right of payment 
to certain collections and recoveries and amounts on deposit in the Accounts 
(except as otherwise provided in the Pooling and Servicing Agreement) and 
payments received by the Trustee pursuant to the Certificate Insurance 
Policy, all as more specifically set forth hereinabove and in the Pooling and 
Servicing Agreement.

    No Holder shall have any right to institute any proceeding, judicial or 
otherwise, with respect to the Pooling and Servicing Agreement, or for the 
appointment of a receiver or trustee, or for any other remedy under the 
Pooling and Servicing Agreement except in compliance with the terms hereof.

    Notwithstanding any other provisions in the Pooling and Servicing 
Agreement, the Holder of any Certificate shall have the right, which is 
absolute and unconditional, to receive distributions to the extent provided 
in the Pooling and Servicing Agreement with respect to such Certificate or to 
institute suit for the enforcement of any such distribution, and such right 
shall not be impaired without the consent of such Holder.

    The Pooling and Servicing Agreement additionally provides that (i) the 
Holders of the Class RL Certificates or, if such Holders decline to exercise, 
the Servicer or, if the Servicer declines to exercise, the Certificate 
Insurer, may, at their respective options, purchase from the Trust all (but 
not fewer than all) remaining Mortgage Loans and other property then 
constituting the Trust Estate, and thereby effect early retirement of the 
Class A-4 Certificates, on any Remittance Date when the aggregate outstanding 
Loan Balances of the Mortgage Loans in the Trust Estate is 10% or less of the 
sum of the original aggregate Loan Balance of the Mortgage Loans in the Trust 
Estate as of the Cut-Off Date and (ii) under certain circumstances relating 
to the qualification of the Lower-Tier REMIC or Upper-Tier REMIC as a REMIC 
under the Code, the Mortgage Loans may be sold, thereby affecting the early 
retirement of the Class A-4 Certificates.

    The Trustee shall give written notice of termination of the Pooling and 
Servicing Agreement to each Holder in the manner set forth therein.

    The Majority Holders, upon compliance with the requirements set forth in 
the Pooling and Servicing Agreement, have the right, with the consent of the 
Certificate Insurer, to exercise any trust or power set forth in the Pooling 
and Servicing Agreement with respect to the Certificates or the Trust Estate.

                                      A-4-4
<PAGE>


    As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth and referred to on the face hereof, the 
transfer of this Certificate is registrable in the Register upon surrender of 
this Certificate for registration of transfer at the office designated as the 
location of the Register, and thereupon one or more new Certificates of like 
Class, tenor and a like Percentage Interest will be issued to the designated 
transferee or transferees.

    The Trustee is required to furnish certain information on each Payment 
Date to the Holder of this Certificate, as more fully described in the 
Pooling and Servicing Agreement.

    The Class A-4 Certificates are issuable only as registered Certificates 
in denominations of $1,000 original principal amount and integral multiples 
of $1,000.  As provided in the Pooling and Servicing Agreement and subject to 
certain limitations therein set forth, Class A-4 Certificates are 
exchangeable for new Class A-4 Certificates of authorized denominations 
evidencing the same aggregate principal amount.

    The Trustee and any agent of the Trustee may treat the Person in whose 
name this Certificate is registered as the holder hereof for all purposes, 
and neither the Trustee or any such agent shall be affected by notice to the 
contrary.

                                      A-4-5
<PAGE>

    IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed on behalf of the Trust.

                             EQUIVANTAGE HOME EQUITY
                               LOAN TRUST 1997-4

                             By:  NORWEST BANK MINNESOTA,
                                    NATIONAL ASSOCIATION, as Trustee



                             By:                                
                                ________________________________
                                Name:   
                                Title:  
                                       


Trustee Authentication

NORWEST BANK MINNESOTA,
  NATIONAL ASSOCIATION, as Trustee



By:                               
   _______________________________
   Name:   
   Title: 


Dated:  December 15, 1997


                                      A-4-6
<PAGE>


                                                                    
                                                           EXHIBIT A-5

                                     FORM OF
                    EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-4
                   HOME EQUITY LOAN ASSET-BACKED CERTIFICATE 
                     CLASS A-5 ADJUSTABLE RATE CERTIFICATES
                     (Adjustable Rate Class A-5 Certificate)


              Representing Certain Interests Relating to a Pool of
         Mortgage Loans in the EquiVantage Home Equity Loan Trust 1997-4
       formed by EquiVantage Acceptance Corp., as Sponsor, and Serviced by 
                                EquiVantage Inc.

    Unless this certificate is presented by an authorized representative of 
The Depository Trust Company, a New York corporation ("DTC"), to Issuer 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 holder hereof, Cede & Co., has an interest herein.

    (This certificate does not represent an interest in, or an obligation of, 
nor are the underlying Mortgage Loans insured or guaranteed by, EquiVantage 
Acceptance Corp., EquiVantage Inc., any Originator or any of their 
subsidiaries and affiliates.  This certificate represents a fractional 
ownership interest in the Class A-5 Certificates described herein, moneys in 
certain Accounts created pursuant to the Pooling and Servicing Agreement and 
certain other rights relating thereto and is payable only from amounts 
received by the Trustee (i) relating to the Mortgage Loans held by the Trust, 
(ii) moneys held in such Accounts and (iii) pursuant to the Certificate 
Insurance Policy.)

No.:  A-5-1                  December 15, 1997             29476Y BK 4
                             _________________             ____________
                                   Date                       CUSIP


     $28,620,000.00                                 December 25, 2027       
_________________________                     ____________________________
Original Principal Amount                     Final Scheduled Payment Date

                             CEDE & CO.    
                          _________________
                          Registered Holder


                                      A-5-1
<PAGE>

    The registered Holder named above is the registered Holder of a 
fractional interest in (i) a pool of fixed rate and adjustable rate, 
closed-end mortgage loans (the "Mortgage Loans") that will be formed by 
EquiVantage Acceptance Corp. ("EquiVantage" or the "Sponsor"), a Delaware 
corporation, and sold by the Sponsor to Norwest Bank Minnesota, National 
Association, a national banking association, as trustee (the "Trustee") on 
behalf of EquiVantage Home Equity Loan Trust 1997-4 (the "Trust") pursuant to 
that certain Pooling and Servicing Agreement dated as of December 1, 1997 
(the "Pooling and Servicing Agreement") by and among the Sponsor, the Trustee 
and EquiVantage Inc., as Servicer (the "Servicer"), (ii) such amounts, 
including Eligible Investments and the proceeds of payments under the 
Certificate Insurance Policy, as from time to time may be held in the related 
Accounts (except as otherwise provided in the Pooling and Servicing 
Agreement), each created pursuant to the Pooling and Servicing Agreement, 
(iii) any Property, the ownership of which has been effected in the name of 
the Servicer on behalf of the Trust as a result of foreclosure or acceptance 
by the Servicer of a deed in lieu of foreclosure and that has not been 
withdrawn from the Trust Estate, (iv) any Insurance Policies and any rights 
of the Sponsor in any Insurance Policies and (v) Net Liquidation Proceeds.

    The Original Principal Amount set forth above is equal to the product of 
(i) the Percentage Interest represented by this Certificate and (ii) the 
aggregate original principal amount of the Class A-5 Certificates on December 
15, 1997 (the "Startup Date"), which aggregate amount as of December 15, 1997 
was $28,620,000 (the "Original Principal Amount").  The Holder hereof is 
entitled to principal payments on each Payment Date, as hereinafter 
described, which will fully amortize such Original Principal Amount over the 
period from the date of initial delivery hereof to the final Payment Date of 
the Class A-5 Certificates.  Therefore, the actual outstanding principal 
amount of this Certificate, on any date subsequent to January 26, 1998 (the 
first Payment Date) will be less than the Original Principal Amount set forth 
above.

    Upon receiving the final distribution hereon, the Holder hereof is 
required to send this Certificate to the Trustee.  The Pooling and Servicing 
Agreement provides that, in any event, upon the making of the final 
distribution due on this Certificate, this Certificate shall be deemed 
canceled for all purposes under the Pooling and Servicing Agreement.

    SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A 
BENEFICIAL INTEREST IN A CLASS OF "REGULAR INTERESTS" IN A "REAL ESTATE 
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, 
RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL REVENUE CODE OF 1986, 
AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE 
CODE.

    THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING 
REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF ANY PERSON IS 
REPRESENTED HEREBY.

                                      A-5-2
<PAGE>


    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY OTHER GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

    This Certificate is one of a Class of duly-authorized Certificates 
designated as EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan 
Asset-Backed Certificates, Class A-5 Adjustable Rate Certificates (the "Class 
A-5 Certificates") and issued under and subject to the terms, provisions and 
conditions of the Pooling and Servicing Agreement, to which Pooling and 
Servicing Agreement the Holder of this Certificate by virtue of acceptance 
hereof assents and by which such Holder is bound.  Also issued under the 
Pooling and Servicing Agreement are the Class A-1 Certificates, Class A-2 
Certificates, Class A-3 Certificates, Class A-4 Certificates, Class B 
Certificates and the Residual Certificates; all such Certificates are 
collectively referred to herein as the "Certificates."

    Terms capitalized herein and not otherwise defined herein shall have the 
respective meanings set forth in the Pooling and Servicing Agreement.

    On the 25th day of each month or, if such day is not a Business Day, then 
the next succeeding Business Day (each such day being a "Payment Date") 
commencing January 26, 1998, the Holders of the Class A-5 Certificates as of 
the close of business on the last business day of the calendar month 
immediately preceding the calendar month in which such Payment Date occurs 
(the "Record Date") will be entitled to receive the Class A Distribution 
Amount with respect to the Class A-5 Certificate relating to such Payment 
Date.  Distributions will be made in immediately available funds to such 
Holders, by wire transfer or otherwise, to the account of an Holder at a 
domestic bank or other entity having appropriate facilities therefor, if such 
Holder has so notified the Trustee at least five business days prior to the 
related record date, or by check mailed to the address of the person entitled 
thereto as it appears on the Register.

    Each Holder of Record of a Class A-5 Certificate will be entitled to 
receive such Holder's Percentage Interest in the amounts distributed on such 
Payment Date to the Holders of the Class A-5 Certificates.  The Percentage 
Interest of each Class A-5 Certificate as of any date of determination will 
be equal to the percentage obtained by dividing the Original Principal Amount 
set forth on such Class A-5 Certificate by $28,620,000.

    Pursuant to the Certificate Insurance Policy, the Certificate Insurer is 
required, to the extent of any insufficiency in Available Funds, to make 
Insured Payments available to the Trustee necessary to distribute the amount 
of the Insured Distribution Amount payable with respect to the Class A-5 
Certificates on each Payment Date.

    Upon receipt of amounts under the Certificate Insurance Policy on behalf 
of the Holders of the Class A-5 Certificates, the Trustee shall distribute in 
accordance with the Pooling and Servicing Agreement to the Holders of the 
Class A-5 Certificates any portion thereof to which such Holders may be 
entitled.

                                      A-5-3
<PAGE>


    The Trustee is required to duly and punctually pay distributions with 
respect to this Certificate in accordance with the terms hereof and the 
Pooling and Servicing Agreement.  Amounts properly withheld under the Code or 
applicable to any Holder shall be considered as having been paid by the 
Trustee to such Holder for all purposes of the Pooling and Servicing 
Agreement.

    The Mortgage Loans will be serviced by the Servicer pursuant to the 
Pooling and Servicing Agreement.  The Pooling and Servicing Agreement permits 
the Servicer to enter into Sub-Servicing Agreements with certain institutions 
eligible for appointment as Sub-Servicers for the servicing and 
administration of certain Mortgage Loans.  No appointment of any Sub-Servicer 
shall release the Servicer from any of its obligations under the Pooling and 
Servicing Agreement.

    This Certificate does not represent a deposit or other obligation of, or 
an interest in, nor are the underlying Mortgage Loans insured or guaranteed 
by, EquiVantage Acceptance Corp., EquiVantage Inc., any Originator or any of 
their subsidiaries and affiliates.  Neither this Certificate nor the 
underlying Mortgage Loans are insured or guaranteed by any governmental 
agency or instrumentality.  This Certificate is limited in right of payment 
to certain collections and recoveries and amounts on deposit in the Accounts 
(except as otherwise provided in the Pooling and Servicing Agreement) and 
payments received by the Trustee pursuant to the Certificate Insurance 
Policy, all as more specifically set forth hereinabove and in the Pooling and 
Servicing Agreement.

    No Holder shall have any right to institute any proceeding, judicial or 
otherwise, with respect to the Pooling and Servicing Agreement, or for the 
appointment of a receiver or trustee, or for any other remedy under the 
Pooling and Servicing Agreement except in compliance with the terms hereof.

    Notwithstanding any other provisions in the Pooling and Servicing 
Agreement, the Holder of any Certificate shall have the right, which is 
absolute and unconditional, to receive distributions to the extent provided 
in the Pooling and Servicing Agreement with respect to such Certificate or to 
institute suit for the enforcement of any such distribution, and such right 
shall not be impaired without the consent of such Holder.

    The Pooling and Servicing Agreement additionally provides that (i) the 
Holders of the Class RL Certificates or, if such Holders decline to exercise, 
the Servicer or, if the Servicer declines to exercise, the Certificate 
Insurer, may, at their respective options, purchase from the Trust all (but 
not fewer than all) remaining Mortgage Loans and other property then 
constituting the Trust Estate, and thereby effect early retirement of the 
Class A-5 Certificates, on any Remittance Date when the aggregate outstanding 
Loan Balances of the Mortgage Loans in the Trust Estate is 10% or less of the 
sum of the original aggregate Loan Balance of the Mortgage Loans in the Trust 
Estate as of the Cut-Off Date and (ii) under certain circumstances relating 
to the qualification of the Lower-Tier REMIC or Upper-Tier REMIC as a REMIC 
under the Code, the Mortgage Loans may be sold, thereby affecting the early 
retirement of the Class A-5 Certificates.

    The Trustee shall give written notice of termination of the Pooling and 
Servicing Agreement to each Holder in the manner set forth therein.

                                      A-5-4
<PAGE>


    The Majority Holders, upon compliance with the requirements set forth in 
the Pooling and Servicing Agreement, have the right, with the consent of the 
Certificate Insurer, to exercise any trust or power set forth in the Pooling 
and Servicing Agreement with respect to the Certificates or the Trust Estate.

    As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth and referred to on the face hereof, the 
transfer of this Certificate is registrable in the Register upon surrender of 
this Certificate for registration of transfer at the office designated as the 
location of the Register, and thereupon one or more new Certificates of like 
Class, tenor and a like Percentage Interest will be issued to the designated 
transferee or transferees.

    The Trustee is required to furnish certain information on each Payment 
Date to the Holder of this Certificate, as more fully described in the 
Pooling and Servicing Agreement.

    The Class A-5 Certificates are issuable only as registered Certificates 
in denominations of $1,000 original principal amount and integral multiples 
of $1,000.  As provided in the Pooling and Servicing Agreement and subject to 
certain limitations therein set forth, Class A-5 Certificates are 
exchangeable for new Class A-5 Certificates of authorized denominations 
evidencing the same aggregate principal amount.

    The Trustee and any agent of the Trustee may treat the Person in whose 
name this Certificate is registered as the holder hereof for all purposes, 
and neither the Trustee or any such agent shall be affected by notice to the 
contrary.

                                      A-5-5
<PAGE>


    IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly 
executed on behalf of the Trust.

                             EQUIVANTAGE HOME EQUITY
                               LOAN TRUST 1997-4

                             By:  NORWEST BANK MINNESOTA,
                                    NATIONAL ASSOCIATION, as Trustee



                             By:                                
                                 _______________________________
                                 Name:   
                                Title:  
                                        


Trustee Authentication

NORWEST BANK MINNESOTA,
  NATIONAL ASSOCIATION, as Trustee



By:                               
   ____________________________
   Name:   
   Title: 


Dated:  December 15, 1997


                                      A-5-6
<PAGE>

                                                                      
                                                                     EXHIBIT B


                                     FORM OF
                    EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-4
                    HOME EQUITY LOAN ASSET-BACKED CERTIFICATE
                                     CLASS B

                Representing Certain Interests Relating to a Pool
       of Mortgage Loans in the EquiVantage Home Equity Loan Trust 1997-4
                              Formed by EquiVantage
               Acceptance Corp. and Serviced by EquiVantage Inc.

    THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF CERTAIN PAYMENTS TO THE 
CLASS A CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT 
REFERRED TO HEREIN.  DISTRIBUTIONS HEREON ARE SUBJECT TO THE PRIOR RIGHT OF 
THE CLASS A CERTIFICATE HOLDERS.

    THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 
1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE 
IN RELIANCE UPON EXEMPTIONS PROVIDED BY THE SECURITIES ACT AND SUCH STATE 
SECURITIES LAWS.  NO RESALE OR OTHER TRANSFER OF THIS CERTIFICATE MAY BE MADE 
UNLESS SUCH RESALE OR TRANSFER (A) IS MADE IN ACCORDANCE WITH SECTION 5.8 OF 
THE POOLING AND SERVICING AGREEMENT, (B) IS MADE (i) PURSUANT TO AN EFFECTIVE 
REGISTRATION STATEMENT UNDER THE SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT 
FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT AND APPLICABLE STATE 
SECURITIES LAWS, (iii) TO THE SPONSOR OR (iv) TO A PERSON WHO THE TRANSFEROR 
REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF 
RULE 144A UNDER THE SECURITIES ACT THAT IS AWARE THAT THE RESALE OR OTHER 
TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A AND (C) UPON THE SATISFACTION 
OF CERTAIN OTHER REQUIREMENTS SPECIFIED IN THE POOLING AND SERVICING 
AGREEMENT.  NONE OF THE SERVICER, THE TRUST OR THE TRUSTEE IS OBLIGATED TO 
REGISTER THE CERTIFICATES UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE 
SECURITIES LAWS.

    This Certificate does not represent an interest in, or an obligation of, 
nor are the underlying Mortgage Loans insured or guaranteed by, EquiVantage 
Acceptance Corp., EquiVantage Inc., any Originator or any of their 
subsidiaries and affiliates.  This Certificate represents a fractional 
ownership interest in the assets of the Trust described herein, moneys in 
certain Accounts created pursuant to the Pooling and Servicing Agreement and 
certain other rights relating thereto and is payable only from amounts 
received by the Trustee relating to the Trust Estate.


No:  B-1                     Date: December 15, 1997 



                                       B-1

<PAGE>

Percentage Interest: 100%                        December 25, 2028        
                                             ____________________________
                                             Final Scheduled Payment Date    


                          EQUIVANTAGE ACCEPTANCE CORP.          
                          ____________________________
                                Registered Holder


    The registered Holder named above is the registered Holder of a 
fractional interest in (i) a pool of fixed rate and adjustable rate, 
closed-end mortgage loans (the "Mortgage Loans") which will be formed by 
EquiVantage Acceptance Corp. (the "Sponsor"), a Delaware corporation, and 
sold by the Sponsor to Norwest Bank Minnesota, National Association, a 
national banking association, as trustee (the "Trustee") on behalf of 
EquiVantage Home Equity Loan Trust 1997-4 (the "Trust") pursuant to that 
certain Pooling and Servicing Agreement dated as of December 1, 1997 (the 
"Pooling and Servicing Agreement") by and among the Sponsor, the Trustee and 
EquiVantage Inc., as Servicer (the "Servicer"), (ii) such amount, including 
Eligible Investments, as from time to time may be held in the Accounts 
created pursuant to the Pooling and Servicing Agreement, (iii) any Property 
relating to the Mortgage Loans, the ownership of which has been effected in 
the name of the Servicer on behalf of the Trust as a result of foreclosure or 
acceptance by the Servicer of a deed-in-lieu of foreclosure and that has not 
been withdrawn from the Trust, (iv) Net Liquidation Proceeds relating to the 
Mortgage Loans and (v) any Insurance Policies relating to the Mortgage Loans 
and any rights of the Sponsor in any Insurance Policies relating to such 
Mortgage Loans.  Such Mortgage Loans and other amounts and property 
enumerated above are hereinafter referred to as the "Trust Estate".

    SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A 
BENEFICIAL INTEREST IN A CLASS OF "REGULAR INTERESTS" IN A "REAL ESTATE 
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, 
RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL REVENUE CODE OF 1986, 
AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE 
CODE.

    THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING 
REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF ANY PERSON IS 
REPRESENTED HEREBY.

    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

    This Certificate is one of a Class of duly authorized Certificates 
designated as EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan 
Asset-Backed Certificates, Class B Certificates (the "Class B Certificates") 
and issued under and subject to the terms, provisions and conditions of 

                                       B-2
<PAGE>


the Pooling and Servicing Agreement, to which Pooling and Servicing Agreement 
the Holder of this Certificate by virtue of acceptance hereof assents and by 
which such Holder is bound.  Also issued under the Pooling and Servicing 
Agreement are the Class A Certificates, Class RL Certificates and Class RU 
Certificates (together with the Class B Certificates, the "Certificates").

    Terms capitalized herein and not otherwise defined herein shall have the 
respective meanings set forth in the Pooling and Servicing Agreement.

