1
Cityscape Home Equity Loan Trust
Series 1997-B
STATEMENT TO CERTIFICATEHOLDERS
Distribution Date: 5/27/97 Revised as of 5/29/97
FACTORS (Per $1000 Of Original Certificate Balance)
Original Interest Principal Certificate
CUSIP Certificate Distribution Distribution Balance
Class Number Balance Factor Factor Factor
A-1 178779BQ6 27,200,000.00 5.70809485 65.85413734 894.83501707
A-2 178779BR4 24,200,000.00 5.79166653 0.00000000 1,000.00000000
A-3 178779BS2 30,950,000.00 5.85000000 0.00000000 1,000.00000000
A-4 178779BT0 18,350,000.00 5.96666649 0.00000000 1,000.00000000
A-5 178779BU7 19,550,000.00 6.23333350 0.00000000 1,000.00000000
A-6 178779BV5 11,550,000.00 6.59166667 0.00000000 1,000.00000000
A-7 178779BW3 11,750,000.00 6.17500000 0.00000000 1,000.00000000
M-1F 178779BY9 7,425,000.00 6.44166734 0.00000000 1,000.00000000
M-2F 178779BZ6 8,250,000.00 6.62500000 0.00000000 1,000.00000000
B-1F 178779CN2 5,775,000.00 6.90000000 0.00000000 1,000.00000000
A-8 178779BX1 25,469,000.00 5.23832777 11.52643296 984.35338839
M-1A 178779CA0 3,010,000.00 5.41110963 0.00000000 1,000.00000000
M-2A 178779CB8 1,872,000.00 5.58888889 0.00000000 1,000.00000000
B-1A 178779CC6 2,196,812.00 5.89999964 0.00000000 1,000.00000000
INTEREST Current
Prior Interest Current Month Current Current Interest
Certificate Carryover Interest Interest Interest Carryover
Class Rate Shortfall Accrual Amount Payment Shortfall
A-1 7.13000% 0.00 155,260.18 155,260.18 155,260.18 0.00
A-2 6.95000% 0.00 140,158.33 140,158.33 140,158.33 0.00
A-3 7.02000% 0.00 181,057.50 181,057.50 181,057.50 0.00
A-4 7.16000% 0.00 109,488.33 109,488.33 109,488.33 0.00
A-5 7.48000% 0.00 121,861.67 121,861.67 121,861.67 0.00
A-6 7.91000% 0.00 76,133.75 76,133.75 76,133.75 0.00
A-7 7.41000% 0.00 72,556.25 72,556.25 72,556.25 0.00
M-1F 7.73000% 0.00 47,829.38 47,829.38 47,829.38 0.00
M-2F 7.95000% 0.00 54,656.25 54,656.25 54,656.25 0.00
B-1F 8.28000% 0.00 39,847.50 39,847.50 39,847.50 0.00
Group 1 Total 0.00 998,849.14 998,849.14 998,849.14 0.00
A-8 5.91750% 0.00 133,414.97 133,414.97 133,414.97 0.00
M-1A 6.08750% 0.00 16,287.44 16,287.44 16,287.44 0.00
M-2A 6.28750% 0.00 10,462.40 10,462.40 10,462.40 0.00
B-1A 6.63750% 0.00 12,961.19 12,961.19 12,961.19 0.00
Group II Total 0.00 173,126.00 173,126.00 173,126.00 0.00
PRINCIPAL
Beginning Principal Principal Ending Principal Optimal
Certificate Distribution Loss Principal Certificate Loss Reim- Principal Principal
Class Balance Amount Allocation Reduction Balance bursement Distribution Balance
A-1 26,130,745.00 1,791,232.54 --- 1,791,232.54 24,339,512.46 --- 1,791,232.54 0.00
A-2 24,200,000.00 0.00 --- 0.00 24,200,000.00 --- 0.00 0.00
A-3 30,950,000.00 0.00 --- 0.00 30,950,000.00 --- 0.00 0.00
A-4 18,350,000.00 0.00 --- 0.00 18,350,000.00 --- 0.00 0.00
A-5 19,550,000.00 0.00 --- 0.00 19,550,000.00 --- 0.00 0.00
A-6 11,550,000.00 0.00 --- 0.00 11,550,000.00 --- 0.00 0.00
A-7 11,750,000.00 0.00 --- 0.00 11,750,000.00 --- 0.00 0.00
M-1F 7,425,000.00 0.00 0.00 0.00 7,425,000.00 0.00 0.00 0.00
M-2F 8,250,000.00 0.00 0.00 0.00 8,250,000.00 0.00 0.00 0.00
B-1F 5,775,000.00 0.00 0.00 0.00 5,775,000.00 0.00 0.00 0.00
163,930,745.00 1,791,232.54 0.00 1,791,232.54 162,139,512.46 0.00 1,791,232.54 0.00
A-8 25,364,063.17 293,566.72 0.00 293,566.72 25,070,496.45 0.00 293,566.72 0.00
M-1A 3,010,000.00 0.00 0.00 0.00 3,010,000.00 0.00 0.00 0.00
M-2A 1,872,000.00 0.00 0.00 0.00 1,872,000.00 0.00 0.00 0.00
B-1A 2,196,812.00 0.00 0.00 0.00 2,196,812.00 0.00 0.00 0.00
32,442,875.17 293,566.72 0.00 293,566.72 32,149,308.45 0.00 293,566.72 0.00
COLLECTION ACCOUNT
INTEREST REMITTANCE AMOUNT Group 1 Group 2
Aggregate Loan Balance 122,892,711.71 32,496,918.22
Weighted Average Net Mortgage Rate 11.399056% 9.890105%
Net Interest Due from Loans 1,167,384.09 267,831.61
Non-Supported Interest Shortfall 0.00 0.00
Interest Remittance Amount 1,167,384.09 267,831.61
Capitalized Interest 85,504.72 ---
