1
Cityscape Home Equity Loan Trust
Series 1997-C
STATEMENT TO CERTIFICATEHOLDERS
Distribution Date: 8/25/97
FACTORS (Per $1000 Of Original Certificate Balance)
Original Interest Principal Certificate
CUSIP Certificate Distribution Distribution Balance
Class Number Balance Factor Factor Factor
A-1 178779CP7 39,600,000.00 4.95189242 29.15588731 957.64546572
A-2 178779CQ5 27,500,000.00 5.65000000 0.00000000 1,000.00000000
A-3 178779CR3 12,438,000.00 6.15000000 0.00000000 1,000.00000000
A-4 178779CS1 7,800,000.00 5.83333333 0.00000000 1,000.00000000
M-1F 178779CU6 6,659,000.00 6.03333383 0.00000000 1,000.00000000
M-2F 178779CV4 4,867,000.00 6.23333265 0.00000000 1,000.00000000
B-1F 178779CW2 3,586,076.00 6.52500114 0.00000000 1,000.00000000
A-5 178779CT9 78,527,000.00 5.07380582 10.48709713 983.55112297
M-1A 178779CX0 9,268,000.00 5.32812473 0.00000000 1,000.00000000
M-2A 178779CY8 5,609,000.00 5.50034766 0.00000000 1,000.00000000
B-1A 178779CZ5 4,145,924.00 5.84479117 0.00000000 1,000.00000000
INTEREST Current
Prior Interest urrent Month Current Current Interest
Certificate Carryover Interest Interest Interest Carryover
Class Rate Shortfall Accrual Amount Payment Shortfall
0.00
A-1 5.82750% 0.00 196,094.94 196,094.94 196,094.94 0.00
A-2 6.78000% 0.00 155,375.00 155,375.00 155,375.00 0.00
A-3 7.38000% 0.00 76,493.70 76,493.70 76,493.70 0.00
A-4 7.00000% 0.00 45,500.00 45,500.00 45,500.00 0.00
M-1F 7.24000% 0.00 40,175.97 40,175.97 40,175.97 0.00
M-2F 7.48000% 0.00 30,337.63 30,337.63 30,337.63 0.00
B-1F 7.83000% 0.00 23,399.15 23,399.15 23,399.15 0.00
Group I Total 0.00 567,376.39 567,376.39 567,376.39 0.00
A-5 5.92750% 0.00 398,430.75 398,430.75 398,430.75 0.00
M-1A 6.18750% 0.00 49,381.06 49,381.06 49,381.06 0.00
M-2A 6.38750% 0.00 30,851.45 30,851.45 30,851.45 0.00
B-1A 6.78750% 0.00 24,232.06 24,232.06 24,232.06 0.00
Group II Total 0.00 502,895.32 502,895.32 502,895.32 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 39,077,333.58 1,154,573.14 --- 1,154,573.14 37,922,760.44 --- 1,154,573.14 0.00
A-2 27,500,000.00 0.00 --- 0.00 27,500,000.00 --- 0.00 0.00
A-3 12,438,000.00 0.00 --- 0.00 12,438,000.00 --- 0.00 0.00
A-4 7,800,000.00 0.00 --- 0.00 7,800,000.00 --- 0.00 0.00
M-1F 6,659,000.00 0.00 0.00 0.00 6,659,000.00 0.00 0.00 0.00
M-2F 4,867,000.00 0.00 0.00 0.00 4,867,000.00 0.00 0.00 0.00
B-1F 3,586,076.00 0.00 0.00 0.00 3,586,076.00 0.00 0.00 0.00
Group 101,927,409.58 1,154,573.14 0.00 1,154,573.14 100,772,836.44 0.00 1,154,573.14 0.00
A-5 78,058,839.31 823,520.28 --- 823,520.28 77,235,319.03 --- 823,520.28 0.00
M-1A 9,268,000.00 0.00 0.00 0.00 9,268,000.00 0.00 0.00 0.00
M-2A 5,609,000.00 0.00 0.00 0.00 5,609,000.00 0.00 0.00 0.00
B-1A 4,145,924.00 0.00 0.00 0.00 4,145,924.00 0.00 0.00 0.00
Group 97,081,763.31 823,520.28 0.00 823,520.28 96,258,243.03 0.00 823,520.28 0.00
COLLECTION ACCOUNT
INTEREST REMITTANCE AMOUNT Group I Group II
Aggregate Loan Balance 79,834,128.70 97,359,638.33
Weighted Average Net Mortgage Rate 11.171643% 9.906655%
Net Interest Due from Loans 743,231.99 803,756.96
Net Prepayment Interest Shortfall #N/A #N/A
Interest Remittance Amount 743,231.99 803,756.96
PRINCIPAL REMITTANCE AMOUNT Group I Group II
Scheduled Principal Received 64,133.29 38,524.25
Partial Prepayments Received 7,986.48 1,497.10
Paid in Full Principal Received 748,986.97 483,550.04
Net Liquidation Proceeds 0.00 0.00
Blanket Policy Deductible Amounts 0.00 0.00
Purchase Price Amount Received 64,364.41 0.00
Substitution Shortfall Amount Received 0.00 0.00