    On the 25th day of each month or, if such day is not a Business Day, then 
the next succeeding Business Day (each such day being a "Payment Date"), 
commencing January 26, 1998, to the persons in whose names the Class B 
Certificates are registered at the close of business on the last business day 
of the calendar month immediately preceding the calendar month in which such 
Payment Date occurs (the "Record Date"), the Trustee will distribute to each 
Holder of the Class B Certificates such Holder's Percentage Interest in the 
Class B Distribution Amount due on such Payment Date.  The Class B 
Distribution Amount as of any date of determination will be determined as set 
forth in the Pooling and Servicing Agreement. Distributions will be made in 
immediately available funds, by wire transfer or otherwise, to the account of 
such Holder at a domestic bank or other entity having appropriate facilities 
therefor, if such Holder has so notified the Trustee at least five business 
days prior to the related record date, or by check mailed to the address of 
the person entitled thereto as it appears on the Register.  

    Upon receiving the final distribution hereon, the Holder hereof is 
required to send this Certificate to the Trustee.  The Pooling and Servicing 
Agreement provides that, in any event, upon the making of the final 
distribution due on this Certificate, this Certificate shall be deemed 
canceled for all purposes under the Pooling and Servicing Agreement.

    The Trustee is required to duly and punctually pay distributions with 
respect to this Certificate in accordance with the terms hereof and the 
Pooling and Servicing Agreement.  Amounts properly withheld under the Code or 
applicable state or local law by any Person from a distribution to any Holder 
shall be considered as having been paid by the Trustee to such Holder for all 
purposes of the Pooling and Servicing Agreement.

    The Mortgage Loans will be serviced by the Servicer pursuant to the 
Pooling and Servicing Agreement.  The Pooling and Servicing Agreement permits 
the Servicer to enter into Sub-Servicing Agreements with certain institutions 
eligible for appointment as Sub-Servicers for the servicing and 
administration of certain Mortgage Loans.  No appointment of any Sub-Servicer 
shall release the Servicer from any of its obligations under the Pooling and 
Servicing Agreement.

    This Certificate does not represent a deposit or other obligation of, or 
an interest in, nor are the underlying Mortgage Loans insured or guaranteed 
by, the Sponsor, EquiVantage Inc. or any of their subsidiaries and 
affiliates.  Neither this Certificate nor the underlying Mortgage Loans are 
insured or guaranteed by any governmental agency or instrumentality.  This 
Certificate is limited in right of payment to certain collections and 
recoveries relating to the Mortgage Loans, all as more specifically set forth 
hereinabove and in the Pooling and Servicing Agreement.

                                       B-3
<PAGE>

    No Holder shall have the right to institute any proceeding, judicial or 
otherwise, with respect to the Pooling and Servicing Agreement, or for the 
appointment of a receiver or trustee, or for any other remedy under the 
Pooling and Servicing Agreement except in compliance with the terms thereof.

    Notwithstanding any other provisions in the Pooling and Servicing 
Agreement, the Holder of any Certificate shall have the right which is 
absolute and unconditional to receive distributions to the extent provided in 
the Pooling and Servicing Agreement with respect to such Certificate or to 
institute suit for the enforcement of any such distribution, and such right 
shall not be impaired without the consent of such Holder.

    The Pooling and Servicing Agreement provides that the obligations created 
thereby will terminate upon the earlier of (i) the payment to the Holders of 
all Certificates from amounts other than those available under the 
Certificate Insurance Policies of all amounts held by the Trustee and 
required to be paid to such Holders pursuant to the Pooling and Servicing 
Agreement upon the later to occur of (a) the final payment or other 
liquidation (or any advance made with respect thereto) of the last Mortgage 
Loan in the Trust Estate or (b) the disposition of all property acquired in 
respect of any Mortgage Loan remaining in the Trust Estate or (ii) at any 
time when a Qualified Liquidation of the Upper-Tier REMIC and the Lower-Tier 
REMIC is effected as described in the Pooling and Servicing Agreement.

    The Pooling and Servicing Agreement additionally provides that (i) the 
Holders of the Class RL Certificates or, if such Holders decline to exercise, 
the Servicer or, if the Servicer declines to exercise, the Certificate 
Insurer, may, at their respective options, purchase from the Trust all (but 
not fewer than all) Mortgage Loans and other property then constituting the 
Trust Estate, and thereby effect early retirement of the Certificates, on any 
Remittance Date when the aggregate outstanding Loan Balances of the Mortgage 
Loans in the Trust Estate is 10% or less of the original aggregate Loan 
Balance of the Mortgage Loans as of the Cut-Off Date and (ii) under certain 
circumstances relating to the qualification of the Lower-Tier REMIC or 
Upper-Tier REMIC as a REMIC under the Code, the Mortgage Loans may be sold, 
thereby affecting the early retirement of the Certificates.

    The Trustee shall give written notice of termination of the Pooling and 
Servicing Agreement to each Holder in the manner set forth therein.

    As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth and referred to on the face hereof, the 
transfer of this Certificate is registrable in the Register upon surrender of 
this Certificate for registration of transfer at the office designated as the 
location of the Register duly endorsed by, or accompanied by a written 
instrument of transfer in the form required by the Pooling and Servicing 
Agreement duly executed by, the Holder hereof or his attorney duly authorized 
in writing, and thereupon one or more new Certificates of like Class, tenor 
and a like aggregate fractional undivided interest in the Trust Estate will 
be issued to the designated transferee or transferees.

                                       B-4
<PAGE>


    Notwithstanding the foregoing, no sale or other transfer of record or 
beneficial ownership of a Class B Certificate shall be made unless the 
Trustee shall have received a representation letter from the transferee of 
such Class B 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 the Employee Retirement 
Income Security Act nor a plan nor other arrangement subject to Section 4975 
of the Code (collectively, a "Plan"), nor is acting on behalf of any Plan nor 
using the assets of any Plan to affect such transfer. 

    The Trustee is required to furnish certain information on each Payment 
Date to the Holder of this Certificate, as more fully described in the 
Pooling and Servicing Agreement.

    The Class B Certificates are issuable only as registered Certificates in 
minimum denominations of 10% Percentage Interest.  As provided in the Pooling 
and Servicing Agreement and subject to certain limitations therein set forth, 
Class B Certificates are exchangeable for new Class B Certificates evidencing 
the same Percentage Interest as the Class B Certificates exchanged.

    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 Trustee and any agent of the Trustee may treat the Person in whose 
name this Certificate is registered as the Holder hereof for all purposes, 
and neither the Trustee nor any such agent shall be affected by notice to the 
contrary.

                                       B-5
<PAGE>

    IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed on behalf of the Trust.


                             EQUIVANTAGE HOME EQUITY
                               LOAN TRUST 1997-4

                             By:  NORWEST BANK MINNESOTA,
                                    NATIONAL ASSOCIATION, as Trustee



                             By:                                
                                ________________________________
                                Name:
                                Title:  

Trustee's Authentication

NORWEST BANK MINNESOTA,
  NATIONAL ASSOCIATION
  as Trustee



By:                          
   __________________________
   Name:
   Title:


Dated:  December 15, 1997

                                       B-6
<PAGE>

                                                                    
                                                                   EXHIBIT C-1

                          FORM OF CLASS RL CERTIFICATE

    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 BE MADE ONLY IN A TRANSACTION 
EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH 
THE PROVISIONS OF SECTION 5.8 OF THE POOLING AND SERVICING AGREEMENT REFERRED 
TO HEREIN.

    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

    SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A 
BENEFICIAL INTEREST IN THE ONLY "RESIDUAL INTEREST" IN A "REAL ESTATE 
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, 
RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL REVENUE CODE OF 1986, 
AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE 
CODE.

    TRANSFER OF THIS CLASS RL CERTIFICATE IS RESTRICTED AS SET FORTH IN THE 
POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CLASS RL CERTIFICATE 
MAY BE MADE TO A "DISQUALIFIED ORGANIZATION" AS DEFINED IN SECTION 860E(e)(5) 
OF THE CODE.  SUCH TERM INCLUDES THE UNITED STATES, ANY STATE OR POLITICAL 
SUBDIVISION THEREOF, ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, 
ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE FOREGOING (OTHER THAN CERTAIN 
TAXABLE INSTRUMENTALITIES), ANY COOPERATIVE ORGANIZATION FURNISHING ELECTRIC 
ENERGY OR PROVIDING TELEPHONE SERVICE TO PERSONS IN RURAL AREAS, OR ANY 
ORGANIZATION (OTHER THAN A FARMERS' COOPERATIVE) THAT IS EXEMPT FROM FEDERAL 
INCOME TAX UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX ON UNRELATED 
BUSINESS INCOME.  NO TRANSFER OF THIS CLASS RL CERTIFICATE WILL BE REGISTERED 
BY THE TRUSTEE UNLESS THE PROPOSED TRANSFEREE HAS DELIVERED AN AFFIDAVIT 
AFFIRMING, AMONG OTHER THINGS, THAT THE PROPOSED TRANSFEREE IS NOT A 
DISQUALIFIED ORGANIZATION AND IS NOT ACQUIRING THE CLASS RL CERTIFICATE FOR 
THE ACCOUNT OF A DISQUALIFIED ORGANIZATION.  A COPY OF THE FORM OF AFFIDAVIT 
REQUIRED OF EACH PROPOSED TRANSFEREE IS ON FILE AND AVAILABLE FROM THE 
TRUSTEE.

    A TRANSFER IN VIOLATION OF THE APPLICABLE RESTRICTIONS MAY GIVE RISE TO A 
SUBSTANTIAL TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES, UPON AN AGENT 
ACTING FOR THE TRANSFEREE.  A PASS-THRU ENTITY THAT HOLDS THIS 

                                      C-1-1
<PAGE>


CLASS RL CERTIFICATE AND THAT HAS A DISQUALIFIED ORGANIZATION AS A RECORD 
HOLDER IN ANY TAXABLE YEAR GENERALLY WILL BE SUBJECT TO A TAX FOR EACH SUCH 
YEAR EQUAL TO THE PRODUCT OF (A) THE AMOUNT OF EXCESS INCLUSIONS WITH RESPECT 
TO THE PORTION OF THIS CERTIFICATE OWNED THROUGH SUCH PASS-THRU ENTITY BY 
SUCH DISQUALIFIED ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE 
ON CORPORATIONS.  FOR PURPOSES OF THE PRECEDING SENTENCE, THE TERM 
"PASS-THRU" ENTITY INCLUDES REGULATED INVESTMENT COMPANIES, REAL ESTATE 
INVESTMENT TRUSTS, COMMON TRUST FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, 
COOPERATIVES TO WHICH PART I OF SUBCHAPTER I OF THE CODE APPLIES AND, EXCEPT 
AS PROVIDED IN REGULATIONS, NOMINEES.

                    EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-4
                    HOME EQUITY LOAN ASSET-BACKED CERTIFICATE
                                    CLASS RL
                                        
   Representing Certain Interests Relating to a Pool of Mortgage Loans Formed 
        by EquiVantage Acceptance Corp. and Serviced by EquiVantage Inc.
                                        
    (This Certificate does not represent an interest in, or an obligation of, 
nor are the underlying Mortgage Loans insured or guaranteed by, EquiVantage 
Acceptance Corp., EquiVantage Inc., any Originator or any of their 
subsidiaries and affiliates.  This Certificate represents a fractional 
residual ownership interest in the Lower-Tier REMIC described in the Pooling 
and Servicing Agreement.)

No:  RL-1                                      Date:  December 15, 1997

Percentage Interest: 100%                      December 25, 2028          
                                               ____________________________
                                               Final Scheduled Payment Date

                           EQUIVANTAGE ACCEPTANCE CORP.     
                           ____________________________
                                Registered Holder



                                      C-1-2
<PAGE>

    THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING 
REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF ANY PERSON IS 
REPRESENTED HEREBY.

    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

    This Certificate is one of a Class of duly-authorized Certificates 
designated as EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan 
Asset-Backed Certificates, Class RL (the "Class RL Certificates") and issued 
under and subject to the terms, provisions and conditions of the Pooling and 
Servicing Agreement, to which Pooling and Servicing Agreement the Holder of 
this Certificate by virtue of acceptance hereof assents and by which such 
Holder is bound.  Also issued under the Pooling and Servicing Agreement are 
Certificates designated as the Class A Certificates, Class B Certificates, 
and Class RU Certificates (together with the Class RL Certificates, the 
"Certificates.")

    Terms capitalized herein and not otherwise defined herein shall have the 
respective meanings set forth in the Pooling and Servicing Agreement.

    On the 25th day of each month, or, if such day is not a Business Day, 
then the next succeeding Business Day (each such day being a "Payment Date"), 
commencing January 26, 1998, to the Holders of the Class RL Certificates as 
of the close of business on the first Business Day of the calendar month in 
which such Payment Date occurs (the "Record Date"), the Trustee will 
distribute to each Holder of the Class RL Certificates such Holder's 
Percentage Interest multiplied by the amounts then available to be 
distributed to the Holders of the Class RL Certificates.  No significant 
distributions are anticipated to be made.

    Upon receiving the final distribution hereon, the Holder hereof is 
required to send this Certificate to the Trustee.  The Pooling and Servicing 
Agreement provides that, in any event, upon the making of the final 
distribution due on this Certificate, this Certificate shall be deemed 
canceled for all purposes under the Pooling and Servicing Agreement.

    The Trustee is required to duly and punctually pay distributions with 
respect to this Certificate in accordance with the terms hereof and the 
Pooling and Servicing Agreement.  Amounts properly withheld under the Code or 
applicable state or local law by any Person from a distribution to any Holder 
shall be considered as having been paid by the Trustee to such Holder for all 
purposes of the Pooling and Servicing Agreement.

    EquiVantage Inc., as Servicer, pursuant to the related Servicing 
Agreement will service the Mortgage Loans.  The Pooling and Servicing 
Agreement permits the Servicer to enter into Sub-Servicing Agreements with 
certain institutions eligible for appointment as Sub-Servicers for the 
servicing and administration of the Mortgage Loans.  No appointment of any 
Sub-Servicer shall release the Servicer from any of its obligations under 
either Servicing Agreement.

                                      C-1-3
<PAGE>



    No Holder shall have any right to institute any proceeding, judicial or 
otherwise, with respect to the Pooling and Servicing Agreement, or for the 
appointment of a receiver or trustee, or for any other remedy under the 
Pooling and Servicing Agreement except in compliance with the terms thereof.

    Notwithstanding any other provisions in the Pooling and Servicing 
Agreement, the Holder of any Certificate shall have the right which is 
absolute and unconditional to receive distributions to the extent provided in 
the Pooling and Servicing Agreement with respect to such Certificate or to 
institute suit for the enforcement of any such distribution, and such right 
shall not be impaired without the consent of such Holder.

    The Pooling and Servicing Agreement provides that the obligations created 
thereby will terminate upon the earlier of (i) the payment to the Holders of 
all Certificates of all amounts held by the Trustee and required to be paid 
to such Holders pursuant to the Pooling and Servicing Agreement upon the 
later to occur of (a) the final payment or other liquidation (or any advance 
made with respect thereto) of the last Mortgage Loan in the Trust Estate or 
(b) the disposition of all property acquired in respect of any Mortgage Loan 
remaining in the Trust Estate or (ii) at any time when a Qualified 
Liquidation of the Upper-Tier REMIC and the Lower-Tier REMIC is effected as 
described in the Pooling and Servicing Agreement.  

    The Pooling and Servicing Agreement provides that (i) the Holders of the 
Class RL Certificates or, if such Holders decline to exercise, the Servicer 
or, if the Servicer declines to exercise, the Certificate Insurer, may, at 
their respective options, purchase from the Trust all (but not fewer than 
all) remaining Mortgage Loans and other property then constituting the Trust 
Estate, and thereby effect early retirement of the Certificates, on any 
Remittance Date when the aggregate outstanding Loan Balances of the Mortgage 
Loans in the Trust Estate is 10% or less of the original aggregate Loan 
Balance of the Mortgage Loans as of the Cut-Off Date and (ii) under certain 
circumstances relating to the qualification of the Lower-Tier REMIC or 
Upper-Tier REMIC as a REMIC under the Code, the Mortgage Loans may be sold, 
thereby affecting the early retirement of the Certificates.

    The Trustee shall give written notice of termination of the Pooling and 
Servicing Agreement to each Holder in the manner set forth therein.

    As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth and referred to on the face hereof, the 
transfer of this Certificate is registrable in the Register upon surrender of 
this Certificate for registration of transfer at the office designated as the 
location of the Register duly endorsed by, or accompanied by a written 
instrument of transfer in the form set forth in the Pooling and Servicing 
Agreement duly executed by, the Holder hereof or his attorney duly authorized 
in writing, and thereupon one or more new Certificates of like Class, tenor 
and a like Percentage Interest will be issued to the designated transferee or 
transferees.

    Notwithstanding the foregoing, no sale or other transfer of record or 
beneficial ownership of a Class RL Certificate shall be made unless the 
Trustee shall have received a representation letter 

                                      C-1-4
<PAGE>


from the transferee of such Class RL 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 the Employee 
Retirement Income Security Act nor a plan nor other arrangement subject to 
Section 4975 of the Code (collectively, a "Plan"), nor is acting on behalf of 
any Plan nor using the assets of any Plan to affect such transfer.

    The Trustee is required to furnish certain information on each Payment 
Date to the Holder of this Certificate, as more fully described in the 
Pooling and Servicing Agreement.

    The Class RL Certificates are issuable only as registered Certificates.  
As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth, Class RL Certificates are exchangeable for new 
Class RL Certificates evidencing the same Percentage Interest as the Class RL 
Certificates exchanged.

    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 Trustee and any agent of the Trustee may treat the Person in whose 
name this Certificate is registered as the holder hereof for all purposes, 
and neither the Trustee or any such agent shall be affected by notice to the 
contrary.

                                      C-1-5
<PAGE>


    IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly 
executed on behalf of the Trust.

                             EQUIVANTAGE HOME EQUITY
                               LOAN TRUST 1997-4

                             By:  NORWEST BANK MINNESOTA,
                                  NATIONAL ASSOCIATION, as Trustee



                             By:                                
                                ________________________________
                                Name:   
                                Title:  
                                       


Trustee Authentication

NORWEST BANK MINNESOTA,
  NATIONAL ASSOCIATION, as Trustee



By:                               
   _______________________________
   Name:   
   Title: 


Dated:  December 15, 1997

                                      C-1-6
<PAGE>
 
                                                                    
                                                                 EXHIBIT C-2

                          FORM OF CLASS RU CERTIFICATE

    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 BE MADE ONLY IN A TRANSACTION 
EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH 
THE PROVISIONS OF SECTION 5.8 OF THE POOLING AND SERVICING AGREEMENT REFERRED 
TO HEREIN.

    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

    SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A 
BENEFICIAL INTEREST IN THE ONLY "RESIDUAL INTEREST" IN A "REAL ESTATE 
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, 
RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL REVENUE CODE OF 1986, 
AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE 
CODE.

    TRANSFER OF THIS CLASS RU CERTIFICATE IS RESTRICTED AS SET FORTH IN THE 
POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CLASS RU CERTIFICATE 
MAY BE MADE TO A "DISQUALIFIED ORGANIZATION" AS DEFINED IN SECTION 860E(e)(5) 
OF THE CODE.  SUCH TERM INCLUDES THE UNITED STATES, ANY STATE OR POLITICAL 
SUBDIVISION THEREOF, ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, 
ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE FOREGOING (OTHER THAN CERTAIN 
TAXABLE INSTRUMENTALITIES), ANY COOPERATIVE ORGANIZATION FURNISHING ELECTRIC 
ENERGY OR PROVIDING TELEPHONE SERVICE TO PERSONS IN RURAL AREAS, OR ANY 
ORGANIZATION (OTHER THAN A FARMERS' COOPERATIVE) THAT IS EXEMPT FROM FEDERAL 
INCOME TAX UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX ON UNRELATED 
BUSINESS INCOME.  NO TRANSFER OF THIS CLASS RU CERTIFICATE WILL BE REGISTERED 
BY THE TRUSTEE UNLESS THE PROPOSED TRANSFEREE HAS DELIVERED AN AFFIDAVIT 
AFFIRMING, AMONG OTHER THINGS, THAT THE PROPOSED TRANSFEREE IS NOT A 
DISQUALIFIED ORGANIZATION AND IS NOT ACQUIRING THE CLASS RU CERTIFICATE FOR 
THE ACCOUNT OF A DISQUALIFIED ORGANIZATION.  A COPY OF THE FORM OF AFFIDAVIT 
REQUIRED OF EACH PROPOSED TRANSFEREE IS ON FILE AND AVAILABLE FROM THE 
TRUSTEE.

                                      C-2-1
<PAGE>

    A TRANSFER IN VIOLATION OF THE APPLICABLE RESTRICTIONS MAY GIVE RISE TO A 
SUBSTANTIAL TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES, UPON AN AGENT 
ACTING FOR THE TRANSFEREE.  A PASS-THRU ENTITY THAT HOLDS THIS CLASS RU 
CERTIFICATE AND THAT HAS A DISQUALIFIED ORGANIZATION AS A RECORD HOLDER IN 
ANY TAXABLE YEAR GENERALLY WILL BE SUBJECT TO A TAX FOR EACH SUCH YEAR EQUAL 
TO THE PRODUCT OF (A) THE AMOUNT OF EXCESS INCLUSIONS WITH RESPECT TO THE 
PORTION OF THIS CERTIFICATE OWNED THROUGH SUCH PASS-THRU ENTITY BY SUCH 
DISQUALIFIED ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON 
CORPORATIONS.  FOR PURPOSES OF THE PRECEDING SENTENCE, THE TERM "PASS-THRU" 
ENTITY INCLUDES REGULATED INVESTMENT COMPANIES, REAL ESTATE INVESTMENT 
TRUSTS, COMMON TRUST FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO 
WHICH PART I OF SUBCHAPTER I OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN 
REGULATIONS, NOMINEES.