Total Interest Available 1,252,888.81 267,831.61
PRINCIPAL REMITTANCE AMOUNT Group 1 Group 2
Scheduled Principal Received 72,024.54 12,859.72
Partial Prepayments Received 9,882.57 2,614.57
Paid in Full Principal Received 1,290,444.82 183,691.48
Liquidation Proceeds 0.00 0.00
Net Recovery Proceeds 0.00 0.00
Blanket Policy Deductible Amounts 0.00 0.00
Purchase Price Amount Received 0.00 0.00
Substitution Shortfall Amount Received 0.00 0.00
Investment Losses 0.00 0.00
Deposit from Pre-Funding Account Balance 0.00 ---
Total Principal Available 1,372,351.93 199,165.77
CERTIFICATE ACCOUNT AMOUNT Group 1 Group 2
Amount Available 2,625,240.74 466,997.38
Pre-Funding Account Earnings 165,993.06 ---
Nonrecoverable Servicing Advance Reimbursement 0.00 0.00
Trustee Fee 1,152.12 304.66
Available Funds 2,790,081.68 466,692.72
REGULAR DISTRIBUTION AMOUNT Group 1 Group 2
Senior Interest Distributable Amount 856,516.01 133,414.97
Mezzannine Interest Distributable Amount 102,485.63 26,749.84
Class B Interest Distributable Amount 39,847.50 12,961.19
Regular Principal Distribution Amount 1,372,351.93 199,165.77
Regular Distribution Amount 2,371,201.07 372,291.77
OVERCOLLATERALIZATION AMOUNTS Group 1 Group 2
Overcollateralization Target Amount 4,330,349.75 1,952,868.69
OC Amount Prior to Distribution of Excess Spread 0.00 0.00
OC Amount After Distribution of Excess Spread 0.00 148,444.00
OC Deficiency Amount Prior to Distribution of Excess Spread 4,330,349.75 1,952,868.69
OC Deficiency Amount After Distribution of Excess Spread 4,330,349.75 1,804,424.69
CLASS A-7 PRIORITY DISTRIBUTION AMOUNT
Class A-7 Priority Percentage 0.00%
Group 1 Senior Principal Distribution Amount 1,372,351.93
Class A-7 Pro Rata General Distribution 113,174.14
Class A-7 Priority General Distribution Amount 0.00
Class A-7 Pro Rata Excess Distribution 34,543.95
Class A-7 Priority Excess Distribution Amount 0.00
Group 1 Group 2
DELINQUENCY ADVANCE
Interest Remittance Amount 1,167,384.09 267,831.61
Net Interest Received N/A N/A
Closing Date Deposit 0.00 0.00
Delinquency Advance N/A N/A
ALLOCATION OF AVAILABLE DISTRIBUTION AMOUNT Group 1 Group 2
Senior Interest Distributable Amount 856,516.01 133,414.97
Mezannine Interest Distributable Amount 102,485.63 26,749.84
Class B Interest Distributable Amount 39,847.50 12,961.19
Principal from Reg Dist Amt to Senior Class 1,372,351.93 199,165.77
Principal from Reg Dist Amt to Mezzanine Class 0.00 0.00
Principal from Reg Dist Amt to Class B 0.00 0.00
Loss Reimb. from Reg Dist Amt to Mezz. and Class B 0.00 0.00
Principal from Excess Spread to Senior Class 418,880.61 94,400.95
Principal from Excess Spread to Mezzanine Class 0.00 0.00
Principal from Excess Spread to Class B 0.00 0.00
Loss Reimb. from Excess Spread to Mezz. and Class B 0.00 0.00
Class R Certificate Distribution 0.00 0.00
2,790,081.68 466,692.72
COLLATERAL CHARACTERISTICS Group 1 Group 2
Beginning Loan Balance 122,892,711.71 32,496,918.22
Ending Loan Balance 121,520,359.78 32,297,752.45
Beginning WAC 11.8991% 10.3901%
Ending WAC 11.8906% 10.3835%
Beginning WAM 0.00 0.00
Ending WAM 0.00 0.00
Beginning Loan Count 1,932.00 301.00
Ending Loan Count 1,912.00 299.00
Realized Principal Loss 0.00 0.00
Accumulated Realized Principal Loss 0.00 0.00
Realized Loss as a % of Max. Coll. Amt. 0.0000% 0.0000%
Balance of Mixed Use Loans 0.00 0.00
Maximum Collateral Amount 123,724,278.66 32,547,811.51
Liquidated Mortgage Loan Balance 0.00 0.00
Liquidated Mortgage Loan Count 0.00 0.00
Modified Loan Balance 0.00 0.00
DELINQUENCY INFORMATION
Group 1 Group 1 Group 1 Group 2 Group 2 Group 2
# of Loans Agg Loan Bal Percent # of Loans Agg Loan Bal Percent
30 days 41 2,543,567.53 2.0931% 4 900,394.86 2.7878%
60 days 16 933,324.48 0.7680% 1 125,342.22 0.3881%
90+ days 8 725,443.88 0.5970% 0 0.00 0.0000%
Foreclosure 4 285,202.96 0.2347% 0 0.00 0.0000%
Bankruptcy 0 0.00 0.0000% 0 0.00 0.0000%
REO 0 0.00 0.0000% 0 0.00 0.0000%
REO Book Value --- 0.00 0.0000% --- 0.00 0.0000%