Deposit from Pre-Funding Account Balance 1.08 ---
Principal Remittance Amount 885,472.23 523,571.39
CERTIFICATE ACCOUNT AMOUNT Group I Group II
Interest Remittance Amount 743,231.99 803,756.96
Principal Remittance Amount 885,472.23 523,571.39
Termination Price 0.00 0.00
Investment Losses 0.00 0.00
Unutilized Funding Amount 1.08 ---
Pre-Funding Account Earnings 91,006.24 ---
Capitalized Interest Requirement 2,986.43 ---
Amount Available 1,722,697.97 1,327,328.35
Less: Nonrecoverable Servicing Advance Reimbursement 0.00 0.00
Trustee Fee 748.44 912.75
Certificate Account Amount 1,721,949.53 1,326,415.60
REGULAR DISTRIBUTION AMOUNT Group I Group II
Senior Interest Distributable Amount 473,463.64 398,430.75
Mezzannine Interest Distributable Amount 70,513.60 80,232.51
Class B Interest Distributable Amount 23,399.15 24,232.06
Regular Principal Distribution Amount 885,472.23 523,571.39
Regular Distribution Amount 1,452,848.62 1,026,466.71
ALLOCATION OF AVAILABLE DISTRIBUTION AMOUNT Group I Group II
Senior Interest Distributable Amount 473,463.64 398,430.75
Mezannine Interest Distributable Amount 70,513.60 80,232.51
Class B Interest Distributable Amount 23,399.15 24,232.06
Principal from Reg Dist Amt to Senior Class 885,472.23 523,571.39
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 269,100.91 299,948.89
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
DELINQUENCY ADVANCE Group I Group II
Interest Remittance Amount 743,231.99 803,756.96
Net Interest Received N/A N/A
Closing Date Deposit 0.00 0.00
Delinquency Advance N/A N/A
OVERCOLLATERALIZATION AMOUNTS Group I Group II
Overcollateralization Target Amount 1,536,751.13 1,950,998.47
OC Amount Prior to Distribution of Excess Spread 173,018.48 277,875.02
OC Amount After Distribution of Excess Spread 442,119.39 577,823.91
OC Deficiency Amount Prior to Distribution of Excess Spread 1,363,732.65 1,673,123.45
OC Deficiency Amount After Distribution of Excess Spread 1,094,631.74 1,373,174.56
CLASS A-4 PRIORITY DISTRIBUTION AMOUNT
Class A-4 Priority Percentage 0.00%
Group 1 Senior Principal Distribution Amount 885,472.23
Class A-4 Pro Rata General Distribution Amount 79,556.03
Class A-4 Priority General Distribution Amount 0.00
Class A-4 Pro Rata Excess Distribution Amount 24,177.61
Class A-4 Priority Excess Distribution Amount 0.00
COLLATERAL CHARACTERISTICS Group I Group II
Beginning Loan Balance 79,834,128.70 97,359,638.33
Ending Loan Balance 101,214,955.83 96,836,066.94
Beginning WAC 11.6716% 10.4067%
Ending WAC 11.6690% 10.4107%
Beginning WAM 0.00 0.00
Ending WAM 0.00 0.00
Beginning Loan Count 1,374.00 1,030.00
Ending Loan Count 1,784.00 1,024.00
Available Funds Cap 0.11 0.10
Realized Principal Loss 0.00 0.00
Accumulated Realized Principal Loss 0.0000% 0.0000%
Realized Loss as a % of Max. Coll. Amt. 0.00 0.00
Balance of Mixed Use Loans 1,935,390.77 N/A
Maximum Collateral Amount 102,450,075.32 97,549,923.60
Liquidated Mortgage Loan Balance 0.00 0.00
Liquidated Mortgage Loan Count 0.00 0.00
Modified Loan Balance 0.00 0.00
Loan Balance of Largest Group II Loan 0.00 1,793,168.98
DELINQUENCY INFORMATION
Group I Group I Group I Group II Group II Group II
# of Loans Agg Loan Bal Percent # of Loans Agg Loan Bal Percent
30 days 30 1,511,058.82 1.4929% 16 997,493.77 1.0301%
60 days 3 250,767.77 0.2478% 4 156,598.79 0.1617%
90+ days * 0 0.00 0.0000% 0 0.00 0.0000%
Foreclosure 0 0.00 0.0000% 0 0.00 0.0000%
Bankruptcy 0 0.00 0.0000% 1 55,155.45 0.0570%
REO 0 0.00 0.0000% 0 0.00 0.0000%
REO Book Value --- 0.00 0.0000% --- 0.00 0.0000%
* Includes Foreclosures