                    EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-4
                    HOME EQUITY LOAN ASSET-BACKED CERTIFICATE
                                    CLASS RU
                                        
   Representing Certain Interests Relating to a Pool of Mortgage Loans Formed
       by EquiVantage Acceptance Corp. and Serviced by EquiVantage Inc.
                                        
                                        
    (This Certificate does not represent an interest in, or an obligation of, 
nor are the underlying Mortgage Loans insured or guaranteed by EquiVantage 
Acceptance Corp., EquiVantage Inc., any Originator or any of their 
subsidiaries and affiliates.  This Certificate represents a fractional 
residual ownership interest in the Upper-Tier REMIC described in the Pooling 
and Servicing Agreement.)

No:  RU-1                                       Date: December 15, 1997

Percentage Interest: 100%                       December 25, 2028         
                                            ____________________________
                                            Final Scheduled Payment Date

                           EQUIVANTAGE ACCEPTANCE CORP.     
                           ____________________________
                                Registered Holder

                                      C-2-2
<PAGE>

    THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND, NOTWITHSTANDING 
REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF ANY PERSON IS 
REPRESENTED HEREBY.

    NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

    This Certificate is one of a Class of duly-authorized Certificates 
designated as EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan 
Asset-Backed Certificates, Series 1997-4, Class RU (the "RU Certificates") 
and issued under and subject to the terms, provisions and conditions of the 
Pooling and Servicing Agreement, to which Pooling and Servicing Agreement the 
Holder of this Certificate by virtue of acceptance hereof assents and by 
which such Holder is bound.  Also issued under the Pooling and Servicing 
Agreement are Certificates designated as the Class A Certificates, Class B 
Certificates and Class RL Certificates (together with the Class RU 
Certificates, the "Certificates.")

    Terms capitalized herein and not otherwise defined herein shall have the 
respective meanings set forth in the Pooling and Servicing Agreement.

    On the 25th day of each month, or, if such day is not a Business Day, 
then the next succeeding Business Day (each such day being a "Payment Date"), 
commencing January 26, 1998, to the Holders of the Class RU Certificates as 
of the close of business on the first Business Day of the calendar month 
immediately preceding the calendar month in which such Payment Date occurs 
(the "Record Date"), the Trustee will distribute to each Holder of the Class 
RU Certificates such Holder's Percentage Interest multiplied by the amounts 
then available to be distributed to the Holders of the Class RU Certificates. 
 No significant distributions are anticipated to be made.

    Upon receiving the final distribution hereon, the Holder hereof is 
required to send this Certificate to the Trustee.  The Pooling and Servicing 
Agreement provides that, in any event, upon the making of the final 
distribution due on this Certificate, this Certificate shall be deemed 
canceled for all purposes under the Pooling and Servicing Agreement.

    The Trustee is required to duly and punctually pay distributions with 
respect to this Certificate in accordance with the terms hereof and the 
Pooling and Servicing Agreement.  Amounts properly withheld under the Code or 
applicable state or local law by any Person from a distribution to any Holder 
shall be considered as having been paid by the Trustee to such Holder for all 
purposes of the Pooling and Servicing Agreement.

    EquiVantage Inc., as Servicer, pursuant to the Pooling and Servicing 
Agreement will service the Mortgage Loans.  The Pooling and Servicing 
Agreement permits the Servicer to enter into Sub-Servicing Agreements with 
certain institutions eligible for appointment as Sub-Servicers for the 
servicing and administration of the Mortgage Loans.  No appointment of any 
Sub-Servicer shall release the Servicer from any of its obligations under the 
Pooling and Servicing Agreement.

                                      C-2-3
<PAGE>


    No Holder shall have any right to institute any proceeding, judicial or 
otherwise, with respect to the Pooling and Servicing Agreement, or for the 
appointment of a receiver or trustee, or for any other remedy under the 
Pooling and Servicing Agreement except in compliance with the terms thereof.

    Notwithstanding any other provisions in the Pooling and Servicing 
Agreement, the Holder of any Certificate shall have the right which is 
absolute and unconditional to receive distributions to the extent provided in 
the Pooling and Servicing Agreement with respect to such Certificate or to 
institute suit for the enforcement of any such distribution, and such right 
shall not be impaired without the consent of such Holder.

    The Pooling and Servicing Agreement provides that the obligations created 
thereby will terminate upon the earlier of (i) the payment to the Holders of 
all Certificates of all amounts held by the Trustee and required to be paid 
to such Holders pursuant to the Pooling and Servicing Agreement upon the 
later to occur of (a) the final payment or other liquidation (or any advance 
made with respect thereto) of the last Mortgage Loan in the Trust Estate or 
(b) the disposition of all property acquired in respect of any Mortgage Loan 
remaining in the Trust Estate or (ii) at any time when a Qualified 
Liquidation of the Upper-Tier REMIC and the Lower-Tier REMIC is effected as 
described in the Pooling and Servicing Agreement.

    The Pooling and Servicing Agreement provides that (i) the Holders of the 
Class RL Certificates or, if such Holders decline to exercise, the Servicer 
or, if the Servicer decline to exercise, the Certificate Insurer, may, at 
their respective options, purchase from the Trust all (but not fewer than 
all) remaining Mortgage Loans and other property then constituting the Trust 
Estate, and thereby effect early retirement of the Certificates, on any 
Remittance Date when the aggregate outstanding Loan Balances of the Mortgage 
Loans is 10% or less of the original aggregate Loan Balance of the Mortgage 
Loans as of the Cut-Off Date and (ii) under certain circumstances relating to 
the qualifications of the Lower-Tier REMIC or Upper-Tier REMIC as a REMIC 
under the Code, the Mortgage Loans may be sold, thereby affecting the early 
retirement of the Certificates.

    The Trustee shall give written notice of termination of the Pooling and 
Servicing Agreement to each Holder in the manner set forth therein.

    As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth and referred to on the face hereof, the 
transfer of this Certificate is registrable in the Register upon surrender of 
this Certificate for registration of transfer at the office designated as the 
location of the Register duly endorsed by, or accompanied by a written 
instrument of transfer in the form set forth in the Pooling and Servicing 
Agreement duly executed by, the Holder hereof or his attorney duly authorized 
in writing, and thereupon one or more new Certificates of like Class, tenor 
and a like Percentage Interest will be issued to the designated transferee or 
transferees.

    Notwithstanding the foregoing, no sale or other transfer of record or 
beneficial ownership of a Class RU Certificate shall be made unless the 
Trustee shall have received a representation letter from the transferee of 
such Class RU Certificate, acceptable to and in form and substance 

                                      C-2-4

<PAGE>


satisfactory to the Trustee, to the effect that such transferee is not an 
employee benefit plan subject to Section 406 of the Employee Retirement 
Income Security Act nor a plan nor other arrangement subject to Section 4975 
of the Code (collectively, a "Plan"), nor is acting on behalf of any Plan nor 
using the assets of any Plan to affect such transfer. 

    The Trustee is required to furnish certain information on each Payment 
Date to the Holder of this Certificate, as more fully described in the 
Pooling and Servicing Agreement.

    The Class RU Certificates are issuable only as registered Certificates.  
As provided in the Pooling and Servicing Agreement and subject to certain 
limitations therein set forth, Class RU Certificates are exchangeable for new 
Class RU Certificates evidencing the same Percentage Interest as the Class RU 
Certificates exchanged.

    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 Trustee and any agent of the Trustee may treat the Person in whose 
name this Certificate is registered as the holder hereof for all purposes, 
and neither the Trustee or any such agent shall be affected by notice to the 
contrary.

                                      C-2-5
<PAGE>

    IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly 
executed on behalf of the Trust.

                             EQUIVANTAGE HOME EQUITY
                               LOAN TRUST 1997-4

                             By:  NORWEST BANK MINNESOTA,
                                  NATIONAL ASSOCIATION, as Trustee



                             By:                                
                                ________________________________
                                Name:   
                                Title:  
                                       


Trustee Authentication

NORWEST BANK MINNESOTA,
  NATIONAL ASSOCIATION, as Trustee



By:                               
   _______________________________
   Name:   
   Title: 


Dated:  December 15, 1997 
                                      C-2-6
<PAGE>


                                                                      
                                                                  EXHIBIT D


                   FORM OF CERTIFICATE REGARDING PREPAID LOANS


    I, ___________________, _________________ of EquiVantage Acceptance
Corp., a Delaware corporation, as sponsor (the "Sponsor"), hereby certify
that between the Cut-Off Date (as defined in the Pooling and Servicing
Agreement dated as of December 1, 1997 among the Sponsor, EquiVantage
Inc., a Delaware corporation, as servicer, and Norwest Bank Minnesota,
National Association, as trustee) and the date hereof the following
schedule of Mortgage Loans (as defined in such Pooling and Servicing
Agreement) has been prepaid in full. 


Dated:  December 15, 1997


                             By:                                 
                                ________________________________-
                                Name:
                                Title:



                                       D-1
<PAGE>


                                                                      
                                                                 EXHIBIT E


                   FORM OF TRUSTEE'S ACKNOWLEDGMENT OF RECEIPT


    Norwest Bank Minnesota, National Association, a national banking 
corporation, in its capacity as trustee (the "Trustee") under that certain 
Pooling and Servicing Agreement dated as of December 1, 1997 (the "Pooling 
and Servicing Agreement") by and among EquiVantage Acceptance Corp., a 
Delaware corporation, as sponsor (the "Sponsor"), EquiVantage Inc., a 
Delaware corporation, as servicer, and the Trustee, hereby acknowledges 
pursuant to Section 3.6 of the Pooling and Servicing Agreement, receipt of 
the Notes delivered to it by the Sponsor.

    The Schedule of Mortgage Loans is deemed attached to this Receipt.

    The Trustee hereby additionally acknowledges that it shall review such 
items as required by Section 3.6(a) of the Pooling and Servicing Agreement 
and shall otherwise comply with Section 3.6(b) of the Pooling and Servicing 
Agreement as required thereby.

                             NORWEST BANK MINNESOTA,
                               NATIONAL ASSOCIATION,
                               as Trustee


                             By:                                
                                ________________________________
                                Name:
                                Title:



Dated:  December 15, 1997

                                       E-2
<PAGE>

                                                                      
                                                                  EXHIBIT F

                           FORM OF POOL CERTIFICATION

    WHEREAS, the undersigned is an Authorized Officer of Norwest Bank 
Minnesota, National Association, a national banking association, acting in 
its capacity as trustee (the "Trustee") of a certain pool of mortgage loans 
(the "Pool") heretofore conveyed in trust to the Trustee pursuant to that 
certain Pooling and Servicing Agreement dated as of December 1, 1997 (the 
"Pooling and Servicing Agreement") by and among EquiVantage Acceptance Corp., 
a Delaware corporation, as sponsor (the "Sponsor"), EquiVantage Inc., a 
Delaware corporation, as Servicer, and the Trustee;

    WHEREAS, the Trustee is required, pursuant to Section 3.6(a) of the 
Pooling and Servicing Agreement, to review the Files relating to the Pool 
within a specified period following the Startup Day and to notify the Sponsor 
promptly of any defects with respect to the Pool, and the Sponsor is required 
to remedy such defects or take certain other action, all as set forth in 
Section 3.6(b) of the Pooling and Servicing Agreement; and 

    WHEREAS, Section 3.6(a) of the Pooling and Servicing Agreement requires 
the Trustee to deliver this Pool Certification upon the satisfaction of 
certain conditions set forth therein.

    NOW, THEREFORE, the Trustee hereby certifies that it has determined that 
all required documents (or certified copies of documents listed in Section 
3.5 of the Pooling and Servicing Agreement) have been executed or received, 
and that such documents relate to the Mortgage Loans identified in the 
Schedule of Mortgage Loans pursuant to Section 3.5(a) of the Pooling and 
Servicing Agreement or, in the event that such documents have not been 
executed and received or do not so relate to such Mortgage Loans, any 
remedial action by the Sponsor pursuant to Section 3.6(b) of the Pooling and 
Servicing Agreement has been completed, except as noted in the list of 
exceptions attached.  The Trustee makes no certification hereby, however, 
with respect to any intervening assignments or assumption and modification 
agreements.

                             NORWEST BANK MINNESOTA,
                                 NATIONAL ASSOCIATION, as Trustee


                             By:                                
                                ________________________________
                                Name:
                                Title:

Dated:  December 15, 1997


                                       F-1
<PAGE>

                                                                     
                                                                 EXHIBIT G

                             FORM OF DELIVERY ORDER


                                  December 15, 1997


Norwest Bank Minnesota,
  National Association
Norwest Center
Sixth Street & Marquette Avenue
Minneapolis, Minnesota  55479-0070
Attention:  Corporate Trust Services

Ladies and Gentlemen:

    Pursuant to Article IV of the Pooling and Servicing Agreement dated
as of December 1, 1997 (the "Pooling and Servicing Agreement") by and
among EquiVantage Acceptance Corp., a Delaware corporation, as sponsor
(the "Sponsor"), EquiVantage Inc., a Delaware corporation, as servicer,
and Norwest Bank Minnesota, National Association, as trustee, the Sponsor
hereby certifies that all conditions precedent to the issuance of
EquiVantage Home Equity Loan Trust 1997-4, Home Equity Loan Asset-Backed
Certificates, Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class
B and the Residual Certificates (collectively, the "Certificates"), have
been satisfied and hereby requests you to authenticate and deliver said
Certificates, and to release said Certificates to the Holders thereof, or
otherwise upon their order.

                             Very truly yours,

                             EQUIVANTAGE ACCEPTANCE CORP.



                             By:                                 
                                _________________________________
                                Name:
                                Title:


                                       G-1
<PAGE>


                                                                      
                                                                 EXHIBIT H

                FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE

                             AFFIDAVIT PURSUANT TO SECTION 860E(e) OF THE
                             INTERNAL REVENUE CODE OF 1986, AS AMENDED


STATE OF           )
                   )  ss:
COUNTY OF          )

    [NAME OF OFFICER], being first duly sworn, deposes and says:

    1.  That [s/he] is [Title of Officer] of [Name of Investor] (the 
"Investor"), a [savings institution] [corporation] duly organized and 
existing under the laws of [the State of __________] [the United States], on 
behalf of which [s/he] makes this affidavit.

    2.  That (i) the Investor is not a "disqualified organization" and will 
not be a "disqualified organization" as of [date of transfer] (for this 
purpose, a "disqualified organization" means the United States, any state or 
political subdivision thereof, any foreign government, any international 
organization, any agency or instrumentality of any of the foregoing (other 
than certain taxable instrumentalities), any cooperative organization 
furnishing electric energy or providing telephone service to persons in rural 
areas, or any organization (other than a farmers' cooperative) that is exempt 
from federal income tax unless such organization is subject to the tax on 
unrelated business income); (ii) it is not acquiring the Class R Certificates 
for the account of a disqualified organization; (iii) it consents to any 
amendment of the Pooling and Servicing Agreement that shall be deemed 
necessary by the Trustee (upon advice of counsel) to constitute a reasonable 
arrangement to ensure that the Class R Certificates will not be owned 
directly or indirectly by a disqualified organization; and (iv) it will not 
transfer any such Class R Certificate unless (a) it has received from the 
transferee an affidavit in substantially the same form as this affidavit 
containing these same four representations and (b) as of the time of the 
transfer, it does not have actual knowledge that such affidavit is false.

                                       H-1
<PAGE>



    IN WITNESS WHEREOF, the Investor has caused this instrument to be 
executed on its behalf, pursuant to authority of its Board of Directors, by 
its [Title of Officer] and its corporate seal to be hereunto attached, 
attested by its [Assistant] Secretary, this __ day of __________, ____.

                             [NAME OF INVESTOR]


                             By:___________________________
                                [Name of Officer]
                                [Title of Officer]


[Corporate Seal]

Attest:



___________________________
[Assistant] Secretary



    Personally appeared before me the above-named [Name of Officer],
known or proved to be the same person who executed the foregoing
instrument and to be the [Title of Officer] of the Investor, and
acknowledged to me that he executed the same as his free act and deed and
the free act and deed of the Investor.

    Subscribed and sworn before me this ____ day of _______, ____.



___________________________
NOTARY PUBLIC

COUNTY OF ________________

STATE OF _________________

         My commission expires the ____ day of _______________, ____.


                                       H-2
<PAGE>


                                                                      
                                                                    EXHIBIT I

                                     Form of
                                 Monthly Report

                          EquiVantage Acceptance Corp.
                   Home Equity Loan Asset-Backed Certificates
                                  Series 1997-4

                              Statement to Holders

<TABLE>
<CAPTION>
                                                                                    INTEREST
            ORIGINAL        BEGINNING                       INTEREST     TOTAL      CARRY      ENDING
            CERTIFICATE     CERTIFICATE    PRINCIPAL        DISTRI-      DISTRI-    FORWARD    CERTIFICATE
CLASS       FACE VALUE      BALANCE        DISTRIBUTION     BUTION       BUTION     AMOUNT     BALANCE
- -----       -----------     -----------    ------------     --------     -------    -------    -------------
<S>         <C>             <C>            <C>              <C>          <C>        <C>         <C>

A-1         29476Y BF5       $ 29,380,000  

A-2         29476Y BG3       $ 21,000,000  

A-3         29476Y BH1       $ 14,000,000  

A-4         29476Y BJ7       $  7,000,000  

A-5         29476Y BKY       $ 28,620,000  

B           n/a

RU          n/a

TOTAL

AMOUNT PER $1,000 UNIT

</TABLE>

<TABLE>
<CAPTION>

                      BEGINNING                       INTEREST     TOTAL      CURRENT    ENDING        
                      CERTIFICATE    PRINCIPAL        DISTRI-      DISTRI-    PRINCIPAL  CERTIFICATE   
CLASS       CUSIP     BALANCE        DISTRIBUTION     BUTION       BUTION     BALANCE    BALANCE       
- -----       ----      -----------    ------------     --------     -------    -------    ------------- 
<S>         <C>       <C>            <C>              <C>          <C>        <C>        <C>

A-1         ________

A-2         ________

A-3         ________

A-4         ________

A-5         ________

B           n/a

RU          n/a

</TABLE>


                                        I-1
<PAGE>


PASS THROUGH RATES


<TABLE>
<CAPTION>

               ORIGINAL PASS-         CURRENT PASS 
CLASS          THROUGH RATE           THROUGH RATE         CLASS          RECORD DATE
- -----          --------------         ------------         -----          -----------
<C>            <S>                    <S>                  <S>            <S>
A-1            Adjustable Rate              %               A-1

A-2                6.640%                   %               A-2

A-3                7.045%                   %               A-3

A-4                6.705%                   %               A-4

A-5            Adjustable Rate              %               A-5

 B                   n/a                    %                B

RU                   n/a                    %               RU


SPONSOR:      EquiVantage Acceptance Corp. 
SERVICER:     EquiVantage Inc.

LEAD UNDERWRITER:  Prudential Securities Incorporated
RECORD DATE:
DISTRIBUTION DATE:                                    FACTOR INFORMATION: ___________________
</TABLE>


PLEASE DIRECT ANY QUESTIONS OR COMMENTS TO THE FOLLOWING ADMINISTRATOR:

                             Trust Administrator

                             Norwest Bank Minnesota, National Association
                             Sixth Street & Marquette Avenue
                             Minneapolis, Minnesota 55479-0070
                             Attention:  Corporate Trust Services
                             (612) 667-5786


                                        I-2
<PAGE>


Distribution Period:                   

                   Information pursuant to Section 7.8(a) of the
           Pooling and Servicing Agreement dated as of December 1, 1997

i)  Distribution to each Class of Certificates                  

ii) Principal Distributions to the Certificates:
         Scheduled Principal
         Prepayments
         Paid-in-Full Loans
         Other Unscheduled Recoveries of Principal
         Substitution Amounts
         Loan Repurchases
         Principal Portion of Liquidation Proceeds
         Subordination Increase Amount
              Total Principal                    

iii)     Interest distributions to the Certificate Holders


iv)      Monthly Remittance Amount for each Mortgage Loan Group Principal
         Interest                 

v)       Certificate Principal Balances


vi)      Amounts described in Sections 7.5(b)(iii), (iv) and (xii)

vii)     Insured Payment included in distributions to the Holders
         Aggregate unreimbursed Insured Payments since the Closing Date

viii)    Information furnished by the Sponsor pursuant to Section
         6049(d)(7)(c)                 

ix)      Substitution Amounts and Loan Purchase Price Amounts included in
         the distribution                   

x)       Subordination Reduction Amount                    

xi)      Realized Losses
         [Cumulative Loss Amount]
         [Rolling Three Month Delinquency Rate]                 

xii)     Certificate Factors

xiii)    Insurance Proceeds

xiv)     Specified Subordinated Amount (aggregate and for each Mortgage
         Loan Group)

xv)      Weighted average Coupon Rate and weighted average maturity of
         Mortgage Loans for each Mortgage Loan Group

xvi)     Aggregate Loan Balances for each Mortgage Loan Group                  


                                        I-3
<PAGE>

Distribution Period:         

                             As to all Mortgage Loans

Delinquency Advances Made         

Paid-In-Full Compensating Interest          

Accrued Servicing Fees       

Servicing Fees Retained      

Trustee Fees       

Premium Amount          

                                             CURRENT               NEXT     
                                          DISTRIBUTION         DISTRIBUTION 
                                              DATE                 DATE     
                                           ------------          -----------
Available Funds         

Available Funds         

Available Funds Shortfall         

Amortized Subordinated Amount Requirement        

Excess Subordinated Amount        

Specified Subordinated Amount          

Subordinated Amount          

Subordination Deficiency Amount        

Subordination Deficit        

Subordination Increase Amount          

Subordination Reduction Amount         

Principal Carry Forward Amount         

Principal Distribution Amount          

Reimbursement Amount         

Balance of Largest Loan           


                                        I-4
<PAGE>

                                 EquiVantage Inc.
                        Monthly Delinquency Summary Report
                      EquiVantage Mortgage Loan Trust 1997-4

                            Dates as of ______________

<TABLE>

<S>                                         <C>       <C>       <C>              <C>          <C>
Class A Certificates              

    Ending Number of Loans:
    Ending Principal Balance:               

DELINQUENT LOANS                            Count     Percent   Principal Bal.   Percent
    GROSS Delinquent Loans - Status

    1.   30 - 59 Days Delinquent
    2.   60 - 89 Days Delinquent
    3.   90 or More Days Delinquent

    GROSS Total Delinquencies   

    Foreclosure Loans - Status              Count     Percent   Principal Bal.   Percent

    1.   Current
    2.   30 - 59 Days Delinquent
    3.   60 - 89 Days Delinquent
    4.   90 or More Days Delinquent

    Total Foreclosures      


    Bankruptcy Loans - Status               Count     Percent   Principal Bal.   Percent

    1.   Current
    2.   30 - 59 Days Delinquent
    3.   60 - 89 Days Delinquent
    4.   90 or More Days Delinquent

    Total Bankruptcies  

    REO Loans - Status from Foreclosure     Count     Percent   Principal Bal.   Percent      Book Value

    1.   30 - 59 Days
    2.   60 - 89 Days
    3.   90 or More Days

Total REO   

NET DELINQUENCY (Gross Delinquent less Foreclosure, Bankruptcy, REO)

                                            Count     Percent   Principal Bal.   Percent 

    1.   30 - 59 Days Delinquent
    2.   60 - 89 Days Delinquent
    3.   90 or More Days Delinquent

NET DELINQUENCY TOTALS  

</TABLE>


                                        I-5
<PAGE>


                                                           EXHIBIT J


                       FORM OF SERVICER'S TRUST RECEIPT

To: Norwest Bank Minnesota, National Association
    Sixth Street & Marquette Avenue
    Minneapolis, Minnesota 55479-0070

Attn.:   Corporate Trust Services

                                            Date:____________________


    In connection with the administration of the mortgage loans held by you, 
as Trustee under a certain Pooling and Servicing Agreement dated as of 
December 1, 1997 by and among EquiVantage Acceptance Corp., as sponsor, 
EquiVantage Inc., as servicer (the "Servicer"), and you, as Trustee (the 
"Agreement"), the Servicer hereby requests a release of the File held by you 
as Trustee with respect to the following described Mortgage Loan for the 
reason indicated below:

Mortgagor's Name:

Loan No.:

Reason for requesting file:

_______ 1.    Mortgage Loan paid in full.

                        (The Servicer hereby certifies that all amounts
                        received in connection with the loan have been
                        or will be credited to the Certificate Account
                        (whichever is applicable) pursuant to the
                        Agreement.)

_______ 2.    Mortgage Loan repurchased pursuant to the Agreement.

                        (The Servicer hereby certifies that the Loan
                        Purchase Price has been or will be paid to the
                        Certificate Account pursuant to the Agreement.)


                                     J-1
<PAGE>

_______ 3.    Mortgage Loan substituted.

                        (The Servicer hereby certifies that a Qualified
                        Replacement Mortgage has been or will be
                        assigned and delivered to you along with the
                        related File pursuant to the Agreement.)

_______ 4.    The Mortgage Loan is being foreclosed.


_______ 5.    Other.  (Describe)

Total Number of Mortgage Loans currently held under the Agreement: __________

Total Number of Files now held by the Servicer: _____________________________
      


    The undersigned (i) acknowledges that the above File will be held
by the undersigned in accordance with the provisions of the Agreement
and will be returned to you, except if the Mortgage Loan has been paid
in full, foreclosed, repurchased or substituted for by a Qualified
Replacement Mortgage (in which case the File will be retained by us
permanently), and (ii) certifies that all conditions precedent for
delivery of the File requested by this Trust Receipt have been
satisfied.

    Capitalized terms used herein shall have the meanings ascribed to
them in the Agreement.

                             EQUIVANTAGE INC.



                             By:                                
                                ________________________________
                                Name:
                                Title:


                                     J-2
<PAGE>

                                                                      
                                                                EXHIBIT K

                          FORM OF LIQUIDATION REPORT


1.  Type of Liquidation (REO disposition/charge-off/short pay-off)

    -    Date last paid
    -    Date of foreclosure
    -    Date of REO
    -    Date of REO disposition
    -    Property sale price/estimated market value at disposition

2.  Liquidation Proceeds

    Principal Prepayment                 $ _________
    Property Sale Proceeds                 _________
    Insurance Proceeds                     _________
    Other (itemize)                        _________

3.  Liquidation expenses

    Servicing Advances                   $ _________
    Delinquency Advances                   _________
    Contingency Fees                       _________
    Servicing Fees                         _________
    Annual Expense Escrow Amount           _________
    Supplemental Fee (if any)              _________
    Additional Interest (if any)           _________

4.  Net Liquidation Proceeds            $  _________
    (Item 2 minus item 3)

5.  Accrued and unpaid interest
    in excess of
    Delinquency Advances                $   ________

6.  Principal Balance of
    Mortgage Loan                       $   ________

                                     K-1
<PAGE>

                                                                      
                                                               EXHIBIT L

                          SPECIAL POWER OF ATTORNEY

    KNOWN ALL MEN BY THESE PRESENTS, that I, ____________, ____________
of EquiVantage Inc. (the "Originator"), do hereby constitute and appoint
Norwest Bank Minnesota, National Association, as the true and lawful
attorney for the Originator and its name, place and stead, to record the
assignments of mortgage with respect to the Mortgage Loans transferred
to the Norwest Bank Minnesota, National Association, as trustee (the
"Trustee"), under that Pooling and Servicing Agreement dated as of
December 1, 1997 by and among EquiVantage Acceptance Corp., as Sponsor,
the Originator, as Servicer, and the Trustee, and to do and perform all
other things and acts relating to such assignments of mortgage as may be
necessary to effectuate the transfer of such Mortgage Loans to the
Trustee, including the execution and delivery of new assignments of
mortgage where necessary to comply with applicable real estate recording
laws at the time of recordation.

    This power of attorney is irrevocable and is coupled with an
interest in the Mortgage Loans, and it may at all times be relied upon
by any person, firm or corporation dealing with the attorney named
herein as remaining in full force and effect, and such person, firm or
corporation shall have no liability to the Originator with respect
thereto.

    WITNESS the following signature this ___ day of _______, 19__.

                                  EQUIVANTAGE INC.

                                  By:                                
                                      ______________________________ 
                                      Name:
                                      Title:


STATE OF NEW YORK
COUNTY OF NEW YORK, to-wit:

    I, ______________, a Notary Public in and for the jurisdiction
aforesaid, do hereby certify that _______________, who acknowledged
himself to be the __________________ of EquiVantage Inc., a Delaware
corporation, personally appeared before me in the jurisdiction aforesaid
and that he as such ________________ executed the foregoing instrument
on behalf of said corporation for the purposes therein contained.

    Witness my hand and official seal this ____ day of _______, 19__.

                                  _____________________(SEAL)
                                  Notary Public
                                  My Commission Expires: 



                                     L-1


<PAGE>



Financial Guaranty Insurance Company
115 Broadway
New York, New York 10006
(212) 312-3000
(800) 352-0001

Surety Bond

Issuer:  EquiVantage Home Equity                      Policy Number:   97010782
         Loan Trust 1997-4
                                                      Control Number:  0010001

Insured Obligations:  $100,000,000
in aggregate principal amount of                      
Home Equity Loan Backed
Certificates, Series 1997-4,
Class A (the "Certificates")


Trustee: Norwest Bank Minnesota, National Association

Financial Guaranty Insurance Company ("Financial Guaranty"), a New York stock
insurance company, in consideration of its receipt of the Deposit Premium and
subject to the terms of this Surety Bond, hereby unconditionally and irrevocably
agrees to pay each Insured Payment to the Trustee named above or its successor,
as trustee for the Certificates, to the extent set forth in the Pooling and
Servicing Agreement.  

Financial Guaranty will make an Insured Payment (other than that portion of an
Insured Payment constituting a Preference Amount) out of its own funds by 11:00
A.M. (New York City Time) in immediately available funds to the Trustee on the
later of (i) the Business Day next following the day on which Financial Guaranty
shall have received Notice that an Insured Payment is due and (ii) the Payment
Date on which the Insured Payment is distributable to Certificateholders
pursuant to the Pooling and Servicing Agreement, for disbursement to such
Certificateholders in the same manner as other payments with respect to the
Certificates are required to be made.  Any Notice received by Financial Guaranty
after 2:00 p.m. New York City time on a given Business Day or on any day that is
not a Business Day shall be deemed to have been received by Financial Guaranty
on the next succeeding Business Day.


Form 9043
Page 1 of 4


<PAGE>



Financial Guaranty Insurance Company
115 Broadway
New York, New York 10006
(212) 312-3000
(800) 352-0001

Surety Bond

Upon such payment, Financial Guaranty shall be fully subrogated to the rights of
the Certificateholders to receive the amount so paid.  Financial Guaranty's
obligations hereunder with respect to each Payment Date shall be discharged to
the extent funds comprising the Insured Payment are received by the Trustee on
behalf of the Certificateholders for distribution to such holders, as provided
in the Pooling and Servicing Agreement and herein, whether or not such funds are
properly applied by the Trustee.

If the payment of any portion or all of any amount that is insured hereunder is
voided pursuant to a final order of a court exercising proper jurisdiction in an
insolvency proceeding to the effect that the Trustee or the Certificateholder,
as the case may be, is required to return any such payment or portion thereof
prior to the expiration date of this Surety Bond because such payment was voided
under the U. S. Bankruptcy Code, with respect to which order the appeal period
has expired without an appeal having been filed (a "Final Order"), and, as a
result, the Trustee or any Certificateholder is required to return such voided
payment, or any portion of such voided payment made in respect of the
Certificates (a "Preference Amount"), Financial Guaranty will pay on the
guarantee described in the first paragraph hereof, an amount equal to each such
Preference Amount, on the second Business Day following receipt by Financial
Guaranty of (x) a certified copy of the Final Order, (y) an assignment, in form
reasonably satisfactory to Financial Guaranty, irrevocably assigning to
Financial Guaranty all rights and claims of the Trustee and/or such
Certificateholder relating to or arising under such Preference Amount and
appointing Financial Guaranty as the agent of the Trustee and/or such
Certificateholder in respect of such Preference Amount, and (z) a Notice 
appropriately completed and executed by the Trustee or such Certificateholder,
as the case may be.  Such payment shall be made to the receiver, conservator,
debtor-in-possession or trustee in bankruptcy named in the Final Order and not
to the Trustee or  Certificateholder directly (unless a Certificateholder has
previously paid such amount to such receiver, conservator, debtor-in-possession
or trustee named in such Final Order in which case payment shall be made to the
Trustee for distribution to the Certificateholder upon proof of such payment
reasonably satisfactory to Financial Guaranty).  Notwithstanding the foregoing,
in no event shall Financial Guaranty be (i) required to make any payment under
this Surety Bond in respect of any Preference Amount to the extent such
Preference Amount is comprised of amounts previously paid by Financial Guaranty
hereunder, or (ii) obligated to make any payment in respect of any Preference
Amount, which payment represents a payment of the 



Form 9043
Page 2 of 4


<PAGE>


Financial Guaranty Insurance Company
115 Broadway
New York, New York 10006
(212) 312-3000
(800) 352-0001

Surety Bond

principal amount of the Certificates, prior to the time Financial Guaranty
otherwise would have been required to make a payment in respect of such
principal.

Financial Guaranty shall make payments due in respect of Preference Amounts
prior to 2:00 p.m. New York City time on the second Business Day following
Financial Guaranty's receipt of the documents required under clauses (x) through
(z) of the second preceding paragraph.  Any such documents received by Financial
Guaranty after 2:00 p.m. New York City time on a given Business Day or on any
day that is not a Business Day shall be deemed to have been received by
Financial Guaranty on the next succeeding Business Day.  All payments made by
Financial Guaranty hereunder in respect of Preference Amounts will be made with
Financial Guaranty's own funds.

This Surety Bond is non-cancelable for any reason, including nonpayment of any
premium.  The premium on this Surety Bond is not refundable for any reason,
including the payment of the Certificates prior to their respective maturities. 
This Surety Bond shall expire and terminate without any action on the part of
Financial Guaranty or any other Person on the date that is one year and one day
following the date on which the Certificates shall have been paid in full.

The Deposit Premium shall be due and payable on the date hereof, and a monthly
premium shall be due and payable as provided in the Pooling and Servicing
Agreement.

This Surety Bond is subject to and shall be governed by the laws of the State of
New York.  The proper venue for any action or proceeding on this Surety Bond
shall be the County of New York, State of New York.  The insurance provided by
this Surety Bond is not covered by the New York Property/Casualty Insurance
Security Fund (New York Insurance Code, Article 76).

Capitalized terms used and not defined herein shall have respective meanings set
forth in the Pooling and Servicing Agreement.  "Notice" means written notice in
the form of Exhibit A to this Surety Bond by registered or certified mail or
telephonic or telegraphic notice, subsequently confirmed by written notice
delivered via telecopy, telex or hand delivery from the Trustee to Financial
Guaranty specifying the information set forth therein.  "Certificateholder"
means, as to a particular Certificate, the person, other than the Trust, the 



Form 9043
Page 3 of 4


<PAGE>


Financial Guaranty Insurance Company
115 Broadway
New York, New York 10006
(212) 312-3000
(800) 352-0001

Surety Bond


Servicer, any subservicer or Underwriter or the Sponsor who, on the 
applicable Payment Date is entitled under the terms of such Certificate to 
payment thereof. "Pooling and Servicing Agreement" means the Pooling and 
Servicing Agreement by and among EquiVantage Acceptance Corp., as Sponsor, 
EquiVantage Inc., as Servicer, and Norwest Bank Minnesota, National 
Association, as Trustee, dated as of December 1, 1997.

In the event that payments under any Certificate is accelerated, nothing herein
contained shall obligate Financial Guaranty to make any payment of principal or
interest on such Certificates on an accelerated basis, unless such acceleration
of payment by Financial Guaranty is at the sole option of Financial Guaranty.

IN WITNESS WHEREOF, Financial Guaranty has caused this Surety Bond to be affixed
with its corporate seal and to be signed by its duly authorized officer in
facsimile to become effective and binding upon Financial Guaranty by virtue of
the countersignature of its duly authorized representative.



/s/ President                                   /s/ Authorized Representative


Effective Date:  December 15, 1997


Form 9043
Page 4 of 4


<PAGE>

 

                                      EXHIBIT A

                                        NOTICE

To:      Financial Guaranty Insurance Company
         115 Broadway
         New York, New York 10006
         (212) 312-3000
         Attention:  General Counsel

         Telephone:   (212) 312-3000
         Telecopier:  (212) 312-3220

Re:      EquiVantage Home Equity Loan Trust 
         Home Equity Loan Backed Certificates,
         Series 1997-4, Class A
         Policy No.  97010782

Determination Date:____________________________
Payment Date:__________________________________

We refer to that certain Pooling and Servicing Agreement dated as of December 
1, 1997, by and among EquiVantage Acceptance Corp., as Sponsor, EquiVantage 
Inc., as Servicer, and Norwest Bank Minnesota, National Association, as 
Trustee (the "Pooling and Servicing Agreement") relating to the above 
referenced Certificates.  All capitalized terms not otherwise defined herein 
or in the Surety Bond shall have the same respective meanings assigned to 
such terms in the Pooling and Servicing Agreement.

(a) The Trustee has determined under the Pooling and Servicing Agreement that
    in respect of the Payment Date set forth above:

         (i)       The Group I Interest Distribution Amount is $__________;
                   
        (ii)       The Group I Subordination Deficit is $__________;
                   
        (iii)      Preference Amounts with respect to which Owners have
                   complied with Section 7.3(e) allocable to Group I are
                   $__________;
                   
        (iv)       The Group I Total Available Funds (excluding Total Monthly
                   Excess Cashflow) are $__________;
         
         (v)       The Total Monthly Excess Cashflow allocable to Group I is
                   $__________;
    



<PAGE>

              
        (vi)       The Group II Interest Distribution Amount, is $__________;
                   
       (vii)       The Group II Subordination Deficit is $__________; 
                   
      (viii)       Preference Amounts with respect to which Owners have
                   complied with Section 7.3(e) allocable to Group II are
                   $__________;
         
        (ix)       The Group II Total Available Funds (excluding Total Monthly 
                   Excess Cashflow) are $___________;
         
         (x)       The Total Monthly Excess Cashflow allocable to Group II is
                   $_________;
         
        (xi)       The sum of (i), (ii) (iii), (vi), (vii) and (viii) is      
              $_______________;
         
        (xii)      The sum of (iv), (v), (ix) and (x) is $_____________; and
         
      (xiii)       The amount in (xi) exceeds the amount in (xii) by
                   $____________.

Please be advised that the amount set forth in (a)(xii) above is not 
sufficient to pay the amount set forth in (a)(xi) above.  

Accordingly, pursuant to the Pooling and Servicing Agreement, this statement 
constitutes a notice for payment of an Insured Payment in respect of Group [I]
[II] in the amount of $______________ under the Surety Bond.

(b) No payment claimed hereunder is in excess of the amount payable under the
    Surety Bond.

    The amount requested in this Notice should be paid to:  [Payment
    Instructions]

[Attached hereto is a copy of the Final Order (as defined in the Surety Bond) in
connection with a Preference Amount in the amount set forth therein, together
with an assignment of rights and appointment of agent.]

Any person who knowingly and with intent to defraud any insurance company or 
other person files an application for insurance or statement of claim 
containing any materially false information or conceals for the purpose of 
misleading, information concerning any fact material thereto, commits a 
fraudulent insurance act, which is a crime, and shall also be subject to a 
civil penalty not to exceed Five Thousand Dollars ($5,000.00) and the stated 
value of the claim for each such violation.

<PAGE>



IN WITNESS WHEREOF, the Trustee has executed and delivered this Notice this
_____ day of___________________.


                             ______________________________
                             as Trustee


                             By: __________________________


                             Title: _______________________












<PAGE>











                            MASTER LOAN TRANSFER AGREEMENT


                             Dated as of December 1, 1997



                                    by and between



                            EQUIVANTAGE ACCEPTANCE CORP.,
                                     the Company


                                         and


                                  EQUIVANTAGE INC.,
                                    the Originator





                                                                                

                                           
<PAGE>
 
                                  TABLE OF CONTENTS
                                                                            Page
Section 1.    Definitions.....................................................1

Section 2.    Interest Calculations...........................................5

Section 3.    Transfers of Mortgage Loans.....................................5

Section 4.    Grant of Security Interest......................................6

Section 5.    Representations, Warranties and Covenants Regarding the           
              Originator and the Company......................................6

Section 6.    Representations and Warranties of the Originator Regarding the
              Mortgage Loans.................................................12

Section 7.    Covenants of the Originator to Take Certain Actions with Respect  
              to the Mortgage Loans in Certain Situations....................22

Section 8.    Term of Agreement..............................................24

Section 9.    Authorized Representatives.....................................24

Section 10.   Notices........................................................24

Section 11.   Governing Law..................................................25

Section 12.   Assignment.....................................................26

Section 13.   Counterparts...................................................26

Section 14.   Amendment......................................................26

Section 15.   Severability of Provisions.....................................26

Section 16.   No Agency; No Partnership or Joint Venture.....................26

Section 17.   Further Assurances.............................................26

Section 18.   The Certificate Insurer and the Trustee........................26



                                           
<PAGE>
 
    THIS MASTER LOAN TRANSFER AGREEMENT, dated as of December 1, 1997, is
between EquiVantage Acceptance Corp. (the "Company") and EquiVantage Inc., in
its separate capacity as an originator or purchaser of mortgage loans (the
"Originator").

    WHEREAS, the Originator is an originator and purchaser of mortgage loans
that the Originator may, from time to time, sell to the Company;

    WHEREAS, the Company may, from time to time, purchase such mortgage loans
from the Originator; and

    WHEREAS, it is the intent of the Company to include mortgage loans so
purchased by the Company in securitization transactions from time to time
sponsored by the Company.

    NOW, THEREFORE, in consideration of the foregoing and the mutual agreements
herein contained, and for other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the parties hereto hereby agree as
follows:

    Section 1.     Definitions.  Whenever used in this Agreement or in any
Conveyance Agreement, the following words and phrases, unless the context
otherwise requires, shall have the meanings specified in this Article; provided,
however, that any capitalized terms used herein or in any Conveyance Agreement
and not defined herein shall have their respective meanings as set forth in the
related Pooling and Servicing Agreement.

    Additional Representations and Warranties:  As defined in Section 6(a)
hereof.

    Agreement:  This Master Loan Transfer Agreement as may be amended from time
to time, including the exhibits and supplements hereto.

    Appraised Value:  The appraised value of any Property based upon the
appraisal or other valuation made at the time of the origination of the related
Mortgage Loan or, in the case of a Mortgage Loan that is a purchase money
mortgage, the sales price of the Property at such time of origination, if such
sales price is less than such appraised value, in either case subject to
downward adjustment by the Originator.

    Authorized Representatives:  As defined in Section 9 hereof and each Person
as set forth in Exhibit B hereto.

    Balloon Loan:  Any Mortgage Loan that has an amortization schedule that
extends beyond its maturity date, resulting in a relatively large unamortized
principal balance due in a single payment at maturity.

    Certificate Insurance Policy:  The Certificate Insurance Policy issued by
the Certificate Insurer as described in the related Pooling and Servicing
Agreement.


                                           
<PAGE>


    Certificate Insurer:  Financial Guaranty Insurance Company, a New York
stock insurance company, or any successor thereto, issuing the Certificate
Insurance Policy.

    Closing Date:  With respect to any Pool, as defined in the related
Conveyance Agreement.

    Code:  The Internal Revenue Code of 1986, as amended, and any successor
statute thereto.

    Company:  EquiVantage Acceptance Corp., a Delaware corporation.
    
    Conveyance Agreement:  Any Conveyance Agreement relating to a Pool, in
substantially the form set forth as Exhibit A hereto.

    Coupon Rate:  The rate of interest borne by each Note.

    Cut-Off Date:  With respect to any Pool, as defined in the related
Conveyance Agreement.

    Delinquent:  A Mortgage Loan is "Delinquent" if any payment due thereon is
not made by the close of business on the day such payment is scheduled to be
due.  A Mortgage Loan is 30 days delinquent if such payment has not been
received by the close of business on the corresponding day of the month
immediately succeeding the month in which such payment was due or, if there is
no such corresponding day (e.g., as when a 30-day month follows a 31-day month
in which a payment was due on the 31st day of such month), then on the last day
of such immediately succeeding month; and a Mortgage Loan that is 60 days
delinquent, 90 days delinquent and so on, should be construed similarly.

    EquiVantage Trust:  An investor trust created by the Company to purchase
the Mortgage Loans acquired by the Company from the Originator pursuant to this
Agreement and the Conveyance Agreements.

    EquiVantage Trust Certificates:  The certificates issued by an EquiVantage
Trust.

    File:  The documents delivered to the Trustee pursuant to the document
delivery provisions of the related Pooling and Servicing Agreement pertaining to
a particular Mortgage Loan, together with any additional documents required to
be added to the File pursuant to this Agreement.

    First Mortgage Loan:  A Mortgage Loan secured by a first priority mortgage
lien with respect to any Property.


                                          2
<PAGE>


    Holder:  The Person in whose name an EquiVantage Trust Certificate is
recorded in a register maintained by the Trustee, as defined in the related
Pooling and Servicing Agreement.

    Insured Payment:  As defined in the related Pooling and Servicing
Agreement.

    Insurance Policy:  Any hazard, title or primary mortgage insurance policy
relating to a Mortgage Loan.

    Loan Balance:  With respect to each Mortgage Loan, as defined in the
related Pooling and Servicing Agreement.

    Mortgage:  The mortgage, deed of trust or other instrument creating a first
or second lien on an estate in fee simple in real property, in accordance with
applicable law, securing a Note.

    Mortgage Loan:  Each of the mortgage loans transferred and assigned to the
Company by the Originator pursuant hereto.       

    Mortgagor:  The obligor on a Note.

    Note:  The note or other evidence of indebtedness evidencing the
indebtedness of a Mortgagor under a Mortgage Loan.

    Offered Certificates:  Any securities issued by an EquiVantage Trust that
are not retained by the Company, any of the Company's affiliates or the
Originator.

    Operative Documents:  This Agreement, the related Pooling and Servicing
Agreement, the related Conveyance Agreement and other agreements described in
the related Pooling and Servicing Agreement.

    Original Principal Amount:  With respect to each Note, the principal amount
of such Note or the mortgage note relating to a Senior Lien, as the case may be,
on the date of origination thereof.

    Originator:  EquiVantage Inc., a Delaware corporation.

    Percentage Interest:  As defined in the related Pooling and Servicing
Agreement.

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

    Pool:  The pool of Mortgage Loans transferred to the Company or an
EquiVantage Trust pursuant to a specific Conveyance Agreement.


                                          3
<PAGE>



    Pooling and Servicing Agreement:  Any Pooling and Servicing Agreement
entered into by and among EquiVantage Acceptance Corp., in its corporate
capacity and in its capacity as Sponsor, the Servicer and the Trustee, as it may
be amended and supplemented from time to time by the parties thereto.

    Primary Parcel:  With respect to any Property with multiple parcels, the
parcel that was given primary consideration.

    Principal and Interest Account:  As defined in the related Pooling and
Servicing Agreement.

    Program Loan:  A Mortgage Loan evidenced by a Note amended to reflect the
participation of the Mortgagor thereunder in a loan program created by the
Company to encourage timely mortgage loan payments from certain borrowers
through the use of an automatic interest rate reduction mechanism.

    Property:  The property on which a lien is granted to secure a Mortgage
Loan.

    Prospectus:  Any prospectus (including any prospectus supplement) relating
to the Registration Statement pursuant to which Offered Certificates are
offered.

    Qualified Mortgage:  "Qualified Mortgage" shall have the meaning set forth
from time to time in the definition thereof at Section 860G(a)(3) of the Code
and applicable to the related EquiVantage Trust.

    Qualified Replacement Mortgage:  A Mortgage Loan substituted for another
pursuant to the relevant provisions of the related Pooling and Servicing
Agreement.

    Registration Statement:  The Registration Statement filed by the Company
with the Securities and Exchange Commission, including all amendments thereto
and including the Prospectus concerning the related EquiVantage Trust
Certificates constituting a part thereof.

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

    Remittance Date:  Any date on which the Servicer is required to remit to
the Trustee moneys on deposit in the Principal and Interest Account as defined
in the related Pooling and Servicing Agreement.

    Schedule of Mortgage Loans:  Any of the Schedules of Mortgage Loans
required to be delivered pursuant to the related Pooling and Servicing
Agreement.


                                          4
<PAGE>


    Second Mortgage Loan:  A Mortgage Loan secured by a second priority
mortgage lien with respect to the related Property.

    Senior Lien:  With respect to any Second Mortgage Loan, the mortgage loan
relating to the corresponding Property having a first priority lien.

    Servicer:  EquiVantage Inc., a Delaware corporation, and its permitted
successors and assigns, or any other party, including the Sub-Servicer,
accepting the rights and obligations of Servicer in a Pooling and Servicing
Agreement.

    Startup Day:  Any startup date of a Pooling and Servicing Agreement.

    Sub-Servicer:  As defined in the related Pooling and Servicing Agreement.

    Third Mortgage Loan:  A Mortgage Loan secured by a third priority mortgage
lien with respect to the related Property

    Trustee:  Any party accepting the rights and obligations of Trustee in a
Pooling and Servicing Agreement.

    Section 2.     Interest Calculations.  All calculations of interest
hereunder, including, without limitation, calculations of interest at the Coupon
Rate, that are made in respect of the Loan Balance of a Mortgage Loan shall be
made on a daily basis using a 360-day year.

    Section 3.     Transfers of Mortgage Loans. (a)  From time to time in
connection with the establishment of EquiVantage Trusts, the Originator intends
to transfer to the Company, and the Company intends to accept the transfer from
the Originator of, Mortgage Loans.  Each such transfer will be evidenced by a
Conveyance Agreement in substantially the form of Exhibit A hereto.

    (b)  In connection with each such transfer under this Agreement or in
connection with any prior transfer pursuant to another instrument of transfer
the Company will pay or will have paid to the Originator, in cash, its pro rata
portion of the consideration received by the Company for the Pool in connection
with the issuance of the Offered Certificates, together with the Originator's
pro rata portion of any subordinate certificates, unless otherwise agreed
between the Originator and the Company.

    (c)  In connection with each such transfer the Originator and the Company
will deliver to the Trustee the documents required by the related Pooling and
Servicing Agreement during the time periods required thereby.  In the event of
any document deficiencies, the Originator and the Company shall take the actions
required by the related Pooling and Servicing Agreement during the time periods
required thereby.  The Originator in addition hereby acknowledges that the
Trustee, the Servicer and the Certificate Insurer may enforce directly against
the Originator any 


                                          5
<PAGE>


rights granted to any of them in the related Pooling and Servicing Agreement,
and the Originator and the Company agree to comply with their respective duties
and obligations set forth in such Pooling and Servicing Agreement.

    Section 4.     Grant of Security Interest. (a)  It is the intention of the
parties hereto that the conveyance by the Originator of the Mortgage Loans to
the Company shall constitute a purchase and sale of such Mortgage Loans and not
a loan.  In the event, however, that a court of competent jurisdiction were to
hold that the transaction evidenced hereby constitutes a loan and not a purchase
and sale, it is the intention of the parties hereto that this Agreement shall
constitute a security agreement under applicable law, and that the Originator
shall be deemed to have granted to the Company a first priority perfected
security interest in all of the Originators's right, title and interest in, to
and under the Mortgage Loans.  The conveyance by the Originator of the Mortgage
Loans to the Company shall not constitute and is not intended to result in an
assumption by the Company of any obligation of the Originator or any other
Person in connection with the Mortgage Loans.

    (b)  The Originator shall take no action inconsistent with the Company's 
ownership of the Mortgage Loans and shall indicate or shall cause to be 
indicated in their records and records held on their behalf that ownership of 
each Mortgage Loan has been transferred to the Company.  In addition, the 
Originator shall respond to any inquiries from third parties with respect to 
ownership of a Mortgage Loan by stating that it is not the owner of such 
asset and that ownership of such Mortgage Loan has been transferred to the 
Company; provided that this paragraph shall not be construed to prohibit the 
Servicer from appearing as lienholder of record of the Mortgage Loans on 
behalf of the Trustee for the purpose of receiving notices, executing release 
and modification documents and taking other actions related to the Servicing 
of the Mortgage Loans, so long as such actions are consistent with the 
servicing provisions of the related Pooling and Servicing Agreement.

    Section 5.     Representations, Warranties and Covenants Regarding the 
Originator and the Company.  (a)  The Originator hereby represents and 
warrants to the Company, the Trustee, the Certificate Insurer and their 
respective successors and assigns that, as of the date hereof:

    (i)  The Originator is a corporation duly organized, validly existing and
         in good standing under the laws governing its creation and existence
         and is in good standing as a foreign corporation as applicable, in
         each jurisdiction in which the nature of its business, or the
         properties owned or leased by it make such qualification necessary. 
         The Originator has all requisite organizational power and authority to
         own and operate its properties, to carry out its business as presently
         conducted and as proposed to be conducted, to enter into and discharge
         its obligations under this Agreement and the Conveyance Agreements.

    (ii) The execution and delivery of this Agreement by the Originator and its
         performance and compliance with the terms of this Agreement and the 


                                          6
<PAGE>


         Conveyance Agreements to which it is a party have been duly authorized
         by all necessary action on the part of the Originator and will not
         violate the Originator's Articles of Incorporation or Bylaws or
         constitute a default (or an event that, with notice or lapse of time,
         or both, would constitute a default) under, or result in a breach of,
         any material contract, agreement or other instrument to which the
         Originator is a party or by which the Originator is bound or violate
         any statute or any order, rule or regulation of any court,
         governmental agency or body or other tribunal having jurisdiction over
         the Originator or any of its properties.

   (iii) This Agreement and the Conveyance Agreements to which the Originator
         is a party, assuming due authorization, execution and delivery by the
         other parties hereto and thereto, each constitutes a valid, legal and
         binding obligation of the Originator, enforceable against it in
         accordance with the terms hereof, except as the enforcement thereof
         may be limited by applicable bankruptcy, insolvency, reorganization,
         moratorium or other similar laws affecting creditors' rights generally
         and by general principles of equity (whether considered in a
         proceeding or action in equity or at law).

    (iv) The Originator is not in default with respect to any order or decree
         of any court or any order, regulation or demand of any federal, state,
         municipal or governmental agency that might have consequences that
         would materially and adversely affect the condition (financial or
         other) or operations of the Originator or its properties or might have
         consequences that would materially and adversely affect its
         performance hereunder and under the Conveyance Agreements.

     (v) Except as described in a related Pooling and Servicing Agreement and
         as disclosed in any Prospectus, no litigation is pending or, to the
         best of the Originator's knowledge, threatened against the Originator,
         which litigation is likely to have consequences that would prohibit
         its entering into this Agreement or any Conveyance Agreements or that
         is likely to materially and adversely affect the condition (financial
         or otherwise) or operations of the Originator or its properties or
         might have consequences that would materially and adversely affect its
         performance hereunder and under the Conveyance Agreements.

    (vi) No certificate of an officer, statement furnished in writing or report
         delivered pursuant to the terms hereof by the Originator contains any
         untrue statement of a material fact or omits to state any material
         fact necessary to make the certificate, statement or report not
         misleading.

   (vii) Upon the receipt of each Mortgage Loan and other items of the File,
         including the Note and Mortgage by the Trustee under this Agreement,
         the related Trust will have good and indefeasible title to such
         Mortgage Loan and such other items of 


                                          7
<PAGE>

         the related Trust Estate free and clear of any lien (other 
         than liens that will be simultaneously released).

  (viii) All actions, approvals, consents, waivers, exemptions, variances,
         franchises, orders, permits, authorizations, rights and licenses
         required to be taken, given or obtained, as the case may be, by or
         from any federal, state or other governmental authority or agency
         (other than any such actions, approvals, etc. under any state
         securities laws, real estate syndication or "Blue Sky" statutes, as to
         which the Originator makes no such representation or warranty) that
         are necessary in connection with the sale of the Mortgage Loans and
         the execution and delivery by the Originator of this Agreement and the
         Conveyance Agreements to which it is a party, have been duly taken,
         given or obtained, as the case may be, are in full force and effect on
         the date hereof, are not subject to any pending proceedings or appeals
         (administrative, judicial or otherwise), either the time within which
         any appeal therefrom may be taken or review thereof may be obtained
         has expired or no review thereof may be obtained or appeal therefrom
         taken and are adequate to authorize the consummation of the
         transactions contemplated by this Agreement and the Conveyance
         Agreements on the part of the Originator and the performance by the
         Originator of its obligations under this Agreement and the Conveyance
         Agreements.

    (ix) The origination practices and the collection practices used by the
         Originator with respect to the Mortgage Loans have been and are, in
         all material respects, legal, proper, prudent and customary in the
         mortgage loan lending business.

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

    (xi) The Originator is receiving fair consideration and reasonably
         equivalent value in exchange for the sale of the interests in the
         Mortgage Loans.

   (xii) The Originator is not transferring or selling any interest in any
         Mortgage Loan with any intent to hinder, delay or defraud any of its
         respective creditors.

  (xiii) The Originator is solvent, and the Originator will not be rendered
         insolvent as a result of the sale of the Mortgage Loans to the related
         Trust.

   (xiv) The statements contained in the Registration Statement that describe
         the Originator or matters or activities for which the Originator is
         responsible in accordance with the Operative Documents or that are
         attributable to the Originator thereon are true and correct in all
         material respects, and the Registration Statement does not contain any
         untrue statement of a material fact with respect to the Originator or
         omit to state a material fact required to be stated therein or 


                                          8
<PAGE>

         necessary in order to make the statements contained therein with
         respect to the Originator not misleading.

    (xv) The Originator will not, prior to the date that is one year and one
         day after the final payment of any Certificates issued by the
         EquiVantage Trust under the Pooling and Servicing Agreement, institute
         against the Company, or join any other Person in instituting against
         the Company, any bankruptcy, insolvency, liquidation, readjustment of
         debt, marshaling of assets or similar proceeding or acquiesce,
         petition or otherwise invoke or cause the Company to invoke the
         process of any governmental authority for the purpose of appointing a
         receiver, liquidator, assignee, trustee, custodian, sequestrator or
         other similar official of the Company or any substantial part of its
         property or ordering the winding up or liquidation of the affairs of
         the Company. 

It is understood and agreed that the representations and warranties set forth 
in this paragraph (a) shall survive the sale and assignment by the Originator 
of the Mortgage Loans to the Company and by the Company to the related 
EquiVantage Trust.

    (b)  The Company hereby represents and warrants to the Originator, the 
Certificate Insurer, the Trustee and the Owners that, as of the date hereof:

    (i)  The Company is a corporation duly organized, validly existing and in
         good standing under the laws of the State of Delaware and is in good
         standing as a foreign corporation in each jurisdiction in which the
         nature of its business, or the properties owned or leased by it make
         such qualification necessary.  The Company has all requisite corporate
         power and authority to own and operate its properties, to carry out
         its business as presently conducted and as proposed to be conducted
         and to enter into and discharge its obligations under this Agreement
         and the other Operative Documents to which it is a party.

    (ii) The execution and delivery of this Agreement, the related Conveyance
         Agreement and the other Operative Documents to which the Company is a
         party by the Company and its performance and compliance with the terms
         of this Agreement, the related Conveyance Agreement and of the other
         Operative Documents to which it is a party have been duly authorized
         by all necessary corporate action on the part of the Company and will
         not violate the Company's articles of incorporation, bylaws or other
         organizational documents of the Company or constitute a default (or an
         event that, with notice or lapse of time, or both, would constitute a
         default) under, or result in the breach of, any material contract,
         agreement or other instrument to which the Company is a party or by
         which the Company is bound, or violate any statute or any order, rule
         or regulation of any court, governmental agency or body or other
         tribunal having jurisdiction over the Company or any of its
         properties.


                                          9
<PAGE>


   (iii) This Agreement, the related Conveyance Agreement and the other
         Operative Documents to which the Company is a party, assuming due
         authorization, execution and delivery by the other parties hereto and
         thereto, each constitutes a valid, legal and binding obligation of the
         Company, enforceable against it in accordance with the terms hereof
         and thereof, except as the enforcement hereof and thereof may be
         limited by applicable bankruptcy, insolvency, reorganization,
         moratorium or other similar laws affecting creditors' rights generally
         and by general principles of equity (whether considered in a
         proceeding or action in equity or at law).

    (iv) The Company is not in default with respect to any order or decree of
         any court or any order, regulation or demand of any federal, state,
         municipal or governmental agency that might have consequences that
         would materially and adversely affect the condition (financial or
         other) or operations of the Company or its properties or might have
         consequences that would materially and adversely affect its
         performance hereunder, under the related Conveyance Agreement and
         under the other Operative Documents to which it is a party.

    (v)  Except as described in the related Pooling and Servicing Agreement and
         as disclosed in any Prospectus, no litigation is pending or, to the
         best of the Company's knowledge, threatened against the Company, which
         litigation might have consequences that would prohibit its entering
         into this Agreement, the related Conveyance Agreement or any other
         Operative Document to which it is a party or that would materially and
         adversely affect the condition (financial or otherwise) or operations
         of the Company or its properties or might have consequences that would
         materially and adversely affect its performance hereunder, under the
         related Conveyance Agreement and under the other Operative Documents
         to which it is a party.

    (vi) No certificate of an officer, statement furnished in writing or report
         delivered pursuant to the terms hereof by the Company contains any
         untrue statement of a material fact or omits to state any material
         fact necessary to make the certificate, statement or report not
         misleading.

   (vii) The statements contained in the Registration Statement which describe
         the Company or matters or activities for which the Company is
         responsible in accordance with the Operative Documents or that are
         attributed to the Company therein are true and correct in all material
         respects, and the Registration Statement does not contain any untrue
         statement of a material fact with respect to the Company or omit to
         state a material fact required to be stated therein or necessary in
         order to make the statements contained therein with respect to the
         Company not misleading.  To the best of the Company's knowledge and
         belief, the Registration Statement does not contain any untrue
         statement of a material fact required to be 

                                          10
<PAGE>

         stated therein or omit to state any material fact required to be
         stated therein or necessary to make the statements contained therein
         not misleading.

  (viii) All actions, approvals, consents, waivers, exemptions, variances,
         franchises, orders, permits, authorizations, rights and licenses
         required to be taken, given or obtained, as the case may be, by or
         from any federal, state or other governmental authority or agency
         (other than any such actions, approvals, etc. under any state
         securities laws, real estate syndication or "Blue Sky" statutes, as to
         which the Company makes no such representation or warranty), that are
         necessary or advisable in connection with the purchase and sale of the
         related EquiVantage Trust Certificates and the execution and delivery
         by the Company of the Operative Documents to which it is a party, have
         been duly taken, given or obtained, as the case may be, are in full
         force and effect on the date hereof, are not subject to any pending
         proceedings or appeals (administrative, judicial or otherwise) and
         either the time within which any appeal therefrom may be taken or
         review thereof may be obtained has expired or no review thereof may be
         obtained or appeal therefrom taken, and are adequate to authorize the
         consummation of the transactions contemplated by this Agreement, the
         related Conveyance Agreement and the other Operative Documents on the
         part of the Company and the performance by the Company of its
         obligations under this Agreement, the related Conveyance Agreement and
         under such of the other Operative Documents to which it is a party.

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

    (x)  The Company is receiving fair consideration and reasonably equivalent
         value in exchange for the sale of the interests in the Mortgage Loans
         evidenced by the related EquiVantage Trust Certificates.

    (xi) The Company is not transferring or selling any interest in any
         Mortgage Loan evidenced by the related EquiVantage Trust Certificates
         with any intent to hinder, delay or defraud any of its respective
         creditors.

   (xii) The Company is solvent and the Company will not be rendered insolvent
         as a result of the sale of the Mortgage Loans to the Trust or the sale
         of the related EquiVantage Trust Certificates.

The representations and warranties set forth in this paragraph (b) shall 
survive the sale and assignment of the Mortgage Loans to the Company and the 
sale and assignment of the Mortgage Loans by the Company to the related 
EquiVantage Trust.  Upon discovery of a breach of any of the foregoing 
representations and warranties that materially and adversely affects the 
interests of the Originator, the party discovering such breach shall give 
prompt written notice to the other.

                                          11
<PAGE>



Within 30 days of its receipt of notice of breach, the Company shall cure 
such breach in all material respects.

    Section 6.     Representations and Warranties of the Originator Regarding 
the Mortgage Loans.  (a)  Set forth in paragraph (b) below, are listings of 
representations and warranties that are hereby made by the Originator to the 
Company in connection with each purchase of a Pool with respect to the 
related Mortgage Loans in such Pool as of the related Cut-Off Date.  In 
addition, with respect to the Mortgage Loans in the related Pool, a 
Conveyance Agreement may delete or modify any of such representations and 
warranties or may add additional representations and warranties (the Company 
may also modify, add or delete any such representations and warranties in the 
related Pooling and Servicing Agreement) (collectively, any such modified or 
additional representations and warranties, the "Additional Representations 
and Warranties"); provided, however, that all such deletions, additions or 
modifications shall have been approved by the Certificate Insurer.  The 
representations and warranties listed in paragraphs (a) and (b), together 
with any Additional Representations and Warranties, constitute the 
representations and warranties under this Section 6.  The parties hereto 
agree that the representations and warranties are incorporated by reference 
into the related Pooling and Servicing Agreement and that the Trustee and the 
Certificate Insurer may pursue all of the Company's rights and remedies 
hereunder with respect to any breach of a representation and warranty in the 
same manner as if the Trustee, or the Certificate Insurer, as the case may 
be, were a party to this Agreement.

    (b)  With respect to each Mortgage Loan as of the related Cut-Off Date, 
the Originator hereby represents, warrants and covenants to the Company, the 
Certificate Insurer, Servicer and the Trustee as follows; the Originator 
acknowledges that the Trustee will be relying on such representations, 
warranties and covenants in accepting the Mortgage Loans from the Company and 
that the Certificate Insurer will be relying thereon in issuing the 
Certificate Insurance Policy:

    (i)  Such Mortgage Loan was originated or acquired by the Originator and as
         of the Startup Day the related Mortgage creates a valid lien on the
         related Property securing the amount owed by the Mortgagor under the
         related Note subject only to (w) the lien of current real property
         taxes and assessments, (x) the lien of any related Senior Lien (as to
         any Mortgage Loan that is not secured by a first priority lien), (y)
         covenants, conditions and restrictions, rights of way, easements and
         other matters of public record as of the date of recording of such
         Mortgage, such exceptions appearing of record being acceptable to
         mortgage lending institutions generally in the area wherein the
         related Property is located or specifically reflected in the appraisal
         or title policy obtained in connection with the origination of the
         related Mortgage Loan by the Company and the Originator and (z) other
         matters to which like properties are commonly subject that do not
         materially interfere with the benefits of the security intended to be
         provided by such Mortgage.


                                          12
<PAGE>


    (ii) No Property consists solely of raw land, an apartment building having
         more than four units or a cooperative apartment.  Each Primary Parcel
         is improved by one or more single (one-to-four) family residential
         dwellings, which may include condominiums, townhouses and manufactured
         homes.

   (iii) Immediately prior to the sale, transfer, assignment and conveyance by
         the Originator to the Company, the Originator had good title to such
         Mortgage Loan, free of any interest of any other Person, and the
         Originator has sold, transferred, assigned and conveyed all of its
         right, title and interest in and to such Mortgage Loan to the Company.

    (iv) The Originator and, with respect to any Mortgage Loan purchased by the
         Originator, the seller of such Mortgage Loan to the Originator, was
         properly licensed or otherwise authorized, to the extent required by
         applicable law including, without limitation, any "doing business"
         laws, to originate or acquire such Mortgage Loan.  Such Mortgage Loan
         at the time it was made complied or, if the Mortgage Loan was acquired
         and not originated by the Originator, to the best of the Originator's
         knowledge, such Mortgage Loan either (y) complied in all material
         respects with applicable state and federal laws and regulations,
         including, without limitation, the federal Truth-in-Lending Act, the
         Real Estate Settlement Procedures Act and other federal, state and
         local consumer protection, usury, equal credit opportunity, disclosure
         and recording laws or (z) any such lack of compliance under clause (y)
         has been cured such that all such Mortgage Loans acquired and not
         originated by the Originator are materially in compliance pursuant to
         clause (y).  The consummation of the transactions herein contemplated,
         including, without limitation, the sale of the Mortgage Loans to the
         related EquiVantage Trust, will not violate any such state or federal
         law or regulation.

    (v)  The Originator has not received a notice of default on any Senior Lien
         secured by the related Property that has not been cured by a party
         other than the Originator.

    (vi) Except as provided in the related Conveyance Agreement, none of the
         Mortgage Loans are subject to Section 32 of the Federal
         Truth-in-Lending Act.

   (vii) As of its date of origination, no Mortgage Loan had a Combined
         Loan-to-Value Ratio in excess of the level specified in the related
         Conveyance Agreement.

  (viii) No Senior Lien or any Mortgage Loan secured by the related Property
         provides for negative amortization of the principal balance thereof.


                                          13
<PAGE>


    (ix) Each original Mortgage was recorded, or is in the process of being
         recorded, and all subsequent assignments of the original Mortgage have
         been recorded, or are in the process of being recorded, in the
         appropriate jurisdictions wherein such recordation is necessary to
         perfect the lien thereof as against creditors of the Originator and
         any other originator or as against creditors of the Originator's
         predecessors in title, except as otherwise provided for in the related
         Pooling and Servicing Agreement.

    (x)  The related Note is not and has not been secured by any collateral,
         pledged account or other security except the lien of the related
         Mortgage.  Each Senior Lien, if any, on a Property permits the
         granting of a junior lien similar to the related Mortgage Loan without
         consent, or, if consent is required, it has been obtained and is
         contained in the related File.

    (xi) As of the related Cut-Off Date, to the best knowledge of the
         Originator, the Property subject to the related Mortgage is free of
         material damage and is in good repair, except for deferred maintenance
         for which sufficient funds have been escrowed.

   (xii) The sale, transfer, assignment and conveyance of each Mortgage Loan by
         the Originator to the Company is not subject to the bulk transfer laws
         or any similar statutory provisions in effect in any applicable
         jurisdiction.

  (xiii) Each Mortgage Loan is being serviced by the Servicer or a Sub-Servicer
         in accordance with the Servicer's standard servicing procedures.

   (xiv) Each Mortgage Loan is a mortgage loan principally secured by an
         interest in real property for purposes of the REMIC provisions of the
         Code and is secured by a first or second priority Mortgage.

    (xv) The credit underwriting guidelines applicable to the origination of
         each Mortgage Loan conformed in all material respects to the
         description thereof set forth in the Prospectus relating to the
         Offered Certificates. None of the Mortgage Loans were selected from
         among the Originator's or any other originator's assets in a manner
         that would cause them to be adversely selected as to credit risk from
         the pool of mortgage loans owned by the Originator.

   (xvi) As of the Startup Day, to the best of the Originator's knowledge,
         there is no valid and enforceable offset, defense, right of
         rescission, set-off or counterclaim to any Note or Mortgage, including
         the defense of usury, or the obligation of the related Mortgagor to
         pay the unpaid principal of or interest on such Note.


                                          14
<PAGE>



  (xvii) If any material improvement to the Property is in an area identified
         in the Federal Register by the Federal Emergency Management Agency as
         having special flood hazards, a flood Insurance Policy in a form
         meeting the requirements of the current guidelines of the Federal
         Insurance Administration is in effect with respect to such material
         improvement located on such Property with a generally acceptable
         carrier in an amount representing coverage not less than the least of
         (A) the outstanding principal balance of the related Mortgage Loan
         (together, in the case of a Mortgage Loan that is not a first priority
         lien, with the outstanding principal balance of any liens that are
         prior to the related Mortgage Loan lien), (B) the minimum amount
         required to compensate for damage or loss to such improvement on a
         replacement cost basis or (C) the maximum amount of insurance that is
         available under the Flood Disaster Protection Act of 1973.

 (xviii) Each Mortgage Loan contains a provision for the acceleration of the
         payment of the unpaid principal balance of the related Mortgage Loan
         in the event the related Property is sold without the prior consent of
         the holder of the Mortgage, subject to limitations under applicable
         law.

   (xix) Except as otherwise set forth on the related Schedule of Mortgage
         Loans, 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, from his or her obligations thereunder, except
         (A) with respect to release of excess acreage, (B) where necessary to
         create a utility easement, (C) release of portions of land, none of
         which materially adversely affects the value of the relevant Property
         or causes the resulting Combined Loan-to-Value Ratio to be outside of
         the underwriting guidelines or (D) in a manner consistent with the
         Originator's or Servicer's ordinary practice.

    (xx) Each Mortgage Loan conforms, and all such Mortgage Loans in the
         aggregate conform, in all material respects to the description thereof
         set forth in the related Prospectus.

   (xxi) The information with respect to each Mortgage Loan set forth in the
         Schedules of Mortgage Loans is true and correct as of the Cut-Off
         Date.

  (xxii) All of the original or certified documentation set forth in the
         related Pooling and Servicing Agreement (including all material
         documents related thereto) with respect to each Mortgage Loan has been
         or will be delivered to the Trustee on the Startup Day or as otherwise
         provided in the related Pooling and Servicing Agreement.

                                          15
<PAGE>


 (xxiii) Each Mortgage Loan being transferred to the Trust is secured by a
         Mortgage that is a Qualified Mortgage and each Note is in a form that
         is acceptable to prudent mortgage lenders that make mortgage loans
         comparable to the Mortgage Loans.

  (xxiv) Each Mortgage is a valid and subsisting first or second (as shown in
         the related Schedule of Mortgage Loans) lien of record on the Primary
         Parcel of the related Property subject in all cases to the exceptions
         to title set forth in the title Insurance Policy or title opinion with
         respect to the related Mortgage Loan, which are exceptions to which
         similar properties are commonly subject and which do not individually,
         or in the aggregate, materially and adversely affect the benefits of
         the security intended to be provided by such Mortgage.

  (xxv)  Prior to the sale to the Company of Mortgage Loans by the Originator,
         the Originator held good and indefeasible title to, and was the sole
         owner of, each Mortgage Loan subject to no liens, charges, mortgages,
         encumbrances or rights of others except as set forth in clauses
         (viii), (xi) and (xiii) above or other liens that will be released
         simultaneously with such transfer and assignment.

 (xxvi)  There is no delinquent tax, ground rent, water charge, sewer rent,
         insurance premium, leasehold payment or delinquent assessment lien,
         mechanics' lien or claim for work, labor or material affecting any
         Property that is or may have a priority over, be a lien prior to, or
         equal with, the lien of the related Mortgage, except those liens for
         which funds sufficient to discharge such liens are held in escrow by
         the Servicer or by an escrow agent, or that are insured against by the
         title Insurance Policy.

 (xxvii) With respect to each Mortgage Loan, either (A) lender's title
         Insurance Policy (or commitment therefor), issued in standard or
         American Land Title Association form (with modifications, if any,
         approved by the state in which the related Property is located) by a
         title insurance company authorized to transact business in the state
         in which the related Property is situated, in an amount at least equal
         to the Original Principal Amount of such Mortgage Loan insuring the
         mortgagee's interest under the related Mortgage Loan as the holder of
         a valid first or second mortgage lien of record on the real property
         described in the related Mortgage, subject only to a survey exception
         and other exceptions of the character referred to in clauses (xxiv),
         (xxv) and (xxvi) above and (xxxvii) and (xliii) below, was effective
         on the date of the origination of such Mortgage Loan, and, as of the
         Closing Date, such policy will be valid and thereafter such policy
         shall continue in full force and effect, (B) in those jurisdictions in
         which it is customary to obtain opinions of counsel as to title
         matters rather than title insurance, an opinion of counsel as 

                                          16
<PAGE>


         to the mortgagee's interest under the related Mortgage Loan as the
         holder of a valid first or second mortgage lien of record on the real
         property described in the related Mortgage, was obtained in connection
         with the date or origination of such Mortgage Loan.

(xxviii) The material improvements upon each Property are covered by a valid
         and existing hazard Insurance Policy with a carrier licensed in the
         state in which the Property is located that provides for fire and
         extended coverage representing coverage not less than the least of (A)
         the outstanding principal balance of the related Mortgage Loan and, in
         the case of a Second Mortgage Loan, the outstanding principal balance
         of the related Senior Lien, (B) the minimum amount required to
         compensate for loss or damage on a replacement cost basis or (C) the
         full insurable value of the material improvements to the Property, but
         in any event in an amount not less than such amount as is necessary to
         avoid the application of any co-insurance clause contained in the
         related Insurance Policy.  All individual Insurance Policies are the
         valid and binding obligation of the insurer and contain a standard
         mortgagee clause naming the Servicer on behalf of the Originator, its
         successors and assigns, as mortgagee.  All premiums then due thereon
         have been paid. The Mortgage obligates the Mortgagor thereunder to
         maintain all such insurance at the Mortgagor's cost and expense.

 (xxix)  Each Mortgage and Note is genuine and constitutes the legal, valid and
         binding obligation of the maker thereof and is enforceable in
         accordance with its terms, except only as such enforcement may be
         limited by bankruptcy, insolvency, reorganization, moratorium or other
         similar laws affecting the enforcement of creditors' rights generally
         and by general principles of equity (whether considered in a
         proceeding or action in equity or at law), and to the best of the
         Originator's knowledge all parties to each Mortgage Loan had full
         legal capacity to execute all documents relating to such Mortgage Loan
         and to convey the estate therein purported to be conveyed and each
         Mortgage and Note have been duly and properly executed by such
         parties.

  (xxx)  The Originator has caused and will 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 any of the
         Mortgage Loans delivered by the Originator to the Trustee including,
         without limitation, any necessary notifications of insurers,
         assignments of policies or interest therein, and establishments of
         co-insured, joint loss payee and mortgagee rights in favor of the
         Trustee.

 (xxxi)  The terms of each Note and each Mortgage have not been impaired,
         altered or modified in any respect, except by a written instrument
         that has been recorded, 

                                          17
<PAGE>


         if necessary, to protect the interest of the Trustee, as assignee of
         the Company, and that has been delivered to the Trustee.  The
         substance of any such alteration or modification made prior to the
         Cut-Off Date is reflected on the related Schedule of Mortgage Loans;
         and any subsequent alteration or modification prior to the date hereof
         has been made only as permitted by the related Pooling and Servicing
         Agreement.

(xxxii)  The proceeds of each Mortgage Loan have been fully disbursed to the
         Mortgagor or into an escrow account (i) for completion of any
         improvements to the related Property or (ii) to establish as an escrow
         fund for payment of taxes and insurance related to the Property.  Each
         Mortgage Loan is a closed-end Mortgage Loan, and there is no
         obligation on the part of the Servicer, the Originator or the
         Originator's assignees to make future advances thereunder at the
         option of the Mortgagor.  All costs, fees and expenses incurred in
         making, closing or recording such Mortgage Loans have been paid or
         will be paid from escrowed funds.

(xxxiii) No Mortgage Loan has a shared appreciation feature, or other
         contingent interest feature.

 (xxxiv) As of the Cut-Off Date, the percentage of Mortgage Loans stated in the
         related Conveyance Agreement were originated pursuant to a "no-income
         verification" program.

  (xxxv) Any advances made after the date of origination of a Mortgage Loan but
         prior to the Cut-Off Date have been consolidated with the outstanding
         principal amount secured by the related Mortgage, and the secured
         principal amount, as consolidated, bears a single interest rate and
         single repayment term as reflected on the Schedule of Mortgage Loans. 
         The consolidated principal amount does not exceed the Original
         Principal Amount of the related Mortgage Loan.

 (xxxvi) To the best of the Company's knowledge, there is no proceeding pending
         or threatened for the total or partial condemnation of any Property,
         nor is such a proceeding currently occurring, and each Property is
         undamaged by waste, fire, earthquake, earth movement, windstorm
         (including a hurricane), flood, tornado or other casualty, except for
         damage materially covered by policies of insurance as described in
         clause (xxviii) above and identified in Schedule I attached hereto.

(xxxvii) To the best of the Company's knowledge, all of the improvements that
         were included for the purposes of determining the Appraised Value of
         each Property lie wholly within the boundaries and building
         restriction lines of 


                                          18
<PAGE>

         such Property, and no improvements on adjoining properties encroach
         upon such Property, except for minor encroachments and protrusions
         that do not materially affect the Appraised Value of the Property.

(xxxviii)To the best of the Company's knowledge, no improvement located on or
         being part of any Property is in material violation of any applicable
         zoning law or regulation.  To the best of Originator's knowledge, all
         inspections, licenses and certificates required to be made or issued
         with respect to all occupied portions of each Property and, with
         respect to the use and occupancy of the same, have been made or
         obtained from the appropriate authorities.

  (xxxix)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
         Company to the trustee under the deed of trust, except in connection
         with a trustee's sale after default by the related Mortgagor.

    (xl) Each Mortgage contains customary and enforceable provisions that
         render the rights and remedies of the holder thereof adequate for the
         realization against the related Property of the benefits of the
         security, including (A) in the case of a Mortgage designated as a deed
         of trust, by trustee's sale and (B) otherwise by judicial foreclosure. 
         There is no homestead or other exemption available to the related
         Mortgagor that would materially interfere with the right to sell the
         related Property at a trustee's sale or the right to foreclose the
         related Mortgage.

  (xli)  To the best of the Originator's knowledge except as disclosed on the
         Schedules of Mortgage Loans, there is no default, breach, violation or
         event of acceleration existing as of the Cut-Off Date under any
         Mortgage or the related Note and no event that, with the passage of
         time or with notice and the expiration of any grace or cure period,
         would constitute a default, breach, violation or event of
         acceleration; and neither the Servicer nor the Originator has waived
         any default, breach, violation or event of acceleration that would,
         but for such waiver, exist on the Cut-Off Date; except that the
         Servicer or the Originator may have heretofore waived late payments or
         granted extensions of payments (none of which extensions are
         material).

 (xlii)  An appraisal, completed by independent fee appraisers, was performed
         with respect to each Mortgage Loan and is contained in the File, and
         no appraisal was based solely on a cost approach analysis.


                                          19
<PAGE>


(xliii)  With respect to each Mortgaged Property subject to a ground lease (i)
         the current ground lessor has been identified and all ground rents
         that previously become due and owing have been paid; (ii) the ground
         lease term extends, or is automatically renewable, for a least five
         years beyond the maturity date of the related Mortgage Loan; (iii) the
         ground lease has been duly executed; (iv) the amount of the ground
         rent and any increases therein are clearly identified in the lease and
         are for predetermined amounts at predetermined times; (v) the Trust
         has the right to cure defaults on the ground lease; and (vi) the terms
         and conditions of the leasehold do not prevent the free and absolute
         marketability of the Mortgaged Property.  As of the Cut-Off Date, the
         Principal Balance of Mortgage Loans with related Mortgaged Properties
         subject to ground leases does not exceed the percentage of the
         Original Principal Balance stated in the related Conveyance Agreement.

 (xliv)  As of the Cut-Off Date, no more than the percentage of the Original
         Aggregate Loan Balance stated in the related Conveyance Agreement is
         secured by investor-owned Properties.

  (xlv)  The Originator has no actual knowledge that there exist on any
         Property, any hazardous substances, hazardous wastes or solid wastes,
         as such terms are defined in the Comprehensive Environmental Response
         Compensation and Liability Act, the Resource Conservation and Recovery
         Act of 1976, or other federal, state or local environmental
         legislation.  For purposes of this clause, actual knowledge of the
         Originator means actual knowledge of an officer of the Originator
         involved in the servicing of the relevant Mortgage Loan.  Actual
         knowledge of the Originator 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.

 (xlvi)  To the best of the Originator's knowledge, except for payments in the
         nature of escrow payments, including, without limitation, taxes and
         insurance payments, or payments for protection and preservation of the
         Property; including the cost of legal proceedings against the
         Property, the Servicer has not advanced funds directly or indirectly,
         for the payment of any amount required by the Mortgage.

 (xlvii) Any Mortgage Loan in which the related Mortgagor is subject to a
         bankruptcy proceeding filed after the Mortgage Loan was originated is
         current under the terms of the bankruptcy payment plan.

(xlviii) Each Mortgage Loan bears a fixed rate of interest (except that, with
         respect to Program Loans bearing a fixed rate of interest, the related
         Mortgage Rate may be reduced by as much as 1.50% in accordance with
         the terms of the related 

                                          20
<PAGE>


         Note), except for the number of Mortgage Loans bearing rates of
         interest that adjust at periodic intervals, if any, stated in the
         related Conveyance Agreement.

 (xlix)  With respect to each Mortgage Loan that is or has been the subject of
         bankruptcy or insolvency proceedings, (a) as of the Cut-Off Date, the
         Mortgagor is not contractually Delinquent more than 30 days with
         respect to any payment due under the related plan, (b) the current
         Combined Loan-to-Value Ratio is less than or equal to 85%, and (c)
         either (i) if the current Combined Loan-to-Value Ratio is between 70%
         and 85% as of the Cut-Off Date, the Mortgagor has made at least six
         consecutive payments under the related Plan or (ii) if the current
         Combined Loan-to-Value Ratio is less than 70% as of the Cut-Off Date,
         the Mortgagor has made at least three consecutive payments under the
         related plan.

    (l)  To the best knowledge of the Originator, the proceeds of any Mortgage
         Loan made to a Mortgagor in bankruptcy at the time of origination of
         such Mortgage Loan were applied in a manner consistent with the
         related bankruptcy plan.

    (li) The maturity date of each Mortgage Loan that is a junior lien loan is
         at least twelve months prior to the maturity date of the related first
         mortgage loan if such related first mortgage loan provides for a
         balloon payment.

   (lii) The Mortgagor has not notified the Originator of and the Originator
         has no knowledge of any relief requested or allowed to the Mortgagor
         under the Soldiers and Sailors Civil Relief Act of 1940.

  (liii) (a)  To the best of the Originator's knowledge, no action, error,
         omission, misrepresentation, negligence, fraud or similar occurrence
         with respect to a Mortgage Loan has taken place on the part of any
         person, including without limitation the Mortgagor, any appraiser, any
         builder or developer, or any other party involved in the origination
         of the Mortgage Loan or in the application of any insurance in
         relation to such Mortgage Loan, that would have a material adverse
         effect on the Mortgage Loan, except in the case of a Mortgage Loan
         with respect to which information contained in an appraisal, Mortgagor
         income verification report or other document related to the
         origination of the Mortgage Loan has been determined to be incorrect
         or incomplete and such information has been corrected or completed as
         of the related Cut-Off Date, and (b) the Originator has no knowledge
         of any action that has been taken or failed to have been taken, or of
         any event that has occurred, or state of facts that exists or has
         existed on or prior to the related Cut-Off Date (whether or not known
         to the Originator on or prior to such date), which occurrence 


                                          21
<PAGE>

         described in clause (a) and clause (b) of this subsection (liii) has
         resulted or will result in an exclusion from, denial of, or defense to
         coverage under any primary Insurance Policy or pool policy
         certification (including, without limitation, any exclusions, denials
         or defenses that would limit or reduce the availability of the timely
         payment of the full amount of the loss otherwise due thereunder to the
         insured) whether arising out of actions, representations, errors,
         omissions, negligence, or fraud of a seller, the Originator, the
         related Mortgagor or any party involved in the application for such
         coverage, including the appraisal, plans and specifications and other
         exhibits or documents submitted therewith to the insurer under such
         Insurance Policy, or for any other reason under such coverage, but not
         including the failure of such insurer to pay by reason of such
         insurer's breach of such Insurance Policy or such insurer's financial
         inability to pay.

   (liv) The Originator has no knowledge of any circumstance or condition with
         respect to the Property, Mortgagor or the Mortgagor's credit standing
         that can reasonably be expected to materially adversely affect the
         value of the Mortgage Loan.

The representations and warranties of this paragraph (b) shall survive the 
transfer and assignment of the Mortgage Loans to the Company.  The 
representations and warranties of this paragraph (b) shall survive the 
transfer and assignment of the Mortgage Loans by the Company to EquiVantage 
Trusts.  Upon discovery by the Company of a breach of any of the 
representations and warranties of this paragraph (b), without regard to any 
limitation set forth in such representation or warranty concerning the 
knowledge of the Originator or the Company as to the facts stated therein, 
which breach, in the opinion of the Company, the Certificate Insurer or the 
Trustee, materially and adversely affects the interests of the Company, the 
Owners or of the Certificate Insurer in the related Mortgage Loan or Mortgage 
Loans, the party discovering such breach shall give prompt written notice to 
the other parties, and the Originator shall be required to take the remedial 
actions required by the related Pooling and Servicing Agreement within the 
time periods required thereto, which in no case shall be less than 30 days.

    The Originator acknowledges that a breach of any representation or 
warranty relating to (x) title sufficient to transfer indefeasible title to a 
Mortgage Loan or (y) enforceability of the Mortgage Loan against the related 
Mortgagor or Property constitutes breach of a representation or warranty of 
this Section 6 that "materially and adversely affects the interests of the 
Owners or of the Certificate Insurer" in such Mortgage Loan.  For purposes of 
this Agreement the representations and warranties made in this Section 6 
limited to the Originator's knowledge shall be limited to the actual 
knowledge of the officers executing this Agreement.

    Section 7.     Covenants of the Originator to Take Certain Actions with 
Respect to the Mortgage Loans in Certain Situations.  (a)  Upon the earliest 
to occur of the Originator's discovery, its receipt of notice of breach from 
any one of the other parties to the related Pooling 

                                          22
<PAGE>


and Servicing Agreement or from the Certificate Insurer or such time as a 
breach of any representation and warranty in Section 6 hereof materially and 
adversely affects the interests of the Owners or of the Certificate Insurer 
as set forth above, the Originator hereby covenants and warrants that it 
shall promptly cure such breach in all material respects or it shall, subject 
to the further requirements of this paragraph, on the second Remittance Date 
next succeeding such discovery, receipt of notice or such other time (i) 
substitute in lieu of each Mortgage Loan that has given rise to the 
requirement for action by the Originator a Qualified Replacement Mortgage and 
deliver to the Servicer for deposit in the Principal and Interest Account the 
Substitution Amount applicable thereto, together with the aggregate amount of 
all Delinquency Advances and Servicing Advances theretofore made with respect 
to such Mortgage Loan, to the Servicer for deposit in the Principal and 
Interest Account or (ii) purchase such Mortgage Loan from the Trust at a 
purchase price equal to the Loan Purchase Price thereof, which purchase price 
shall be delivered to the Servicer for deposit in the Principal and Interest 
Account.  In connection with any such proposed purchase or substitution, the 
Originator at its expense, shall cause to be delivered to the Trustee and to 
the Certificate Insurer an opinion of counsel experienced in federal income 
tax matters stating whether or not such a proposed purchase or substitution 
would constitute a Prohibited Transaction for the Trust or would jeopardize 
the status of the Trust as a REMIC, and the Originator shall only be required 
to take either such action to the extent such action would not constitute a 
Prohibited Transaction for the Trust or would not jeopardize the status of 
the Trust as a REMIC.  Any required purchase or substitution, if delayed by 
the absence of such opinion shall nonetheless occur upon the earlier of (i) 
the occurrence of a default or imminent default with respect to the Mortgage 
Loan or (ii) the delivery of such opinion.  The obligation of the Originator 
to cure the defect, or substitute for, or purchase any Mortgage Loan as to 
which a representation or warranty is untrue in any material respect and has 
not been remedied shall constitute the sole remedy against the Originator 
with respect to such breach available to the Owners, the Trustee or the 
Certificate Insurer.

    (b)  In the event that any Qualified Replacement Mortgage is delivered by 
the Originator, the Originator shall be obligated to take the actions 
described in this Section 7 with respect to such Qualified Replacement 
Mortgage upon the discovery by any of the Owners, the Company, the Servicer, 
the Certificate Insurer, or the Trustee that the representations and 
warranties set forth in Section 6 hereof are untrue with respect to such 
Qualified Replacement Mortgage in any material respect on the date such 
Qualified Replacement Mortgage is conveyed to the related EquiVantage Trust 
such that the interests of the Owners or the Certificate Insurer in the 
related Qualified Replacement Mortgage are materially and adversely affected; 
provided, however, that for the purposes of this paragraph (b) the 
representations and warranties in Section 6 hereof referring to items "as of 
the Cut-Off Date" or "as of the Startup Day" shall be deemed to refer to such 
items as of the date such Qualified Replacement Mortgage is conveyed to the 
related EquiVantage Trust.

    (c)  The covenants set forth in this Section 7 shall survive delivery of 
the respective Mortgage Loans (including Qualified Replacement Mortgage 
Loans) to the Trustee.

                                          23
<PAGE>


    Section 8.     Term of Agreement.  This Agreement shall terminate upon 
(i) the final payment or other liquidation of the last Mortgage Loan required 
pursuant to this Agreement or included in an EquiVantage Trust under this 
Agreement or (ii) the disposition of all property acquired upon foreclosure 
or deed in lieu of foreclosure of any Mortgage Loan.
         
    Section 9.     Authorized Representatives.  The names of the officers of
the Originator and of the Company who are authorized to give and receive
notices, requests and instructions and to deliver certificates and documents in
connection with this Agreement on behalf of the Originator and of the Company
("Authorized Representatives") are set forth in Exhibit B, along with the
specimen signature of each such officer.  From time to time, the Originator and
the Company may, by delivering to the Trustee and the Certificate Insurer a
revised exhibit, change the information previously given, but the Trustee shall
be entitled to rely conclusively on the last exhibit until receipt of a
superseding exhibit.

    Section 10.    Notices.  All demands, notices and communications relating 
to this Agreement shall be in writing and shall be deemed to have been duly 
given when received by the other party or parties at the address shown below, 
or such other address as may hereafter be furnished to the other party or 
parties by like notice.  Any such demand, notice or communication hereunder 
shall be deemed to have been received on the date delivered to or received at 
the premises of the addressee.

    If to the Company:

              EquiVantage Acceptance Corp.
              13111 Northwest Freeway, Suite 301
              Houston, Texas  77040
              Attention:  Chief Financial Officer
              Telephone: (713) 895-1957
              Telecopy:   (713) 895-1999

         With a copy to: 

              EquiVantage Acceptance Corp.
              13111 Northwest Freeway, Suite 301
              Houston, Texas  77040
              Attention:  General Counsel
              Telephone: (713) 895-1957
              Telecopy:   (713) 895-1999


                                          24
<PAGE>


    If to the Originator:

              EquiVantage Inc.
              13111 Northwest Freeway, Suite 300
              Houston, Texas  77040
              Attention:  Chief Financial Officer
              Telephone: (713) 895-1900
              Telecopy:   (713) 895-3870

         With a copy to: 

              EquiVantage Inc.
              13111 Northwest Freeway, Suite 300
              Houston, Texas  77040
              Attention:  General Counsel
              Telephone: (713) 895-1900
              Telecopy:   (713) 895-3870

    If to the Trustee:

              Norwest Bank Minnesota, National Association
              Sixth Street & Marquette Avenue
              Minneapolis, Minnesota  55479-0069
              Attention:  Corporate Trust Servicer
                         Asset-Backed Administration
              Re:  EquiVantage Home Equity Loan Trust 1997-4
              Telephone: (612) 667-9825
              Telecopy:   (612) 667-7167

    If to the Certificate Insurer:

              Financial Guaranty Insurance Company
              115 Broadway
              New York, New York  10006
              Attention:  Surveillance Department
              Re:  EquiVantage Acceptance Corp. Home Equity Loan Trust 1997-4
              Telephone: (212) 312-3000
              Telecopy:   (212) 312-3231

    Section 11.    Governing Law.  This Agreement shall be governed by, and 
construed in accordance with, the laws of the State of New York, without 
regard to conflict of laws rules applied in the State of New York.

                                          25
<PAGE>


    Section 12.    Assignment.  No party to this Agreement may assign its 
rights or delegate its obligations under this Agreement without the express 
written consent of the other parties, except as otherwise set forth in this 
Agreement.

    Section 13.    Counterparts.  For the purpose of facilitating the 
execution of this Agreement and for other purposes, this Agreement may be 
executed simultaneously in any number of counterparts, each of which shall be 
deemed to be an original, and together shall constitute and be one and the 
same instrument.

    Section 14.    Amendment.  This Agreement may be amended from time to 
time by the Originator and the Company only by a written instrument executed 
by such parties and with the prior written consent of the Certificate Insurer.

    Section 15.    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.

    Section 16.    No Agency; No Partnership or Joint Venture.  Neither the 
Originator nor the Company is the agent or representative of the other 
(except with respect to Mortgage Loans originated or acquired by the Company 
in its capacity as Originator), and nothing in this Agreement shall be 
construed to make either the Originator or the Company liable to any third 
party for services performed by it or for debts or claims accruing to it 
against the other party. Nothing contained herein nor the acts of the parties 
hereto shall be construed to create a partnership or joint venture between 
the Company and the Originator.

    Section 17.    Further Assurances.  The Originator and Company agree to 
cooperate reasonably and in good faith with one another in the performance of 
this Agreement.

    Section 18.    The Certificate Insurer and the Trustee.  The Certificate 
Insurer and the Trustee are third-party beneficiaries of this Agreement.  The 
Trustee and the Certificate Insurer shall have the right to enforce the 
representations and warranties set forth in this Agreement through the 
Company or directly.  Any right conferred to the Certificate Insurer shall be 
suspended during any period in which the Certificate Insurer is in default in 
its payment obligations under the Certificate Insurance Policy.  During any 
period of suspension, the Certificate Insurer's rights hereunder shall vest 
in the Owners of the related Offered Certificates and shall be exercisable by 
the Owners of at least a majority in Percentage Interest of the related 
Offered Certificates then Outstanding.  At such time as the related Offered 
Certificates are no longer Outstanding under the related Pooling and 
Servicing Agreement and the Certificate Insurer has been reimbursed for all 
Insured Payments to which it is entitled under the related Pooling and 
Servicing Agreement, the Certificate Insurer's rights hereunder shall 
terminate.

                                          26
<PAGE>
 
    IN WITNESS WHEREOF, the Company and the Originator have caused this 
Master Transfer Agreement to be duly executed by their respective officers, 
all as of the day and year first above written.

                             EQUIVANTAGE ACCEPTANCE CORP.,
                                the Company



                             By:   /s/ Elizabeth Folk           
                                   __________________
                                   Name:   Elizabeth Folk
                                   Title:  Senior Vice President


                             EQUIVANTAGE INC.
                                the Originator



                             By:   /s/ Carolyn B. Andrew              
                                   _____________________
                                   Name:  Carolyn B. Andrew
                                   Title:  Senior Vice President




                                           
<PAGE>
 
                                                                       Exhibit A


                             FORM OF CONVEYANCE AGREEMENT


    THIS CONVEYANCE AGREEMENT, dated ______, 199_, is between EquiVantage 
Acceptance Corp. (the "Company") and EquiVantage Inc. (the "Originator"). 
Pursuant to the Master Loan Transfer Agreement dated as of _________ __, 1997 
between the Company and the Originator (the "Mortgage Transfer Agreement"), 
the parties hereto hereby confirm their understanding with respect to the 
sale by the Originator and the purchase by the Company of those Mortgage 
Loans listed on the Schedule of Mortgage Loans attached hereto (the 
"Transferred Mortgage Loans").

    Conveyance of Transferred Mortgage Loans.  The Originator, concurrently 
with the execution and delivery of this Conveyance Agreement, does hereby 
irrevocably transfer, sell, assign, set over and otherwise convey to the 
Company, without recourse (except as otherwise explicitly provided for 
herein) all of its right, title and interest in and to the Transferred 
Mortgage Loans being conveyed by it, including specifically, without 
limitation, the Mortgages, the Files and all other documents, materials and 
properties appurtenant thereto and the Notes, including all interest and 
principal received by the Originator on or with respect to such Transferred 
Mortgage Loans on or after the related Cut-Off Date, together with all of its 
right, title and interest in and to the proceeds received on or after the 
related Cut-Off Date of any related insurance policies on behalf of the 
Company.  It is the intention of the parties hereto that the conveyance by 
the Originator of the Transferred Mortgage Loans to the Company shall 
constitute a purchase and sale of such Transferred Mortgage Loans and not a 
loan.  If the Originator cannot deliver the original Mortgage or mortgage 
assignment with evidence of recording thereon concurrently with the execution 
and delivery of this Conveyance Agreement solely because of a delay caused by 
the public recording office where such original Mortgage or mortgage 
assignment has been delivered for recordation, the Originator shall promptly 
deliver to the Trustee on behalf of the Company such original Mortgage or 
mortgage assignment with evidence of recording indicated thereon upon receipt 
thereof from the public recording official, as soon as possible but in no 
event later than 12 months from the Startup Day.

    The costs relating to the delivery of the documents specified in this 
Conveyance Agreement shall be borne by the Originator.

    The Originator hereby makes the representations and warranties set forth 
in Section 6(a) of the Master Transfer Agreement with respect to the 
Transferred Mortgage Loans.  The "Cut-Off Date" with respect to such 
Transferred Mortgage Loans shall be the close of business on [INSERT DATE] 
or, if any Transferred Mortgage Loan was originated subsequent to 
[INSERT DATE], but prior to the Startup Day, the date of origination of such 
Transferred Mortgage Loan.

                                         A-1
<PAGE>



    Except as set forth immediately below, all terms and conditions of the 
Mortgage Transfer Agreement are hereby incorporated herein; provided that, in 
the event of any conflict, the provisions of this Conveyance Agreement shall 
control over the conflicting provisions of the Mortgage Transfer Agreement.

    (i)  With respect to each Transferred Mortgage Loan involving property
         improved by a manufactured home, such manufactured home constitutes
         real property under applicable state law and the Originator has taken
         all action necessary to create a valid and perfected first or second
         priority lien and security interest in such manufactured home and the
         related Property, including, without limitation, the filing of a
         Uniform Commercial Code financing statement or notations on
         certificates of title, if necessary under applicable state law.

    (ii) As of its date of origination, no Transferred Mortgage Loan had a
         Combined Loan-to-Value Ratio in excess of [INSERT PERCENTAGE].

   (iii) No Transferred Mortgage Loan is a Third Mortgage Loan.

    (iv) No more than [INSERT PERCENTAGE] of the Transferred Mortgage Loans
         were originated under any "no-income verification" program.

     (v) The Note related to each Transferred Mortgage Loan bears a minimum
         Coupon Rate of at least [INSERT PERCENTAGE] per annum.

    (vi) Each Note for a fixed rate Transferred Mortgage Loan that is not a
         Balloon Loan provides for a schedule of substantially level and equal
         monthly scheduled payments that are sufficient to amortize fully the
         principal balance of such Note on or before its maturity date, which
         maturity date is not more than [INSERT NUMBER] years from the date of
         origination of such Transferred Mortgage Loan.  Each Balloon Loan has
         an original term to stated maturity of not more than [INSERT NUMBER]
         years and an amortization schedule based on not more than [INSERT
         NUMBER] years.

   (vii) No more than [INSERT PERCENTAGE] of the Transferred Mortgage Loans is
         more than 30 days Delinquent (assuming a 30-day month).

  (viii) No Transferred Mortgage Loan had a Loan Balance less than [INSERT
         DOLLAR AMOUNT] as of the Cut-Off Date or greater than [INSERT DOLLAR
         AMOUNT] as of the Cut-Off Date.

    (ix) The Primary Parcel of each Property is located in the state identified
         in the Schedule of Mortgage Loans attached hereto; no more than
         [INSERT PERCENTAGE] of the aggregate Loan Balance as of the Cut-Off
         Date is 


                                         A-2
<PAGE>

         secured by mortgaged Properties located within any single postal zip
         code area; and each Property consists of one or more parcels of real
         property with a residential dwelling erected on the Primary Parcel.

     (x) As of the Cut-Off Date, no more than [INSERT PERCENTAGE] of the
         aggregate Loan Balance is secured by condominiums; no Transferred
         Mortgage Loan relates to a cooperative.

    (xi) With respect to each Mortgaged Property subject to a ground lease (i)
         the current ground lessor has been identified and all ground rents
         that previously become due and owing have been paid; (ii) the ground
         lease term extends, or is automatically renewable, for at least five
         years beyond the maturity date of the related Transferred Mortgage
         Loan; (iii) the ground lease has been duly executed and recorded; (iv)
         the amount of the ground rent and any increases therein are clearly
         identified in the lease and are for predetermined amounts at
         predetermined times; (v) the Trust has the right to cure defaults on
         the ground lease; and (vi) the terms and conditions of the leasehold
         do not prevent the free and absolute marketability of the Mortgaged
         Property.  As of the Cut-Off Date, the Principal Balance of
         Transferred Mortgage Loans with related Mortgaged Properties subject
         to ground leases does not exceed [INSERT PERCENTAGE] of the Original
         Principal Balance.

   (xii) As of the Cut-Off Date, no more than [INSERT PERCENTAGE] of the
         Original Aggregate Loan Balance is secured by investor-owned
         Properties.

  (xiii) With respect to each Transferred Mortgage Loan that is or has been the
         subject of bankruptcy or insolvency proceedings, (a) as of the Cut-Off
         Date, the Mortgagor is not contractually delinquent more than 30 days
         with respect to any payment due under the related plan, (b) the
         current Combined Loan-to-Value Ratio is less than or equal to [INSERT
         PERCENTAGE], and (c) either (i) if the current Combined Loan-to-Value
         Ratio is between [INSERT PERCENTAGE] and [INSERT PERCENTAGE] as of the
         Cut-Off Date, the Mortgagor has made at least six consecutive payments
         under the related Plan or (ii) if the current Combined Loan-to-Value
         Ratio is less than [INSERT PERCENTAGE] as of the Cut-Off Date, the
         Mortgagor has made at least three consecutive payments under the
         related plan.

   (xiv) Not more than [INSERT PERCENTAGE] of the Transferred Mortgage Loans
         are subject to Section 32 of the federal Truth-in-Lending Act.

    (xv) As of the Cut-Off Date, [INSERT PERCENTAGE] of the outstanding
         principal balance of the Transferred Mortgage Loans are fixed rate
         mortgage loans (except [INSERT PERCENTAGE] thereof that, as Program
         Loans, bear 

                                         A-3
<PAGE>

         fixed rates of interest that under the terms of the related Mortgage
         Notes may be reduced by as much as 1.50% during the first three years
         of such Program Loans) and [INSERT PERCENTAGE] of the outstanding
         principal balance of the Transferred Mortgage Loans are adjustable
         rate mortgage loans. 

   (xvi) With respect to Transferred Mortgage Loans that are adjustable rate
         mortgage loans, as of the Cut-Off Date, all interest rate adjustments
         have been performed correctly in accordance with the terms of the
         related Mortgage. 

    For purposes of this Conveyance Agreement, the "related Pooling and 
Servicing Agreement" is the Pooling and Servicing Agreement relating to the 
EquiVantage Home Equity Loan Trust [INSERT SERIES].

    Terms capitalized herein and not defined herein shall have their 
respective meanings as set forth in the Mortgage Transfer Agreement.

    IN WITNESS WHEREOF, the Company and the Originator have caused this 
Conveyance Agreement to be duly executed by their respective officers 
thereunto duly authorized, all as of the day and year first above written.

                             EQUIVANTAGE ACCEPTANCE CORP., 
                                the Company



                             By:  
                                 ______________________________
                                 Name: 
                                 Title: 



                             EQUIVANTAGE INC.
                                the Originator



                             By:  
                                 ______________________________
                                 Name: 
                                 Title: 


                                         A-4
<PAGE>



                              SCHEDULE OF MORTGAGE LOANS



                        [Attached as Schedule I to the related
                            Pooling & Servicing Agreement
                               and incorporated herein]






                                         A-5
<PAGE>
 
                                                      Exhibit B


                              AUTHORIZED REPRESENTATIVES

    Reference is hereby made to the Master Loan Transfer Agreement, dated as of
December 1, 1997 (the "Agreement"), among EquiVantage Acceptance Corp. (the
"Company") and EquiVantage Inc., as Originator:

    The following are the Originator's Authorized Representatives for purposes
of the Agreement:

                                                            Specimen
Name                     Title                              Signature

John E. Smith            President                  __________________________

Karen S. Crawford        Senior Vice President      __________________________
                         and Secretary


    IN WITNESS WHEREOF, I, ____________________, hereby certify that the 
above signatures are true and correct as of this ____ day of 
____________________.

                                       ______________________________
                                       Name:  
                                       Title:




                                         B-1
<PAGE>



 
    The following are the Company's Authorized Representatives for purposes of
the Agreement:

                                                           Specimen
Name                     Title                             Signature

John E. Smith            President                ______________________________

Karen S. Crawford        Senior Vice President    ______________________________
                         and Secretary


    IN WITNESS WHEREOF, I, _____________________, hereby certify that the 
above signatures are true and correct as of this ____ day of 
_____________________.

                                       ______________________________
                                       Name:  
                                       Title:





                                         B-2
<PAGE>
 
                                      SCHEDULE I



LOAN NO.      LAST NAME       ADDRESS   CITY     STATE     ZIP CODE  LOAN AMT.
- --------      ---------       -------   ----     -----     --------  ---------



                                         [None]
                                                                     

<PAGE>


                                 CONVEYANCE AGREEMENT


    THIS CONVEYANCE AGREEMENT, dated December 1, 1997, is between EquiVantage 
Acceptance Corp. (the "Company") and EquiVantage Inc. (the "Originator"). 
Pursuant to the Master Loan Transfer Agreement dated as of December 1, 1997 
between the Company and the Originator (the "Mortgage Transfer Agreement"), 
the parties hereto hereby confirm their understanding with respect to the 
sale by the Originator and the purchase by the Company of those Mortgage 
Loans listed on the Schedule of Mortgage Loans attached hereto (the 
"Transferred Mortgage Loans").

    Conveyance of Transferred Mortgage Loans.  The Originator, concurrently 
with the execution and delivery of this Conveyance Agreement, does hereby 
irrevocably transfer, sell, assign, set over and otherwise convey to the 
Company, without recourse (except as otherwise explicitly provided for 
herein) all of its right, title and interest in and to the Transferred 
Mortgage Loans being conveyed by it, including specifically, without 
limitation, the Mortgages, the Files and all other documents, materials and 
properties appurtenant thereto and the Notes, including all interest and 
principal received by the Originator on or with respect to such Transferred 
Mortgage Loans on or after the related Cut-Off Date, together with all of its 
right, title and interest in and to the proceeds received on or after the 
related Cut-Off Date of any related insurance policies on behalf of the 
Company.  It is the intention of the parties hereto that the conveyance by 
the Originator of the Transferred Mortgage Loans to the Company shall 
constitute a purchase and sale of such Transferred Mortgage Loans and not a 
loan.  If the Originator cannot deliver the original Mortgage or mortgage 
assignment with evidence of recording thereon concurrently with the execution 
and delivery of this Conveyance Agreement solely because of a delay caused by 
the public recording office where such original Mortgage or mortgage 
assignment has been delivered for recordation, the Originator shall promptly 
deliver to the Trustee on behalf of the Company such original Mortgage or 
mortgage assignment with evidence of recording indicated thereon upon receipt 
thereof from the public recording official, as soon as possible but in no 
event later than 12 months from the Startup Day.

    The costs relating to the delivery of the documents specified in this 
Conveyance Agreement shall be borne by the Originator.

    The Originator hereby makes the representations and warranties set forth 
in Section 6(a) of the Master Transfer Agreement with respect to the 
Transferred Mortgage Loans.  The "Cut-Off Date" with respect to such 
Transferred Mortgage Loans shall be the close of business on December 1, 1997 
or, if any Transferred Mortgage Loan was originated subsequent to December 1, 
1997, but prior to the Startup Day, the date of origination of such 
Transferred Mortgage Loan.

    Except as set forth immediately below, all terms and conditions of the 
Mortgage Transfer Agreement are hereby incorporated herein; provided that, in 
the event of any conflict, the provisions of this Conveyance Agreement shall 
control over the conflicting provisions of the Mortgage Transfer Agreement.

  (i)  With respect to each Transferred Mortgage Loan involving property
       improved by a manufactured home, such manufactured home constitutes
       real property under 

                                           
<PAGE>


       applicable state law and the Originator has taken all action necessary
       to create a valid and perfected first or second priority lien and
       security interest in such manufactured home and the related Property,
       including, without limitation, the filing of a Uniform Commercial Code
       financing statement or notations on certificates of title, if
       necessary under applicable state law.

  (ii) As of its date of origination, no Transferred Mortgage Loan had a
       Combined Loan-to-Value Ratio in excess of 95%, owner occupied, or in
       excess of 85%, non-owner occupied, except for:

       loan number 3164589, which has a Combined Loan-to-Value Ratio of 096.33%;
       loan number 3169562, which has a Combined Loan-to-Value Ratio of 103.01%;
       loan number 3172046, which has a Combined Loan-to-Value Ratio of 095.24%;
       loan number 3174174, which has a Combined Loan-to-Value Ratio of 098.00%;
       loan number 3183522, which has a Combined Loan-to-Value Ratio of 095.22%;
       loan number 3188596, which has a Combined Loan-to-Value Ratio of 100.73%.
 
         
 (iii) No Transferred Mortgage Loan is a Third Mortgage Loan.

  (iv) No more than 5% of the Transferred Mortgage Loans were originated      
       under any "no-income verification" program.
 
   (v) The Note related to each Transferred Mortgage Loan bears a minimum     
       Coupon Rate of at least 6.50% per annum.

  (vi) Each Note for a fixed rate Transferred Mortgage Loan that is not a     
       Balloon Loan provides for a schedule of substantially level and        
       equal monthly scheduled payments which are sufficient to amortize      
       fully the principal balance of such Note on or before its maturity     
       date, which maturity date is not more than 30 years from the date      
       of origination of such Transferred Mortgage Loan.  Each Balloon        
       Loan has an original term to stated maturity of not more than 12       
       years and an amortization schedule based on not more than 30 years.

 (vii) As of the Cut-Off Date, of the Transferred Mortgage Loans, loan number  
       3165248 was more than 60 days Delinquent.  As of the Start Up Date, 
       there were no loans which were more than 30 days Delinquent.

(viii) No Transferred Mortgage Loan had a Loan Balance less than $10,000.00 as
       of the Cut-Off Date or greater than $649,780.55 as of the Cut-Off Date.

 (ix) The Primary Parcel of each Mortgaged Property is located in the state 
      identified in the Schedule of Mortgage Loans attached hereto; no more   
      than 1.0% of the aggregate Loan Balance as of the Cut-Off Date is     
      secured by Mortgaged Properties 


                                          2
<PAGE>


      located within any single postal zip code area; and each Property        
      consists of one or more parcels of real property with a residential      
      dwelling erected on the Primary Parcel.

  (x) As of the Cut-Off Date, no more than 0.5% of the aggregate Loan Balance 
      is secured by condominiums; no Transferred Mortgage Loan relates to a    
      cooperative.

 (xi) With respect to each Mortgaged Property subject to a ground lease (i) 
      the current ground lessor has been identified and all ground rents that  
      previously become due and owing have been paid; (ii) the ground lease    
      term extends, or is automatically renewable, for at least five years     
      beyond the maturity date of the related Transferred Mortgage Loan;       
      (iii) the ground lease has been duly executed and recorded; (iv) the     
      amount of the ground rent and any increases therein are clearly          
      identified in the lease and are for predetermined amounts at             
      predetermined times; (v) the Trust has the right to cure defaults on     
      the ground lease; and (vi) the terms and conditions of the leasehold do  
      not prevent the free and absolute marketability of the Mortgaged         
      Property.  As of the Cut-Off Date, the Principal Balance of Transferred  
      Mortgage Loans with related Mortgaged Properties subject to ground       
      leases does not exceed 0.5% of the Original Principal Balance.

(xii) As of the Cut-Off Date, no more than 3.6% of the Original Aggregate     
      Loan Balance is secured by investor-owned Properties.

(xiii)As of the Cut-Off Date, there are no Transferred Mortgage Loans that     
      are the subject of bankruptcy or insolvency proceedings. 
    
 (xiv)Not more than 1.7% of the Transferred Mortgage Loans are subject to      
      Section 32 of the federal Truth-in-Lending Act.

  (xv)As of the Cut-Off Date, 70.78% of the outstanding principal balance of  
      the Transferred Mortgage Loans are fixed rate mortgage loans (except    
      4.94% thereof that, as Program Loans, bear fixed rates of interest that 
      under the terms of the related Mortgage Notes may be reduced by as much 
      as 1.50% during the first three years of such Program Loans) and 29.22% 
      of the outstanding principal balance of the Transferred Mortgage Loans  
      are adjustable rate mortgage loans. 

(xvi) With respect to Transferred Mortgage Loans that are adjustable rate 
      mortgage loans, as of the Cut-Off Date, all interest rate adjustments    
      have been performed correctly in accordance with the terms of the        
      related Mortgage.

      For purposes of this Conveyance Agreement, the "related Pooling and
      Servicing Agreement" is the Pooling and Servicing Agreement relating to 
      the EquiVantage Home Equity Loan Trust 1997-4.


                                          3
<PAGE>



    Terms capitalized herein and not defined herein shall have their 
respective meanings as set forth in the Mortgage Transfer Agreement.
    
    IN WITNESS WHEREOF, the Company and the Originator have caused this 
Conveyance Agreement to be duly executed by their respective officers 
thereunto duly authorized, all as of the day and year first above written.

                             EquiVantage Acceptance Corp.,
                                  the Company


                             /s/ Elizabeth Folk                 
                             ------------------
                             Name:     Elizabeth Folk
                             Title:    Senior Vice President


                             EquiVantage Inc.,
                                  the Originator


                             /s/ Carolyn B. Andrew              
                             ---------------------
                             Name:     Carolyn B. Andrew
                             Title:    Senior Vice President



                                          4
<PAGE>
 
                             SCHEDULE OF MORTGAGE LOANS
                                          
                                          
                                          
                       [Attached as Schedule I to the related
                          Pooling and Servicing Agreement
                              and incorporated herein]

<PAGE>




                         ANDREWS & KURTH L.L.P.
               A REGISTERED LIMITED LIABILITY PARTNERSHIP
OTHER OFFICES:              ATTORNEYS                TELEPHONE:  (202) 662-2700
HOUSTON             1701 PENNSYLVANIA AVENUE, N.W.   TELECOPIER: (202) 662-2739
DALLAS                      SUITE 200                TELEX:            79-1208  
LOS ANGELES        WASHINGTON, D.C.  20060-5805
NEW YORK                                             
THE WOODLANDS                                        
LONDON                                              


                                  December 15, 1997


Prudential Securities Incorporated     Financial Guaranty Insurance Company
One New York Plaza, 26th Floor         115 Broadway
New York, New York  10292              New York, New York  10006     

First Union Capital Markets Corp.
301 South College Street, TW-06
Charlotte, North Carolina  28288-0166

    Re:  EquiVantage Home Equity Loan Trust 1997-4
         Home Equity Loan Asset-Backed Certificates, Series 1997-4

Ladies and Gentlemen:

    We have acted as counsel to EquiVantage Acceptance Corp., a Delaware 
corporation (the "Sponsor"), and EquiVantage Inc., a Delaware corporation 
(the "Servicer" and, together with the Sponsor, the "Companies"), in 
connection with the issuance of Home Equity Loan Asset-Backed Certificates, 
Series 1997-4, including $29,380,000 aggregate principal amount of Class A-1 
Certificates (the "Class A-1 Certificates"), $21,000,000 aggregate principal 
amount of Class A-2 Certificates (the "Class A-2 Certificates"), $14,000,000 
aggregate principal amount of Class A-3 Certificates (the "Class A-3 
Certificates"), $7,000,000 aggregate principal amount of Class A-4 
Certificates (the "Class A-4 Certificates") and $28,620,000 aggregate 
principal amount of Class A-5 Certificates (the "Class A-5 Certificates" and, 
together with the Class A-1 Certificates, the Class A-2 Certificates, the 
Class A-3 Certificates and the Class A-4 Certificates, the "Class A 
Certificates") and the sale of the Class A Certificates by the Sponsor to 
Prudential Securities Incorporated (the "Representative") and First Union 
Capital Markets Corp. (together with the Representative, the "Underwriters"), 
pursuant to the terms of an Underwriting Agreement dated November 25, 1997 
(the "Underwriting Agreement") between the Sponsor and the Underwriters.  
Simultaneously with the issuance and sale of the Class A Certificates, 
approximately $1,325,653 aggregate principal amount of Class B Certificates 
(the "Class B Certificates"), Class RL Certificates representing certain 
residual rights to distributions from the Lower-Tier REMIC and Class RU 
Certificates representing certain residual rights to distributions from the 
Upper-Tier REMIC (the "Residual Certificates" and, together with the Class A 
Certificates and the Class B Certificates, the "Certificates") are being 
issued.

                                           
<PAGE>

Prudential Securities Incorporated
First Union Capital Markets Corp.
Financial Guaranty Insurance Company
December 15, 1997
Page 2




     The Certificates are being issued pursuant to a Pooling and Servicing 
Agreement dated as of December 1, 1997 (the "Agreement"), between the 
Sponsor, the Servicer and Norwest Bank Minnesota, National Association, as 
trustee (the "Trustee") and will evidence fractional, undivided, beneficial 
ownership interests in a pool of fixed and adjustable rate residential 
mortgage loans (collectively, the "Mortgage Loans"), sold by the Sponsor and 
serviced by the Servicer.  Holders of the Class A Certificates will be 
entitled to the benefits of a Certificate Insurance Policy issued pursuant to 
an Insurance Agreement dated as of December 1, 1997 (the "Insurance 
Agreement") among the Sponsor, the Servicer and Financial Guaranty Insurance 
Corporation (the "Certificate Insurer").

     This opinion is furnished pursuant to Section VI.D of the Underwriting 
Agreement and pursuant to the Insurance Agreement.  Capitalized terms used 
but not otherwise defined herein shall have the respective meanings ascribed 
to such terms in the Underwriting Agreement.

     As counsel to the Companies, we have examined executed originals of the 
Agreement, forms of the Certificates, the Underwriting Agreement, the 
Insurance Agreement and the Master Loan Transfer Agreement, dated as of 
December 1, 1997 between the Sponsor and the Servicer and the related 
Conveyance Agreement dated December 1, 1997 (together, the "Master Loan 
Transfer Agreement"), the Registration Statement on Form S-3 (File No. 
333-22343) filed by the Sponsor with the Securities and Exchange Commission 
(the "Commission") pursuant to the Securities Act of 1933, as amended (the 
"Act") (the Registration Statement, including the exhibits thereto, in the 
form in which it became effective on June 11, 1997, together with any 
documents incorporated by reference therein pursuant to Item 12 of Form S-3 
under the Act that have been filed with the Commission pursuant to the 
Securities Exchange Act of 1934, as amended (the "Exchange Act"), through 
December 15, 1997, and are identified as being applicable to the offering of 
the Class A Certificates is herein after referred to as the "Registration 
Statement"), the Base Prospectus and the Prospectus Supplement (the term 
"Base Prospectus" shall mean the prospectus, constituting a part of the 
Registration Statement at the time it became effective, as amended and 
supplemented through the date hereof, including any documents incorporated by 
reference therein pursuant to the Exchange Act that are identified as being 
applicable to the offering of the Class A Certificates, and the term 
"Prospectus Supplement" shall mean the supplement to the Base Prospectus 
dated November 25, 1997 and relating to the offering of the Class A 
Certificates; the Base Prospectus as supplemented by the Prospectus 
Supplement and in the form transmitted electronically on December 11, 1997 
for filing with the Commission pursuant to Rule 424(b)(2) under the Act is 
hereinafter referred to as the "Prospectus") relating to the offering of the 
Class A Certificates, representative forms of a Mortgage Note and Mortgage, 
and originals (or copies certified or otherwise identified to our 
satisfaction) of such other documents, instruments and certificates and have 
made such 

                                           
<PAGE>


Prudential Securities Incorporated
First Union Capital Markets Corp.
Financial Guaranty Insurance Company
December 15, 1997
Page 3


investigations of such matters of law and fact as we have considered 
necessary or appropriate for the purpose of this opinion.  For purposes of 
such examination, we have assumed the genuineness of all signatures, the 
legal capacity of natural persons, the authenticity of all documents 
submitted to us as originals and the conformity with the original documents 
of all documents submitted to us as forms or copies.  We have assumed that 
all parties to any agreement had the corporate power and authority to enter 
into such agreement and perform all obligations thereunder and, as to such 
parties, we have also assumed the due authorization by all requisite 
corporate action, the due execution and delivery and, except as to the 
Sponsor and the Servicer, the validity and binding effect and enforceability 
thereof.

     Based upon the foregoing, and in reliance thereon, and subject to the 
limitations hereinafter set forth, we are of the opinion that:

          (i)  The statements set forth in the Base Prospectus and the
     Prospectus Supplement under the caption "Material Federal Income Tax
     Consequences" to the extent that they constitute matters of federal law,
     provide a fair and accurate summary of such law or conclusions.

          (ii) Assuming (1) an election will be properly made to treat the
     segregated pool of assets consisting of the Lower-Tier REMIC (as such term
     is defined in the Agreement) as a "real estate mortgage investment conduit"
     ("REMIC") for federal income tax purposes, (2) an election will properly be
     made to treat the segregated assets (the "Upper-Tier REMIC") consisting of
     the Lower Tier Interests other than the Class RL Certificates as a REMIC
     for federal income tax purposes, and (3) compliance with all provisions of
     the Agreement, for federal income tax purposes each of the Lower-Tier REMIC
     and the Upper-Tier REMIC will qualify as a REMIC within the meaning of
     Section 860D of the Code, each of the Class A Certificates (other than the
     Class A-5 Certificates), the Class A-5 Regular Interest (as such term is
     defined in the Agreement) and the Class B Certificates described in the
     Prospectus and issued pursuant to the Agreement will be treated as a
     "regular interest" in a REMIC for purposes of Code Section 860G(a)(1), the
     Class RU Certificates issued pursuant to the Agreement will be treated as
     the "residual interest" in the Upper-Tier REMIC for purposes of Code
     Section 860G(a)(2) and the Class RL Certificates issued pursuant to the
     Agreement will be treated as the "residual interest" in the Lower-Tier
     REMIC for purposes of Code Section 860G(a)(2).


                                           
<PAGE>

Prudential Securities Incorporated
First Union Capital Markets Corp.
Financial Guaranty Insurance Company
December 15, 1997
Page 4


     The opinion herein is based upon our interpretations of current law, 
including court authority and existing Final and Temporary Regulations, which 
are subject to change both prospectively and retroactively, and upon the 
facts and assumptions discussed herein.  This opinion letter is limited to 
the matters set forth herein, and no opinions are intended to be implied or 
may be inferred beyond those expressly stated herein.  Our opinion is 
rendered as of the date hereof and we assume no obligation to update or 
supplement this opinion or any matter related to this opinion to reflect any 
change of fact, circumstances, or law after the date hereof.  In addition, 
our opinion is based on the assumption that the matter will be properly 
presented to the applicable court. Furthermore, our opinion is not binding on 
the Internal Revenue Service or a court.  Our opinion represents merely our 
best legal judgment on the matters presented; others may disagree with our 
conclusion.  There can be no assurance that the Internal Revenue Service will 
not take a contrary position or that a court would agree with our opinion if 
litigated.  In the event any one of the statements, representations or 
assumptions we have relied upon to issue this opinion is incorrect, our 
opinion might be adversely affected and may not be relied upon.

     We hereby consent to the filing of this letter as an exhibit to a Form 
8-K to be filed by the Sponsor with the Commission, without implying or 
admitting that we are "experts" within the meaning of the Act or the rules 
and regulations of the Commission issued thereunder, with respect to any part 
of the Registration Statement.

                                   Sincerely,

                                   /s/ ANDREWS & KURTH L.L.P.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission