1
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                    FORM 10-Q


[X]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER  30, 1996


[ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                         COMMISSION FILE NUMBER: 0-27314

                            CITYSCAPE FINANCIAL CORP.


          DELAWARE                                      11-2994671
(STATE OR OTHER JURISDICTION OF                       (IRS EMPLOYER
INCORPORATION OR ORGANIZATION)                      IDENTIFICATION NO.)

                 565 TAXTER ROAD, ELMSFORD, NEW YORK 10523-5200
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES, INCLUDING ZIP CODE)

                                 (914) 592-6677
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

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

(FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR IF CHANGED SINCE LAST
REPORT)

INDICATE BY CHECK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS REQUIRED TO
BE FILED BY SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 DURING
THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE REGISTRANT WAS
REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH FILING
REQUIREMENTS FOR THE PAST 90 DAYS.
       YES   X         NO 
           -----          -----
                      APPLICABLE ONLY TO CORPORATE ISSUERS:

                      29,640,212 SHARES $.01 PAR VALUE, OF
                      COMMON STOCK, AS OF NOVEMBER 14, 1996
   2
                            CITYSCAPE FINANCIAL CORP.
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                      NINE MONTHS ENDED SEPTEMBER 30, 1996




                                                                                                           PAGE
                                                                                                           ----
                                                                                                    
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Consolidated Statements of Financial Condition at September 30, 1996 and
    December 31, 1995                                                                                        2

Consolidated Statements of Operations for the nine months and the three months
   ended September 30, 1996 and 1995                                                                         3

Consolidated Statements of Cash Flows for the nine months ended September 30,
   1996 and 1995                                                                                             4

Notes to Consolidated Financial Statements                                                               5 - 7

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS                                                                      8 - 15


PART II - OTHER INFORMATION                                                                            16 - 23

   3
                           CITYSCAPE FINANCIAL CORP.
                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                                                SEPTEMBER 30, 1996   DECEMBER 31, 1995
                                                                                   (UNAUDITED)           (AUDITED)
                                                                                ------------------   -----------------
                                                                                                
ASSETS
              Cash and cash equivalents ....................................       $  4,665,244       $   3,598,549
              Cash held in escrow ..........................................          3,613,292           5,920,118
              Prepaid commitment fees ......................................         36,547,000                --
              Available-for-sale securities ................................         13,963,648                --
              Mortgage servicing receivables ...............................        166,921,735          24,561,161
              Trading securities ...........................................         79,487,000          15,571,455
              Mortgages held for sale, net .................................        133,728,381          73,852,293
              Mortgages held for investment, net ...........................          5,387,575           1,024,204
              Equipment and leasehold improvements, net ....................         10,790,555           2,380,571
              Goodwill .....................................................         47,921,112          19,258,011
              Other  assets ................................................         47,103,280           6,352,619
                                                                                   ------------       -------------
                   Total assets ............................................       $550,128,822       $ 152,518,981
                                                                                   ============       =============

LIABILITIES
              Warehouse financing facilities ...............................       $102,817,361       $  74,901,975
              Accounts payable and other liabilities .......................         53,364,933          16,410,833
              Allowance for loan losses ....................................         15,628,408           2,130,954
              Income taxes payable .........................................         45,578,735           1,204,803
              Standby financing facility ...................................          7,966,292             771,361
              Notes and loans payable ......................................         68,000,000                --
              Convertible subordinated debentures ..........................        143,750,000                --
                                                                                   ------------       -------------
                   Total liabilities .......................................        437,105,729          95,419,926
                                                                                   ============       =============

STOCKHOLDERS' EQUITY
              Preferred stock, $.01 par value, 5,000,000 shares authorized;
                 no shares issued and outstanding ..........................               --                  --
              Common stock, $.01 par value, 50,000,000 shares
                authorized; 29,639,452 and 28,900,732 issued and outstanding
                at September 30, 1996 and December 31, 1995, respectively ..            296,395             289,007
              Additional paid-in capital ...................................         57,563,708          44,838,143
              Foreign currency translation adjustment ......................            275,750              (6,219)
              Unrealized gain on available-for-sale securities, net of taxes          8,095,139                --
              Retained earnings ............................................         46,792,101          11,978,124
                                                                                   ------------       -------------
                   Total stockholders' equity ..............................        113,023,093          57,099,055
                                                                                   ============       =============

COMMITMENTS AND CONTINGENCIES
                                                                                   ============       =============
                   Total liabilities and stockholders' equity ..............       $550,128,822       $ 152,518,981
                                                                                   ============       =============



          See accompanying notes to consolidated financial statements.

                                       2
   4
                            CITYSCAPE FINANCIAL CORP.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                            THREE MONTHS ENDED SEPTEMBER 30,      NINE MONTHS ENDED SEPTEMBER 30,
                                                                 1996              1995               1996              1995
REVENUES                                                                                                              (AUDITED)
                                                              -----------       -----------       ------------       -----------
                                                                                                         
     Gain on sale of loans                                    $45,327,543       $11,775,108       $ 98,637,249       $23,772,369
     Mortgage origination income                                  467,357           815,350          2,659,006         2,219,988
     Interest                                                   7,502,251         1,536,533         16,980,622         3,670,291
     Servicing income                                           1,045,515           210,812          2,401,368           309,500
     Earnings from partnership                                       --             318,630            260,000           749,621
     Other                                                      3,927,265            77,617          4,563,455           121,035
                                                              -----------       -----------       ------------       -----------
          Total revenues                                       58,269,931        14,734,050        125,501,700        30,842,804
                                                              -----------       -----------       ------------       -----------

EXPENSES
     Salaries and employee benefits                            10,735,791         3,652,995         25,288,379         7,910,183
     Interest expense                                           5,530,319           947,479         11,912,046         2,769,166
     Selling expenses                                           9,342,521           518,673         13,717,427         1,274,855
     Other operating expenses                                   6,479,263         1,669,529         12,503,838         4,385,904
     Amortization of goodwill                                   1,271,944               --           2,474,224              --
                                                              -----------       -----------       ------------       -----------
          Total expenses                                       33,359,838         6,788,676         65,895,914        16,340,108
                                                              -----------       -----------       ------------       -----------

     Earnings before minority interest and income taxes        24,910,093         7,945,374         59,605,786        14,502,696
     Minority interest                                               --           1,533,626               --           2,379,235
                                                              -----------       -----------       ------------       -----------

     Earnings before income taxes                              24,910,093         6,411,748         59,605,786        12,123,461
     Provision for income taxes                                10,495,256         2,625,317         24,791,809         4,910,002
                                                              -----------       -----------       ------------       -----------

NET EARNINGS                                                  $14,414,837       $ 3,786,431       $ 34,813,977       $ 7,213,459
                                                              ===========       ===========       ============       ===========

PRIMARY EARNINGS PER SHARE
     Net earnings per share of common stock                   $      0.47       $      0.17       $       1.14       $      0.32
                                                              ===========       ===========       ============       ===========

FULLY DILUTED EARNINGS PER SHARE
     Net earnings per share of common stock                   $      0.43              --         $       1.11              --
                                                              ===========       ===========       ============       ===========

   WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
       AND COMMON STOCK EQUIVALENTS

    Primary                                                    30,914,069        22,416,592         30,430,599        22,416,592
                                                              ===========       ===========       ============       ===========
    Fully Diluted                                              36,390,259              --           33,423,898              --
                                                              ===========       ===========       ============       ===========



          See accompanying notes to consolidated financial statements.

                                       3
   5
                            CITYSCAPE FINANCIAL CORP.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                       NINE MONTHS ENDED SEPTEMBER 30,
                                                                         1996                  1995
                                                                      (UNAUDITED)            (AUDITED)
                                                                   ---------------       ---------------
                                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net earnings                                                    $    34,813,977        $   7,213,459
   Adjustments to reconcile net earnings to net
     cash provided by operating activities:
         Depreciation and amortization                                   4,927,965              184,696
         Income taxes payable                                           42,577,278            2,854,973
         Earnings from partnership interest                               (260,000)            (749,621)
         Increase in mortgage servicing receivables                    (93,479,858)         (11,740,509)
         Increase in trading securities                                (63,915,545)         (11,944,695)

   Net changes in operating assets and liabilities:
        Increase in accrued interest receivable                         (3,763,555)            (117,820)
        (Increase) decrease in accounts receivable                      (8,483,680)             206,440
        Proceeds from sale of mortgages                              1,241,900,000          258,154,849
        Mortgage origination funds disbursed                        (1,267,687,857)        (293,011,000)
        Increase in other assets                                       (21,434,297)          (5,332,379)
        Increase in accounts payable & other liabilities                36,710,600            9,184,950
        Other, net                                                        (183,045)             176,108
                                                                   ---------------        -------------
              Net cash used in operating activities                    (98,278,017)         (44,920,549)
                                                                   ---------------        -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
       Acquisition of J&J and Heritable                               (102,154,974)                --
       Net purchases of equipment                                       (8,690,675)            (681,356)
       Net distributions from partnership                                  908,315              428,474
       Increase in mortgages held for investment                        (1,564,371)            (308,387)
       Increase in real estate owned                                      (236,383)                --
                                                                   ---------------        -------------
              Net cash used in investing activities                   (111,738,088)            (561,269)
                                                                   ---------------        -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
       Increase in warehouse financings and notes payable               65,933,830           38,385,588
       Increase in standby financing facilities                          5,770,739            7,725,729
       Net proceeds from issuance of subordinated debentures           139,134,125                 --
       Net proceeds from issuance of common stock                          244,106              533,752
                                                                   ---------------        -------------
              Net cash provided by financing activities                211,082,800           46,645,069
                                                                   ---------------        -------------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                1,066,695            1,163,251

   Cash and cash equivalents at beginning of period                      3,598,549              919,291

                                                                   ===============        =============
   Cash and cash equivalents at end of period                      $     4,665,244        $   2,082,542
                                                                   ===============        =============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Income taxes paid during the period                             $     8,481,979        $   2,787,408
                                                                   ===============        =============
   Interest paid during the period                                 $     3,975,483        $   2,810,943
                                                                   ===============        =============



          See accompanying notes to consolidated financial statements.

                                       4
   6
                            CITYSCAPE FINANCIAL CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1996
                                   (UNAUDITED)

1. ORGANIZATION

     Cityscape Financial Corp. ("Cityscape" or the "Company") is a consumer
finance company that, through its wholly-owned subsidiary, Cityscape Corp.
("CSC"), engages in the business of originating, purchasing, selling and
servicing mortgage loans secured primarily by one- to four-family residences.
The majority of the Company's loans are made to owners of single family
residences who use the loan proceeds for such purposes as debt consolidation,
financing of home improvements and educational expenditures, among others. In
the United States, the Company is licensed to do business in 40 states and the
District of Columbia. The Company commenced operations in the United Kingdom in
May 1995 with the formation of City Mortgage Corporation Limited ("CSC-UK"), an
English corporation that originates, sells and services loans in England,
Scotland and Wales in which the Company initially held a 50% interest and
subsequently purchased the remaining 50% in September 1995 (See Note 3). CSC-UK
had no operations and no predecessor prior to May 1995.

2.  BASIS OF PRESENTATION

       The accompanying unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and the instructions to Form 10-Q and do not include all
the information and footnotes required by generally accepted accounting
principles for complete financial statements. In the opinion of management, all
adjustments consisting of normal recurring accruals, considered necessary for a
fair presentation of the results for the interim period have been included.
Operating results for the nine months ended September 30, 1996 are not
necessarily indicative of the results that may be expected for the year ended
December 31, 1996. The accompanying consolidated financial statements and the
information included under the heading "Management's Discussion and Analysis of
Financial Condition and Results of Operations" should be read in conjunction
with the consolidated financial statements and related notes of the Company for
the year ended December 31, 1995.

     The consolidated financial statements of the Company include the accounts
of CSC and its wholly-owned subsidiaries and beginning in May 1995, CSC-UK. All
significant intercompany balances and transactions have been eliminated in
consolidation. The CSC Acquisition, the UK Acquisition, the J&J Acquisition and
the Heritable Acquisition (as such terms are defined below) have been accounted
for under the purchase method of accounting and with respect to the CSC
Acquisition as a "reverse acquisition" as described in Note 3 below.

      Certain amounts in the statements have been reclassified to conform with
the 1996 classifications.

3.   ACQUISITIONS

      In April 1994, the Company acquired all of the capital stock of CSC in an
acquisition in which the shareholders of CSC acquired beneficial ownership of
16,560,000 shares or 92% of the Company's common stock (the "CSC Acquisition").
In connection with the CSC Acquisition, the Company changed its name to
Cityscape Financial Corp. From the date of its formation through the date of
the CSC Acquisition, the Company's activities were limited to (i) the sale of
initial shares in connection with its organization, (ii) a registered public
offering of securities and (iii) the pursuit of a combination, by merger or
acquisition. The CSC Acquisition was effective as of January 1, 1994 for
financial reporting purposes. 
                
     The CSC Acquisition and the issuance of common stock to the former CSC
shareholders resulted in the former shareholders of CSC obtaining a majority
voting interest in the Company. Generally accepted accounting principles require
that the company whose shareholders retain the majority interest in a combined
business be treated as the acquirer for accounting purposes. As a consequence,
the CSC Acquisition has been accounted for as a "reverse acquisition" for
financial reporting purposes and CSC is deemed to have acquired a 100% interest
in the Company, as of the date of the acquisition.

                                       5
   7
    In January 1994, CSC acquired Astrum Funding Corp. ("Astrum") in exchange
for 6.3% of the outstanding shares of the Company. This transaction was
accounted for using the purchase method of accounting. The Astrum acquisition
resulted in the Company acquiring net assets of $1,185 and obtaining licenses to
act as a mortgage banker in 11 states in which it had not previously been
licensed. No additional fair market value was assigned to the net assets
received. Although the Company acquired the new licenses earlier than if it had
applied for licensing on its own, the Company assigned no value to such licenses
because they could have been obtained independently. Further, the Company
determined that due to the illiquidity of the Company's stock as well as the
relatively minimal interest granted to the Astrum shareholders, the Company's
stock had no fair value in excess of the net assets received in the acquisition.

     In May 1995, the Company and three principals of a privately held United
Kingdom-based mortgage banker formed CSC-UK. CSC-UK operates in the United
Kingdom (excluding Northern Ireland, the "UK"), and lends to individuals who are
unable to obtain mortgage financing from conventional mortgage sources such as
banks and building societies because of impaired or unsubstantiated credit
histories and/or unverifiable income. In September 1995, the Company entered
into an agreement with the three other shareholders of CSC-UK to acquire their
50.0% interest in CSC-UK not then owned by the Company through the issuance of
3,600,000 shares of the Company's Common Stock valued at $21.6 million (the "UK
Acquisition"). The UK Acquisition was completed in September 1995. The UK
Acquisition resulted in the recognition of $19.7 million of goodwill, which is
being amortized using the straight-line method over a life of ten years. In
addition to the goodwill, the Company acquired assets of $9.0 million,
consisting primarily of mortgage servicing receivables, and assumed liabilities
of $4.1 million. The UK Acquisition was accounted for as a purchase transaction.
No additional fair market value was assigned to the net assets received in the
UK Acquisition.

     In April 1996, CSC-UK acquired all of the outstanding stock of J&J
Securities Limited ("J&J"), a London-based mortgage banker, for (Pound
sterling)15.0 million ($22.7 million based on the Noon Buying Rate on the date
of such acquisition) and 548,000 shares of the Company's Common Stock valued at
$9.8 million (the "J&J Acquisition"). Of the $22.7 million in cash, $17.9
million was paid at closing, $3.1 million was payable subject to the resolution
of certain tax issues related to J&J and $1.7 million is payable based upon the
performance of certain mortgage loans held by J&J. J&J has become a
wholly-owned subsidiary of CSC-UK. The J&J Acquisition was accounted for as a
purchase transaction. J&J provides secured mortgage loans to UK borrowers who
are similar to the Company's UK borrowers. The Company acquired assets of $53.8
million, consisting primarily of mortgage loans held for sale of $52.0 million,
and assumed liabilities of $38.8 million. Additional fair market value of $21.8
million, representing the value of the mortgage servicing receivables, was
assigned to the net assets acquired in the J&J Acquisition. The J&J Acquisition
resulted in the recognition of $5.2 million of goodwill, which is being
amortized using the straight-line method over a life of ten years. 

     In June 1996, CSC-UK acquired all of the outstanding stock of Heritable
Group Limited ("Heritable") for approximately (Pound sterling)41.8 million
($64.7 million based on the Noon Buying Rate on the date of such acquisition),
including 99,362 shares of the Company's Common Stock valued at $2.5 million
(the "Heritable Acquisition"). Heritable, a UK-based mortgage finance company,
operates as a wholly-owned subsidiary of CSC-UK. The Heritable Acquisition was
accounted for as a purchase transaction. Heritable originates a wide range of
mortgage loan products secured primarily by single family residences geared
towards borrowers on the upper-end of the credit spectrum. The Company acquired
assets of $224.9 million, consisting primarily of mortgage loans held for sale
of $188.6 million, and assumed liabilities of $196.8 million. Additional fair
market value of $29.1 million, representing the value of the mortgage servicing
receivables, was assigned to the net assets acquired in the Heritable
Acquisition. The Heritable Acquisition resulted in the recognition of $25.4
million of goodwill, which is being amortized using the straight-line method
over a life of ten years. 

4.  NEW ACCOUNTING PRONOUNCEMENTS

    On January 1, 1996, the Company adopted Statement of Financial
Accounting Standard ("SFAS") No. 123 "Accounting for Stock-Based Compensation".
SFAS No. 123 encourages the adoption of a new fair value based 

                                       6
   8
accounting method for employee stock-based compensation plans and applies to
all arrangements whereby an employee receives stock or other equity instruments
of an employer based on the price of an employer's stock. These arrangements
include restricted stock options and stock appreciation rights. SFAS No. 123
also permits the retention of the Company's current method of accounting for
these plans under Accounting Principles Board Opinion No. 25. The Company will
continue its current method of accounting for stock-based compensation and
therefore, pro forma disclosures in footnotes will be provided on an annual
basis. The adoption of SFAS No. 123 had no impact on the Company's results of
operations or its financial condition.

    In June 1996, the Financial Accounting Standards Board issued SFAS No. 125,
"Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities" which provides accounting and reporting standards for transfers
and servicing of financial assets and extinguishments of liabilities based on
consistent application of a financial components approach that focuses on
control. SFAS No. 125 distinguishes transfers of financial assets that are sales
from transfers that are secured borrowings. SFAS No. 125 is effective for
transfers and servicing of financial assets and extinguishment of liabilities
occurring after December 31, 1996 and is to be applied prospectively. The
Company has not completed its analysis of this statement.

5.  EARNINGS PER SHARE

     Primary earnings per share are based on the net earnings applicable to
Common Stock divided by the weighted average number of Common Stock and Common
Stock equivalents outstanding during the period, after giving effect to a 100%
stock dividend effected in September 1995 and a 100% stock dividend effected in
July 1996. Fully diluted earnings per share are based on the net earnings
applicable to Common Stock adjusted for the after-tax interest expense on the
Convertible Debentures (as defined below), divided by the weighted average
number of Common Stock and Common Stock equivalents outstanding during the
period increased by the assumed conversion of the Convertible Debentures into
shares of Common Stock.

6.  CONVERTIBLE DEBENTURES

    In May 1996, the Company issued $143.8 million of 6% Convertible
Subordinated Debentures due 2006 (the "Convertible Debentures"), convertible at
any time prior to redemption or maturity, at the holder's option, into shares of
the Company's Common Stock at a conversion price of $26.25, subject to
adjustment. The Convertible Debentures may be redeemed, at the option of the
Company, in whole or in part, at any time after May 15, 1999 at predetermined
redemption prices together with accrued and unpaid interest to the date fixed
for redemption. Interest at 6% per annum, is payable semi-annually on each May 1
and November 1. The terms of the indenture governing the Convertible Debentures
do not limit the incurrence of additional indebtedness by the Company, nor do
they limit the Company's ability to make payments such as dividends.

7.  FIRST NATIONAL BANK OF BOSTON TERM LOAN

     In June 1996, the Company entered into a $30.0 million term loan with The
First National Bank of Boston ("Bank of Boston") to fund loan originations and
purchases and working capital needs, secured by first and second liens on the
interest-only and residual certificates the Company receives upon loan sales
through securitizations. At September 30, 1996, the outstanding balance of the
term loan was $30.0 million. The term loan bore interest at a rate of 11.0% per
annum. In October 1996, the Company terminated the agreement and repaid all
amounts outstanding under this loan with proceeds from the Senior Secured
Facility (as defined below).

8.  SUBSEQUENT EVENTS

        In October 1996, the Company entered into a $100.0 million Senior
Secured Credit Agreement ("Senior Secured Facility") with a group of lenders for
which CIBC Wood Gundy Securities Corp. ("CIBC") serves as agent. The Senior
Secured Facility terminates on October 30, 1998, and carries an initial interest
rate of 11.0%, increasing 0.5% on the first day of each quarter commencing July
1, 1997 up to a maximum of 15.0%.

                                       7
   9
PART I - FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

Restatements

    On September 26, 1996, the Company announced that it had determined that 
certain adjustments were required to be made to the Company's previously issued
financial statements for the quarter ended June 30, 1996, to reflect a change
in the accounting treatment with respect to the valuation of assets acquired as
a result of the recent acquisitions of J&J and Heritable. The effect of this
accounting change resulted in the Company eliminating $50.9 million in revenues
and approximately $6.3 million of expenses originally recorded in connection
with the acquisitions and a reduction in reported earnings of $26.5 million, or
$0.78 per fully diluted share. Additionally, as a result of this accounting
change the goodwill initially recorded in connection with such acquisitions was
reduced from $60.5 million to $10.6 million resulting in a reduction of
goodwill amortization of approximately $496,000 from the previously reported
figure for the second quarter.

    On November 19, 1996, the Company announced that it had determined that
certain additional adjustments relating to the J&J and Heritable Acquisitions
were required to be made to the financial statements for the quarter ended June
30, 1996. These adjustments reflect a change in the accounting treatment with
respect to the $5.0 million of restructuring charges and the $17.3 million of
deferred taxes recorded as a result of such acquisitions. The effect of these
adjustments resulted in the Company increasing the goodwill as initially
restated in September from $10.6 million to $30.6 million reflecting the
reclassification, as costs of the acquisitions, of (i) the restructuring
charges, previously recorded as an expense, and (ii) the tax liability incurred
as a result of the subsequent sale of the loans acquired as a result of the
acquisition, previously recorded as a deferred tax asset. This increase in
goodwill resulted in an increase of amortization expense as previously reported
in the second quarter of 1996 of $170,692 and will result in a $502,150 per
quarter increase in amortization expense through the first quarter of 2006.

    As a result of these adjustments, second quarter net earnings increased by
$2.8 million or $0.08 per fully diluted share, from $8.3 million or $0.27 per
fully diluted share, to $11.1 million or $0.35 per fully diluted share. For the
six months ended June 30, 1996, net earnings increased from the previously
reported $17.6 million or
$0.58 per fully diluted share to $20.4 million or $0.66 per fully diluted
share.
  
    Further, as a result of these adjustments, there was increased goodwill
amortization recorded during the third quarter of 1996 which resulted in a
$502,150 decrease in previously announced net earnings or $0.02 per fully
diluted share from $14.9 million or $0.45 per fully diluted share to $14.4
million of $0.43 per fully diluted share. For the nine months ended September
30, 1996, net earnings increased $2.3 million to $34.8 million or $1.11 per
fully diluted share from the previously announced results of $32.5 million or
$1.04 per fully diluted share.

GENERAL

    The Company is a consumer finance company engaged in the business of
originating, purchasing, selling and servicing mortgage loans secured primarily
by one- to four-family residences. The Company generates income primarily from
gains recognized from premiums on loans sold through whole loan sales to
institutional purchasers, gain on sale of loans sold through securitizations,
interest earned on loans held for sale and mortgage servicing receivables,
origination fees received as part of the loan application process and fees
earned on loans serviced. Gain on sale of loans includes the fair value of the
interest-only and residual certificates that the Company receives upon the sale
of loans through securitizations in the US and the value of mortgage servicing
receivables that it receives on UK securitizations and on sales into the US
Greenwich Facility and the UK Greenwich Facility (as such terms are defined in
"--Liquidity and Capital Resources"). Gain recorded on loans sold with servicing
retained represents the excess of the interest rate payable by an obligor on a
loan over the interest rate passed through to the purchaser acquiring an
interest in such loan, less applicable recurring fees. Gain on sale of loans
constituted approximately 78.6% and 77.3% of total revenues for the nine months
ended September 30, 1996 and 1995, respectively. The Company completed its first
US securitization in March of 1995 and its first UK securitization in March of
1996. The Company anticipates that it will continue to sell a substantial
portion of its loans through securitizations with the balance sold in whole loan
sales to institutional purchasers.

RESULTS OF OPERATIONS

Three Months Ended September 30, 1996 Compared to Three Months Ended September
30, 1995

    Total revenues increased $43.6 million or 296.6% to $58.3 million for the
three months ended September 30, 1996 from $14.7 million for the comparable
period in 1995. This increase was due primarily to higher gains on sale of loans
resulting from the combined US and UK increased loan origination and purchase
volume and volume of loans sold compared to the prior period and increased
interest income resulting from higher average balances of loans held for sale,
as well as increased interest income recognized on higher average balances of
mortgage servicing receivables.

     Gain on sale of loans increased $33.5 million or 283.9% to $45.3 million
for the three months ended September 30, 1996 from $11.8 million for the
comparable period in 1995. This increase was due primarily to CSC-UK's gain on
sale of loans of $21.3 million representing a 31.5% gain on the $67.6 million of
loan sales during the period compared to gain on sale of loans of $3.9 million
representing a 28.7% gain on the $13.6 million of loan sales during the
comparable period in 1995. Additionally, the increase was due to the increased
volume of US loan sales at lower average gains during the three months ended
September 30, 1996 ($441.7 million of loan sales at a weighted average gain of
5.4% ($24.0 million) in the 1996 period as compared to $98.9 million of loan
sales at a weighted average gain of 8.0% ($7.9 million) in the 1995 period). The
lower average gain on sale of loans recognized during the three months ended
September 30, 1996 was due primarily to the lower average margins from bulk
purchases which began during the second quarter of 1996, as well as lower
margins from correspondent wholesale loans.

    Mortgage origination income decreased $347,993 or 42.7% to $467,357 for the
three months ended September 30, 1996 from $815,350 for the comparable period in
1995. This decrease was due primarily to lower average origination fees earned,
partially offset by the increase in US loan origination and purchase volume to
$469.1 million for the three months ended September 30, 1996 from $123.2 million
for the comparable period in 1995. It is anticipated that the Company's domestic
origination fees as a percentage of loans originated will continue to decrease
in the future. Mortgage origination income as a percentage of total revenues 
decreased to 0.8% for the 1996 period from 5.5% for the comparable period in
1995.

    Interest income increased $6.0 million or 400.0% to $7.5 million for the
three months ended September 30, 1996 from $1.5 million for the comparable
period in 1995. This increase was due primarily to the increased balance of
loans held for sale during the 1996 period resulting from the increased loan
origination and purchase volume in excess of loans sold during the period, as
well as income recognized on mortgage servicing receivables.

                                       8
   10
    Servicing income increased $834,703 or 395.9% to $1.0 million for the three
months ended September 30, 1996 from $210,812 for the comparable period in 1995.
This increased income was due primarily to an increase in the average balances
of US loans serviced to $982.4 million for the three months ended September 30,
1996 from $164.3 million for the comparable period in 1995 and the increase in
the average balances of UK loans serviced to $377.3 million for the period
ending September 30, 1996 from $14.4 million for the comparable period in 1995.

    The Company did not record earnings from partnership interest for the three
months ended September 30, 1996 as compared to $318,630 for the three months
ended September 30, 1995. This was due to the conversion of Industry Mortgage
Company, L.P. (including its successor, IMC Mortgage Company, "IMC") from
partnership to corporate form. IMC completed a public offering of its common
stock in June 1996. As a result of the offering, the Company's interest in IMC
is no longer accounted for under the equity method of accounting, whereby the
Company recognized its relative portion of the partnership's earnings as
revenues, but rather as available-for-sale securities in accordance
with SFAS No.115.

        Total expenses increased $26.6 million or 391.2% to $33.4 million for
the three months ended September 30, 1996 from $6.8 million for the comparable
period in 1995. This increase was due primarily to increased salaries, interest
expense, selling expenses and operating expenses related to increased loan
origination and purchase volume during the 1996 period. Total expenses as a
percentage of total revenues increased to 57.3% for the three months ended
September 30, 1996 from 46.3% for the comparable period in 1995.  This increase
was due primarily to the increased selling and commission costs for UK loan
originations. During the three months ended September 30, 1996, amortization of
goodwill related to the UK Acquisition, the J&J Acquisition and the Heritable
Acquisition totaled $1.3 million.

    Salaries and employee benefits increased $7.0 million or 189.2% to $10.7
million for the three months ended September 30, 1996 from $3.7 million for the
comparable period in 1995. This increase was due primarily to increased staffing
levels to 526 US employees at September 30, 1996 compared to 220 US employees
for the comparable period in 1995 and the increased staffing levels associated
with the UK operations (278 UK employees at September 30, 1996 compared to 54 UK
employees for the comparable period in 1995) resulting from the growth in loan
origination and purchase volume and geographic expansion, increased loans
serviced, as well as the J&J Acquisition and the Heritable Acquisition.

    Interest expense increased $4.6 million or 483.7%, to $5.5 million for the
three months ended September 30, 1996 from $947,479 for the comparable period in
1995. This increase was due primarily to the interest costs associated with the
$143.8 million of Convertible Debentures issued during the second quarter of
1996, as well as an increased balance of loans held pending sale during the
three months ended September 30, 1996 resulting from the increased loan
origination and purchase volume during the period.

    Other expenses increased $13.6 million or 618.2% to $15.8 million for the
three months ended September 30, 1996 from $2.2 million for the comparable
period in 1995. This increase was due primarily to increased selling costs of
$8.8 million or 1,701.2% to $9.3 million for the three months ended September
30, 1996 from $518,673 for the comparable period in 1995, as a result of
increased selling and commission costs for UK loan originations, and increased
professional fees, travel and entertainment and occupancy costs incurred to
support the increased loan origination and purchase volume.

     Net earnings increased $10.6 million or 278.9% to $14.4 million for the
three months ended September 30, 1996 from $3.8 million for the comparable
period in 1995. The growth in net earnings was due primarily to the increased
revenues resulting from an increase in US and UK loan origination and purchase
volume and volume of loans sold during the three months ended September 30,
1996.

                                       9
   11
Nine Months Ended September 30, 1996 Compared to Nine Months Ended September 30,
1995

    Total revenues increased $94.7 million or 307.5% to $125.5 million for the
nine months ended September 30, 1996 from $30.8 million for the comparable
period in 1995. This increase was due primarily to higher gain on sale of loans
resulting from the combined US and UK increased loan origination and purchase
volume and volume of loans sold compared to the prior period and increased
interest income resulting from higher average balances of loans held for sale,
as well as increased interest income recognized on higher average balances of
mortgage servicing receivables.

     Gain on sale of loans increased $74.8 million or 314.3% to $98.6 million
for the nine months ended September 30, 1996 from $23.8 million for the
comparable period in 1995. This increase was due primarily to CSC-UK's gain on
sale of loans of $48.8 million representing a 35.8% gain on the $136.4 million
of loan sales during the 1996 period compared to gain on sale of loans of $6.2
million representing a 29.1% gain on the $21.3 million of loan sales during the
comparable period in 1995. Additionally, the increase was due to the increased
volume of US loan sales at lower average gains ($898.4 million of loan sales at
a weighted average gain of 5.5% ($49.8 million) in the 1996 period as compared
to $232.5 million of loan sales at a weighted average gain of 7.6% ($17.6
million) in the 1995 period). The lower average gain on sale of loans recognized
during the nine months ended September 30, 1996 was due primarily to the lower
average margins from bulk purchases which began during the second quarter of
1996, lower margins from correspondent wholesale loans, as well as lower margins
from changes in interest rates during the second quarter of 1996.

    Mortgage origination income increased $439,018 or 19.8% to $2.7 million for
the nine months ended September 30, 1996 from $2.2 million for the comparable
period in 1995. This increase was due primarily to (i) the increase in US loan
origination and purchase volume to $925.8 million for the nine months ended
September 30, 1996 from $271.7 million for the comparable period in 1995, and
(ii) the increase in UK loan origination and purchase volume to $377.0 million
for the nine months ended September 30, 1996 from $21.3 million for the
comparable period in 1995. It is anticipated that the Company's domestic
origination fees as a percentage of loans originated will continue to decrease
in the future. Mortgage origination income as a percentage of revenues 
decreased to 2.1% for the 1996 period from 7.2% for the comparable period in
1995.

    Interest income increased $13.3 million or 359.5% to $17.0 million for the
nine months ended September 30, 1996 from $3.7 million for the comparable period
in 1995. This increase was due primarily to the increased balance of loans held
for sale during the 1996 period resulting from the increased loan origination
and purchase volume in excess of loans sold during the period, as well as income
recognized on mortgage servicing receivables.

    Servicing income increased $2.1 million or 675.9% to $2.4 million for the
nine months ended September 30, 1996 from $309,500 for the comparable period in
1995. This increased income was due primarily to an increase in the average
balances of US loans serviced to $661.4 million for the nine months ended
September 30, 1996 from $139.1 million for the nine months ended September 30,
1995 and the increase in the average balances of UK loans serviced to $212.3
million for the 1996 period from $13.4 million for the 1995 period.

     Earnings from partnership interest decreased $489,621 or 65.3% to $260,000
for the nine months ended September 30, 1996 from $749,621 for the nine months
ended September 30, 1995. This decrease was due primarily to lower earnings
recognized from the equity interest in IMC during the nine months ended
September 30, 1996. In June 1996, IMC converted from partnership to corporate
form and effected a public offering of its common stock. As a result of the
offering, the Company's interest in IMC is no longer accounted for under the
equity method of accounting, whereby the Company recognized its relative portion
of the partnership's earnings as revenues, but rather as available-for-sale
securities in accordance with SFAS No. 115.

    Total expenses increased $49.6 million or 304.3% to $65.9 million for the
nine months ended September 30, 1996 from $16.3 million for the comparable
period in 1995. This increase was due primarily to increased salaries, selling
expenses and operating expenses related to increased loan origination and
purchase volume during the 1996 period. Total expenses as a percentage of total
revenues decreased to 52.5% for the nine months ended September 30, 1996 from
52.9% for the comparable period in 1995.

                                       10
   12
During the nine months ended September 30, 1996, amortization of goodwill
related to the UK Acquisition, the J&J Acquisition and the Heritable
Acquisition totaled $2.5 million.

    Salaries and employee benefits increased $17.4 million or 220.3% to $25.3
million for the nine months ended September 30, 1996 from $7.9 million for the
comparable period in 1995. This increase was due primarily to increased staffing
levels to 526 US employees at September 30, 1996 compared to 220 US employees
for the comparable period in 1995 and the increased staffing levels associated
with the UK operations (278 UK employees at September 30, 1996 compared to 54 UK
employees for the comparable period in 1995) resulting from the growth in loan
origination and purchase volume and geographic expansion, increased loans
serviced, as well as the J&J Acquisition and the Heritable Acquisition.

    Interest expense increased $9.1 million or 325.0%, to $11.9 million for the
nine months ended September 30, 1996 from $2.8 million for the comparable period
in 1995. This increase was due primarily to the interest costs associated with
the $143.8 million of Convertible Debentures issued during the second quarter of
1996, as well as an increased balance of loans held pending sale during the nine
months ended September 30, 1996 resulting from the increased loan origination
and purchase volume during the period.

        Other expenses increased $20.5 million or 359.6% to $26.2 million for
the nine months ended September 30, 1996 from $5.7 million for the comparable
period in 1995. This increase was due primarily to increased selling costs of
$12.4 million or 953.8% to $13.7 million for the nine months ended September
30, 1996 from $1.3 million for the comparable period in 1995 as a result of
increased selling and commission costs for UK loan originations and increased
professional fees, travel and entertainment and occupancy costs incurred to
support the increased loan origination and purchase volume.

     Net earnings increased $27.6 million or 383.3% to $34.8 million for the
nine months ended September 30, 1996 from $7.2 million for the comparable period
in 1995. This growth in net earnings was due primarily to increased revenues
resulting from an increase in US and UK loan origination and purchase volume and
volume of loans sold during the nine months ended September 30, 1996 as the
Company expanded its geographic base to 40 states and the District of Columbia
and further penetrated existing markets.

FINANCIAL CONDITION

September 30, 1996 Compared to December 31, 1995

     Cash and cash equivalents increased $1.1 million or 30.6% to $4.7 million
at September 30, 1996 from $3.6 million at December 31, 1995.

        Prepaid commitment fees were recorded as an asset at March 31, 1996 as
a result of the UK Greenwich Facility entered into by CSC-UK and Greenwich
International Ltd., a subsidiary of Greenwich Capital Markets, Inc. (referred
to herein, including any subsidiaries as "Greenwich") in March 1996, to be
amortized over the 20-year life of the UK Greenwhich Facility. The balance at
September 30, 1996 was $36.5 million. There was no corresponding asset at
December 31, 1995.

     Available-for-sale securities in the amount of $14.0 million were recorded
as an asset at September 30, 1996 as a result of the Company's equity interest
in IMC. Prior to June 1996, the Company had recorded a 9.1% limited partnership
interest in IMC. At December 31, 1995, the Company's investment in partnerships
was $758,315 and was recorded as other assets. In June 1996, IMC converted into
corporate form and effected a public offering of common stock. As a result of
the offering, the Company's interest in IMC is no longer accounted for under the
equity method of accounting, whereby the Company recognized its relative portion
of the partnership earnings as revenues, but rather as available-for-sale
securities in accordance with SFAS No. 115. Available-for-sale securities are
reported on the Company's statement of financial condition at fair market value
with any corresponding change in value reported as an unrealized gain or loss
(if assessed to be temporary) as an element of stockholders' equity after giving
effect for taxes.

     Mortgage servicing receivables increased $142.3 million or 578.5% to
$166.9 million at September 30, 1996 from $24.6 million at December 31, 1995.
This increase was due primarily to the $50.9 million of

                                       11
   13
mortgage servicing receivables recorded as a result of the J&J Acquisition and
the Heritable Acquisition and the $107.5 million recognized as a result of the
increase of loan sales with servicing retained, partially offset by amortization
expenses.

     Trading securities increased $63.9 million or 409.6% to $79.5 million at
September 30, 1996 from $15.6 million at December 31, 1995. This increase was
due to the $109.7 million, $252.0 million, and $396.4 million of US
securitizations completed during the first nine months of 1996.

     Mortgage loans held for sale, net increased $59.8 million or 80.9% to
$133.7 million at September 30, 1996 from $73.9 million at December 31, 1995.
This increase was due primarily to the volume of US loans originated exceeding
loan sale volume in the first nine months of 1996 and loans acquired as part of
the Heritable Acquisition which were not yet sold.

    Mortgage loans held for investment, net increased $4.4 million or 440.0% to
$5.4 million at September 30, 1996 from $1.0 million at December 31, 1995. This
increase was due primarily to the Company's increased loan origination and
purchase volume and the inclusion of $2.8 million of mortgages held for
investment by CSC-UK. As a percentage of total assets, mortgage loans held for
investment increased to 1.0% at September 30, 1996 from 0.7% at December 31,
1995.

    Goodwill and other intangibles, net of amortization, increased $28.6
million or 148.2% to $47.9 million at September 30, 1996 from $19.3 million at
December 31, 1995. This increase was due primarily to the goodwill recorded in
connection with the J&J Acquisition and the Heritable Acquisition of $5.2
million and 25.4 million, respectively, offset  by $2.5 million of amortization
during the period.

     Other assets increased $40.7 million or 635.9% to $47.1 million at
September 30, 1996 from $6.4 million at December 31, 1995. This increase was due
primarily to the inclusion at September 30, 1996 of subwarehouse loan
receivables of $19.6 million, deferred costs of $4.4 million related to the
issuance of the Convertible Debentures, CSC-UK receivables related to loan sales
to Greenwich of approximately $12.4 million and other assets of CSC-UK of $3.6
million.

    Warehouse financing facilities outstanding increased $27.9 million or 37.2%
to $102.8 million at September 30, 1996 from $74.9 million at December 31, 1995.
This increase was due primarily to the increased origination and purchase volume
in excess of the volume of loans sold as reflected in the increase in mortgages
held for sale, net.

    Accounts payable and other liabilities increased $37.0 million or 225.6% to
$53.4 million at September 30, 1996 from $16.4 million at December 31, 1995.
This increase was due primarily to the inclusion of CSC-UK and increased escrow
balances associated with the increased loan servicing portfolio.

    Allowance for loan losses increased $13.5 million or 642.9% to $15.6
million at September 30, 1996 from $2.1 million at December 31, 1995 was
due primarily to increased loans sold in the UK with servicing rights retained.

    Notes and loans payable totaled $68.0 million at September 30, 1996
representing the $38.0 million note payable recorded in connection with the UK
Greenwich Facility and the $30.0 million term loan with the Bank of Boston.

    Stockholders' equity increased $55.9 million or 97.9% to $113.0 million at
September 30, 1996 from $57.1 million at December 31, 1995. This increase was
due primarily to net earnings of $34.8 million for the nine months ended
September 30, 1996 and stock issued in connection with the J&J Acquisition and
Heritable Acquisition totaling $12.3 million, in addition to an $8.1 million
unrealized gain on available-for-sale securities, net of taxes and a foreign
currency translation adjustment of $275,750.

                                       12
   14
LIQUIDITY AND CAPITAL RESOURCES

    The Company uses its cash flow from whole loan sales, loans sold through
securitizations, pre-funding mechanisms through its securitizations, loan
origination fees, processing fees, net interest income and borrowings under its
warehouse facility, US purchase facilities, standby facility and UK purchase
facility to meet its working capital needs. The Company's cash requirements
include the funding of loan originations and purchases, payment of interest
expenses, funding the over-collateralization requirements for securitizations,
operating expenses, income taxes and capital expenditures.

     Adequate credit facilities and other sources of funding, including the
ability of the Company to sell loans, are essential to the continuation of the
Company's ability to originate and purchase loans. As a result of increased loan
origination and purchase volume and its growing securitization program, the
Company has operated, and expects to continue to operate, on a negative cash
flow basis. During the nine month periods ended September 30, 1996 and 1995, the
Company used operating cash of $98.3 million and $44.9 million, respectively.
Additionally, during the same periods, the Company used $111.7 million and
$561,269, respectively, in investing activities, primarily to fund the Company's
acquisitions of J&J and Heritable in the 1996 period. The Company's sale of
loans through securitizations results in a gain on sale recognized by the
Company. The recognition of this gain on sale has a negative impact on the cash
flow of the Company because significant costs are incurred upon closing of the
transactions giving rise to such gain and the Company is required to pay income
taxes on the gain on sale of loans through securitizations in the period
recognized, although the Company does not receive the cash representing the gain
until later periods as the related loans are repaid or otherwise collected.
During the same periods, the Company received cash from financing activities of
$211.1 million and $46.6 million, respectively. The Company borrows funds on a
short-term basis to support the accumulation of loans prior to sale. These
short-term borrowings are made under a warehouse line of credit with a group of
banks for which CoreStates Bank, N.A. ("CoreStates") serves as agent (the
"Warehouse Facility"). Pursuant to the Warehouse Facility, the Company has
available a secured revolving credit line of $72.0 million to finance the
Company's origination or purchase of loans pending sale to investors or to hold
certain loans in its own portfolio (the "Revolving Credit Line"). The Revolving
Credit Line is settled on a revolving basis in conjunction with ongoing loan
sales and bears interest at a variable rate (7.46% at September 30, 1996) based
on (i) 25 basis points over the higher of either the prime rate or the federal
funds rate plus 50 basis points or (ii) LIBOR (A) divided by the result of one
minus the stated maximum rate at which reserves are required to be maintained by
Federal Reserve System member banks, plus (B) 175 basis points, as periodically
elected by the Company. The outstanding balance of this portion of the Warehouse
Facility was $71.8 million at September 30, 1996. The Revolving Credit Line
extends through June 1997. In addition, the Warehouse Facility provided for a
secured revolving working capital credit line of up to $3.0 million to be used
by the Company for general corporate purposes (the "Working Capital Credit
Line"). The Working Capital Credit Line operated as a revolving facility. The
Working Capital Credit Line bore interest at a variable rate (9.3% at September
30, 1996) based on 100 basis points over the higher of either the prime rate or
the federal funds rate plus 50 basis points. The outstanding balance under the
Working Capital Credit Line at September 30, 1996 was $3.0 million. The Working
Capital Credit Line was terminated on November 12, 1996.

        The Warehouse Facility also permits the Company to use up to 20.0% of
the Revolving Credit Line to provide subwarehouse lines of credit to certain
loan correspondents from whom the Company purchases loans. In July 1995, the
Company began lending funds on a short-term basis to assist in the funding of
loans originated by certain of the Company's loan correspondents. Each
borrowing under these subwarehouse credit lines has a term of not more than 30
days. The Company requires personal guarantees of the credit line from the
principals of the related loan correspondents. At September 30, 1996, the
aggregate balance of loans outstanding under this program was $19.6 million
(including self-funded loans), with applications pending for additional $12.7
million of loans.

     The Company has a $50.0 million loan purchase agreement (the "US Purchase
Facility") with ContiTrade Services Corporation ("ContiTrade") whereby the
Company originates and then sells loans and retains the rights to repurchase
loans at a future date for whole loan sales to institutional investors or for
sales through securitizations. The US Purchase Facility extends through June
1999. The aggregate principal balance of loans sold to and retained by
ContiTrade at September 30, 1996 under the US Purchase Facility was $3.7
million. The Company also has a standby financing arrangement with ContiTrade
(the "Standby Facility") whereby ContiTrade provides the Company a $10.0 million
line of credit which is secured by the

                                       13
   15
interest-only and residual certificates the Company receives upon loan sales
through securitizations. As of September 30, 1996, the Company had $2.0 million
available under the Standby Facility. The Standby Facility bears interest at a
variable rate based on LIBOR plus 200 basis points (7.4% at September 30,
1996) and the agreement extends through June 1999.

     In June 1996, the Company entered into a purchase and sale agreement with
Greenwich, effective as of February 2, 1996 (the "US Greenwich Facility"), with
respect to mortgage loans originated or purchased by the Company in the US.
Pursuant to the US Greenwich Facility, the Company sells loans to Greenwich for
subsequent inclusion in securitizations. In addition, the Company is advanced
amounts based on a percentage of the principal balance of the loans sold to
Greenwich. Advanced amounts outstanding under this facility bear interest at a
rate of LIBOR plus 175 basis points (7.19% at September 30, 1996). The US
Greenwich Facility expires on the earlier to occur of $1.0 billion in loans sold
into the facility or February 2, 1998. The Company had approximately $142.3
million available under the facility at September 30, 1996. The Company retains
servicing rights on all loans sold into the US Greenwich Facility.

     In March 1996, CSC-UK and Greenwich entered into a mortgage loan purchase
agreement effective as of January 1, 1996 (the "UK Greenwich Facility") that
includes a working capital facility with respect to the funding of variable
rate, residential mortgage loans originated or purchased by CSC-UK in the UK and
terminated a previous facility with Greenwich. Pursuant to the UK Greenwich
Facility and with certain exceptions, CSC-UK sells all of the loans it
originates to Greenwich which must buy such loans. CSC-UK and/or Greenwich will
subsequently resell these loans through whole loan sales or securitizations. The
UK Greenwich Facility includes a working capital facility pursuant to which CSC-
UK is advanced amounts based on a percentage of the principal balance of loans
originated or purchased by CSC-UK and sold to Greenwich, which advance may not
exceed (pound)10.0 million in the aggregate outstanding at any time. Outstanding
amounts under this working capital facility bear interest at a rate of LIBOR
plus 255 basis points (8.46% at September 30, 1996). The outstanding balance
under this working capital facility was (Pound sterling)9.9 million ($15.5
million) at September 30, 1996. This agreement expires on December 31, 2000 with
respect to the working capital facility and on December 31, 2015 with respect to
the loan purchase agreement. Both CSC-UK and Greenwich are prohibited from
entering into substantially similar transactions with other parties. CSC-UK
agreed to pay a fee to Greenwich in connection with the UK Greenwich Facility in
the aggregate amount of $38.0 million, evidenced by two notes bearing interest
at a rate of 6.2%, payable, respectively, in amounts of $13.0 million on
December 15, 1996 and $25.0 million on December 15, 1997. Such fee is amortized
over the life of the UK Greenwich Facility.

    In May 1996, the Company issued Convertible Debentures in the aggregate
principal amount of $143.8 million. Proceeds from the Convertible Debentures
were used to repay the indebtedness incurred in connection with the J&J
Acquisition, to finance the Heritable Acquisition and for general corporate
purposes.

    In June 1996, the Company entered into a $30.0 million term loan with the
Bank of Boston to fund loan originations and purchases and working capital
needs, secured by first and second liens on the interest-only and residual
certificates the Company receives upon loan sales through securitizations. At
September 30, 1996, the outstanding balance of the term loan was $30.0 million.
The term loan bore interest at a rate of 11.0% per annum. In October 1996, the 
Company terminated the agreement and repaid all amounts outstanding under
this loan with proceeds from the Senior Secured Facility.

    The Company also has a loan and security agreement with CoreStates whereby
CoreStates agrees to lend the Company up to $10.0 million to fund loan
originations and purchases. Borrowings under the agreement bear interest at the
prime rate plus 25 basis points (8.5% at September 30, 1996) and are due upon
demand. The agreement terminates on June 30, 1997. The outstanding balance under
the loan and security agreement was $9.9 million at September 30, 1996.

    In October 1996, the Company entered into a $100.0 million Senior Secured
Facility with a group of lenders for which CIBC serves as agent. The Senior
Secured Facility terminates on October 30, 1998, and carries an initial interest
rate of 11.0%, increasing 0.5% on the first day of each quarter commencing July
1, 1997 up to a maximum of 15.0%. The Company initially drew down $50.0 million
which was used to

                                       14
   16
repay the $30.0 million term note with the Bank of Boston, fund loan
originations and for general corporate purposes.

    In October 1996, the Company entered into a $5.0 million unsecured revolving
credit facility with the Bank of Boston. Advances under the line of credit are
due on October 24, 1997 and bear interest at the Bank of Boston's Base Rate plus
50 basis points. As of November 15, 1996, the outstanding balance of the
unsecured revolving credit facility was $5.0 million.

    The Company is required to comply with various operating and financial
covenants as defined in the agreements described above. The continued
availability of funds provided to the Company under these agreements is subject
to the Company's continued compliance with these covenants.

    The Company's business requires continual access to short- and long-term
sources of debt and equity capital. While management believes that it has
sufficient funds to finance its operations and will be able to refinance or
otherwise repay its debt in the normal course of business, there can be no
assurance that existing lines can be extended or refinanced or that funds
generated from operations will be sufficient to satisfy such obligations. Future
financing may involve the issuance of additional debt or equity securities.

    The Company's cash requirements may be significantly influenced by possible
acquisitions or strategic alliances, although there are no present agreements
with respect to any significant acquisitions or strategic alliances.

     The Company anticipates that it will need to arrange for additional cash
resources during the first six months of 1997 through additional debt or equity
financing or additional bank borrowings. The Company has no commitments for
additional bank borrowings or additional debt or equity financing, and there can
be no assurance that the Company will be successful in consummating any such
financing transaction in the future on terms the Company would consider to be
favorable.

     All references herein to "$" are to United States dollars; all references
to "(Pound sterling)" are to British Pounds Sterling. Unless otherwise
specified, translation of amounts from British Pounds Sterling to United States
dollars for the convenience of the reader has been made herein at (Pound
sterling)1.00 = $1.56.

                                       15
   17
PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

      The Company is a party to various routine legal proceedings arising out of
the ordinary course of its business. Management believes that none of these
actions, individually or in the aggregate, will have a material adverse effect
on the results of operations or financial condition of the Company.

ITEM 2.  CHANGES IN SECURITIES

    On July 1, 1996, a 100% stock dividend was paid to stockholders of record on
June 24, 1996.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None

ITEM 5.  OTHER INFORMATION

None

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits

      EXHIBIT
       NUMBER      Description of Exhibit
       ------      ----------------------

         3.1      Certificate of Incorporation of the Company, as amended,
                  incorporated by reference to Exhibit 3.1 to the Company's
                  Registration Statement on Form S-1 as declared effective by
                  the Commission on December 20, 1995.

         3.2      Bylaws of the Company, as amended, incorporated by reference
                  to Exhibit 3.2 to the Company's Registration Statement on Form
                  S-1 as declared effective by the Commission on December 20,
                  1995.

         4.1      Purchase and Sale Agreement, dated as of June 24, 1994,
                  between CSC and ContiTrade incorporated by reference to
                  Exhibit 4.1 to the Company's Registration Statement on Form
                  S-1 as declared effective by the Commission on December 20,
                  1995.

         4.2      Indenture, dated as of May 7, 1996, between the Company and
                  The Chase Manhattan Bank, N.A., incorporated by reference to
                  Exhibit 4.2 to the Company's Quarterly Report on Form 10-Q
                  filed with the Commission on May 15, 1996.

         4.3      Registration Rights Agreement, dated as of April 26, 1996,
                  among the Company, NatWest Securities Limited, Bear, Stearns &
                  Co. Inc., CIBC Wood Gundy Securities Corp. and Wasserstein
                  Perella Securities, Inc., incorporated by reference to
                  Exhibit 4.3 to the Company's Quarterly Report on Form 10-Q
                  filed with the Commission on May 15, 1996.

         10.1     Lease Agreement, dated as of September 30, 1993, between CSC
                  and Taxter Park Associates, as amended by the First Amendment
                  to Lease, dated as of April 19, 1994, and the Second Amendment
                  to Lease, dated as of May 12, 1995, incorporated by reference
                  to Exhibit 10.1 to the Company's Registration Statement on
                  Form S-1 as declared effective by the Commission on December
                  20, 1995.

                                       16
   18
         10.2     Sublease Agreement between KLM Royal Dutch Airlines and CSC,
                  dated as of December 5, 1994, incorporated by reference to
                  Exhibit 10.2 to the Company's Registration Statement on Form
                  S-1 as declared effective by the Commission on December 20,
                  1995.

         10.3     Employment Agreement, dated as of January 1, 1995, between CSC
                  and Robert Grosser, incorporated by reference to Exhibit 10.3
                  to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.4     Employment Agreement, dated as of January 1, 1995, between CSC
                  and Robert C. Patent, incorporated by reference to Exhibit
                  10.4 to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.5     Employment Agreement, dated as of November 1, 1992, between
                  CSC and Robert M. Stata, as amended by the Amendment
                  Agreement, dated as of January 1, 1994, incorporated by
                  reference to Exhibit 10.5 to the Company's Registration
                  Statement on Form S-1 as declared effective by the Commission
                  on December 20, 1995.

         10.6     Employment Agreement, dated as of July 1, 1995, between CSC
                  and Cheryl P. Carl, incorporated by reference to Exhibit 10.6
                  to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.7     Employment Agreement, dated as of July 1, 1995, between CSC
                  and Eric S. Goldstein, incorporated by reference to Exhibit
                  10.7 to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.8     Employment Agreement, dated as of July 1, 1995, between CSC
                  and Steven Weiss, incorporated by reference to Exhibit 10.8 to
                  the Company's Registration Statement on Form S-1 as declared
                  effective by the Commission on December 20, 1995.

         10.9     Employment Agreement, dated as of July 1, 1995, between CSC
                  and Jonah L. Goldstein, incorporated by reference to Exhibit
                  10.10 to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.10    Master Agreement for Sale and Purchase of Mortgages, dated as
                  of July 1, 1993, between CSC and Industry Mortgage Company
                  L.P., incorporated by reference to Exhibit 10.12 to the
                  Company's Registration Statement on Form S-1 as declared
                  effective by the Commission on December 20, 1995.

         10.11    Master Agreement for Sale and Purchase of Mortgage Loans,
                  dated as of March 11, 1994, between CSC and The First National
                  Bank of Boston, incorporated by reference to Exhibit 10.13 to
                  the Company's Registration Statement on Form S-1 as declared
                  effective by the Commission on December 20, 1995.

         10.12    ContiMortgage Wholesale Second Mortgage Program Master
                  Agreement for Sale and Purchase of Mortgages, dated as of
                  August 23, 1991, between CSC and ContiMortgage Corporation, as
                  amended by the First Amendment to Master Agreement for
                  Purchase and Sale, dated as of November 22, 1993, by the
                  Second Amendment to Master Agreement for Purchase and Sale,
                  dated as of January 28, 1994 and by the Third Amendment, dated
                  as of November 9, 1994, incorporated by reference to Exhibit
                  10.14 to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.13    Standby Financing and Investment Banking Services Agreement,
                  dated as of June 24, 1994, between CSC and ContiTrade,
                  incorporated by reference to Exhibit 10.15 to the Company's
                  Registration Statement on Form S-1 as declared effective by
                  the Commission on December 20, 1995.


                                      -17-
   19
         10.14    Ongoing Agreement of Purchase and Sale of Mortgage Loans,
                  dated as of November 12, 1993, between CSC and NationsCredit
                  Financial Services Corporation of America, incorporated by
                  reference to Exhibit 10.16 to the Company's Registration
                  Statement on Form S-1 as declared effective by the Commission
                  on December 20, 1995.

         10.15    Letter agreement, dated as of December 15, 1994, from
                  NationsCredit Corporation and CSC, incorporated by reference
                  to Exhibit 10.17 to the Company's Registration Statement on
                  Form S-1 as declared effective by the Commission on December
                  20, 1995.

         10.16    Promissory Note, dated as of December 9, 1993, between CSC and
                  Center Capital Corporation, incorporated by reference to
                  Exhibit 10.18 to the Company's Registration Statement on Form
                  S-1 as declared effective by the Commission on December 20,
                  1995.

         10.17    Revolving Credit, Security, and Term Loan Agreement, dated as
                  of June 30, 1995 among CSC, the Company, CoreStates Bank,
                  N.A., Harris Trust and Savings Bank, NBD Bank and NatWest Bank
                  N.A., as amended by Amendment No. 1 to the Revolving Credit
                  Agreement, dated as of August 30, 1995, incorporated by
                  reference to Exhibit 10.19 to the Company's Registration
                  Statement on Form S-1 as declared effective by the Commission
                  on December 20, 1995.

         10.18    The Company's 1995 Stock Option Plan, incorporated by
                  reference to Exhibit 10.20 to the Company's Registration
                  Statement on Form S-1 as declared effective by the Commission
                  on December 20, 1995.

         10.19    The Company's 1995 Non-Employee Directors Stock Option Plan,
                  incorporated by reference to Exhibit 10.21 to the Company's
                  Registration Statement on Form S-1 as declared effective by
                  the Commission on December 20, 1995.

         10.20    Pooling and Servicing Agreement, dated as of March 10, 1995,
                  among CSC, ContiTrade and Chemical Bank, incorporated by
                  reference to Exhibit 10.22 to the Company's Registration
                  Statement on Form S-1 as declared effective by the Commission
                  on December 20, 1995.

         10.21    Indemnification Agreement, dated as of March 30, 1995, among
                  CSC, ContiTrade and Municipal Bond Investors Assurance
                  Corporation, incorporated by reference to Exhibit 10.23 to the
                  Company's Registration Statement on Form S-1 as declared
                  effective by the Commission on December 20, 1995.

         10.22    Insurance Agreement, dated as of March 10, 1995, among CSC,
                  Chemical Bank and Municipal Bond Investors Assurance
                  Corporation, incorporated by reference to Exhibit 10.24 to the
                  Company's Registration Statement on Form S-1 as declared
                  effective by the Commission on December 20, 1995.

         10.23    Purchase Price Letter, dated as of March 30, 1995, between CSC
                  and ContiTrade, incorporated by reference to Exhibit 10.25 to
                  the Company's Registration Statement on Form S-1 as declared
                  effective by the Commission on December 20, 1995.

         10.24    Pooling and Servicing Agreement, dated as of July 31, 1995,
                  between CSC and Harris Trust and Savings Bank, incorporated by
                  reference to Exhibit 10.26 to the Company's Registration
                  Statement on Form S-1 as declared effective by the Commission
                  on December 20, 1995.

         10.25    Indemnification Agreement, dated as of August 24, 1995,
                  between CSC, ContiFinancial Services Corporation and Financial
                  Security Assurance Inc., incorporated by reference to Exhibit
                  10.27 to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

                                      -18-
   20
         10.26    Insurance and Indemnity Agreement, dated as of July 31, 1995,
                  between CSC and Financial Security Assurance Inc.,
                  incorporated by reference to Exhibit 10.28 to the Company's
                  Registration Statement on Form S-1, as amended as declared
                  effective by the Commission on December 20, 1995.

         10.27+   Mortgage Loan Purchase Agreement, dated as of May 26, 1995,
                  between CSC-UK and Greenwich, incorporated by reference to
                  Exhibit 10.29 to the Company's Registration Statement on Form
                  S-1 as declared effective by the Commission on December 20,
                  1995.

         10.28+   Letter, dated as of May 26, 1995, from Greenwich to CSC-UK
                  regarding purchase commitment with respect to first and second
                  mortgage loans located in the United Kingdom, incorporated by
                  reference to Exhibit 10.30 to the Company's Registration
                  Statement on Form S-1 as declared effective by the Commission
                  on December 20, 1995.

         10.29+   Servicing Agreement, dated as of May 26, 1995, among CSC-UK,
                  City Mortgage Servicing Limited and Greenwich, incorporated by
                  reference to Exhibit 10.31 to the Company's Registration
                  Statement on Form S-1 as declared effective by the Commission
                  on December 20, 1995.

         10.30    Stock Purchase Agreement, dated as of September 29, 1995,
                  among the Company, David Steene, Martin Brand and Gerald
                  Epstein, incorporated by reference to Exhibit 10.32 to the
                  Company's Registration Statement on Form S-1 as declared
                  effective by the Commission on December 20, 1995.

         10.31    Service Agreement, dated as of April 5, 1995, between CSC-UK
                  and David Steene, incorporated by reference to Exhibit 10.33
                  to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.32    Service Agreement, dated as of April 5, 1995, between CSC-UK
                  and Martin Brand, incorporated by reference to Exhibit 10.34
                  to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.33    Service Agreement, dated as of April 5, 1995, between CSC-UK
                  and Gerald Epstein, incorporated by reference to Exhibit 10.35
                  to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.34    Agreement, dated as of May 1, 1995, between CSC-UK and J.L.B.
                  Equities, Inc., incorporated by reference to Exhibit 10.36 to
                  the Company's Registration Statement on Form S-1 as declared
                  effective by the Commission on December 20, 1995.

         10.35    Lease, dated as of August 2, 1995, among The Standard Life
                  Assurance Company, City Mortgage Servicing Limited and CSC-UK,
                  incorporated by reference to Exhibit 10.37 to the Company's
                  Registration Statement on Form S-1 as declared effective by
                  the Commission on December 20, 1995.

         10.36    Pooling and Servicing Agreement, dated as of November 27,
                  1995, among CSC, ContiTrade Services L.L.C. and Harris Trust
                  and Savings Bank, incorporated by reference to Exhibit 10.40
                  to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.37    Insurance and Indemnity Agreement, dated as of November 27,
                  1995, between CSC and Financial Security Assurance Inc.,
                  incorporated by reference to Exhibit 10.41 to the Company's
                  Registration Statement on Form S-1 as declared effective by
                  the Commission on December 20, 1995.


                                       19
   21
         10.38    Indemnification Agreement, dated as of December 6, 1995, among
                  CSC, Financial Security Assurance Inc. and ContiFinancial
                  Services Corporation, incorporated by reference to Exhibit
                  10.42 to the Company's Registration Statement on Form S-1 as
                  declared effective by the Commission on December 20, 1995.

         10.39    Purchase Price Letter, dated as of December 6, 1995, between
                  CSC and ContiTrade Services L.L.C., incorporated by reference
                  to Exhibit 10.43 to the Company's Registration Statement on
                  Form S-1 as declared effective by the Commission on December
                  20, 1995.

         10.40    Stock Option Agreement, dated as of March 6, 1996, by and
                  among the Company, CSC-UK and Messrs. Jaye and Johnson,
                  incorporated by reference to Exhibit 2.1 to the Company's
                  Current Report on Form 8-K filed with the Commission on March
                  14, 1996.

         10.41    Asset Purchase Agreement, dated March 6, 1996, by and among
                  CSC-UK, J&J, UK Credit Corporation Limited ("UK Credit") and
                  certain shareholders of UK Credit, incorporated by reference
                  to Exhibit 2.2 to the Company's Current Report on Form 8-K
                  filed with the Commission on March 14, 1996.

         10.42+   Letter Agreement, dated as of March 28, 1996, from Greenwich
                  International, Ltd. to CSC-UK regarding purchase commitment
                  with respect to first and second mortgage loans located in the
                  United Kingdom, incorporated by reference to Exhibit 10.46 to
                  the Company's Annual Report on Form 10-K/A filed with the
                  Commission on November 4, 1996.

         10.43    Letter Agreement, dated March 28, 1996, between Greenwich and
                  CSC-UK regarding termination of prior agreement, incorporated
                  by reference to Exhibit 10.46 to the Company's Annual Report
                  on Form 10-K filed with the Commission on April 1, 1996.

         10.44    Subscription Agreement, dated April 26, 1996, among the
                  Company, NatWest Securities Limited, Bear, Stearns & Co. Inc.,
                  CIBC Wood Gundy Securities Corp. and Wasserstein Perella
                  Securities, Inc., incorporated by reference to Exhibit 10.48
                  to the Company's Quarterly Report on Form 10-Q filed with the
                  Commission on May 15, 1996.

         10.45    Agreement for the Sale and Purchase of the Entire Issued Share
                  Capital of Heritable Group Limited, dated June 14, 1996,
                  incorporated by reference to Exhibit 2.1 to the Company's
                  Current Report on Form 8-K filed with the Commission on June
                  28, 1996.

         10.46    Service Deed, dated as of April 23, 1996, between J&J and
                  Michael Robin Jaye, incorporated by reference to Exhibit 10.50
                  to the Company's Quarterly Report on Form 10-Q filed with the
                  Commission on August 14, 1996.

         10.47    Service Deed, dated as of April 23, 1996, between J&J and Alec
                  David Johnson, incorporated by reference to Exhibit 10.51 to
                  the Company's Quarterly Report on Form 10-Q filed with the
                  Commission on August 14, 1996.

         10.48    Third Amendment to Lease, dated as of April 17, 1996, between
                  CSC and Taxter Park Associates, incorporated by reference to
                  Exhibit 10.53 to the Company's Quarterly Report on Form 10-Q
                  filed with the Commission on August 14, 1996.

         10.49    Lease, dated as of April 18, 1996, among The Standard Life
                  Assurance Company, City Mortgage Servicing Limited and CSC-UK,
                  incorporated by reference to Exhibit 10.54 to the Company's
                  Quarterly Report on Form 10-Q filed with the Commission on
                  August 14, 1996.

         10.50    Purchase and Sale Agreement, dated June 20, 1996 and effective
                  as of February 2, 1996, between CSC and Greenwich Capital
                  Financial Products, Inc., incorporated by reference to Exhibit
                  10.55 to the Company's Quarterly Report on Form 10-Q filed
                  with the Commission on August 14, 1996.

                                       20
   22
         10.51    Lease Agreement, dated as of July 7, 1996, between CSC and
                  Robert Martin Company, incorporated by reference to Exhibit
                  10.56 to the Company's Quarterly Report on Form 10-Q filed
                  with the Commission on August 14, 1996.

         10.52    Loan Agreement, dated as of August 6, 1996, between CSC and
                  CoreStates, incorporated by reference to Exhibit 10.57 to the
                  Company's Registration Statement on Form S-1 filed with the
                  Commission on September 4, 1996.

         10.53    Employment Agreement, dated as of January 1, 1996, between CSC
                  and Tim S. Ledwick, incorporated by reference to Exhibit 10.58
                  to the Company's Registration Statement on Form S-1 filed with
                  the Commission on September 4, 1996.

         10.54    Employment Agreement, dated as of February 1, 1996, between
                  CSC and Robert J. Blackwell, incorporated by reference to
                  Exhibit 10.59 to the Company's Registration Statement on Form
                  S-1 filed with the Commission on September 4, 1996.

         10.55    Pooling and Servicing Agreement, dated March 22, 1996, among
                  CSC, Financial Asset Securities Corp. and Harris Trust and
                  Savings Bank, filed as an exhibit in Registration Statement
                  33-99018.

         10.56    Pooling and Servicing Agreement, dated June 21, 1996, among
                  CSC, Financial Asset Securities Corp. and Harris Trust and
                  Savings Bank, filed as an exhibit in Registration Statement
                  33-99018.

         10.57    Pooling and Servicing Agreement, dated August 23, 1996, among
                  CSC, Financial Asset Securities Corp. and Harris Trust and
                  Savings Bank, filed as an exhibit in Registration Statement
                  333-10273.

         10.58    Amendment No. 1 dated as of August 30, 1996, to the Purchase
                  and Sale Agreement, dated as of February 2, 1996, between CSC
                  and Greenwich Capital Financial Products, Inc., incorporated
                  by reference to Exhibit 10.63 to Amendment No. 1 to the
                  Company's Registration Statement on Form S-1 filed with the
                  Commission on September 27, 1996.

         10.59*   Commitment Letter, dated July 30, 1996, between CSC and Walsh
                  Securities, Inc.

         10.60*   Senior Secured Credit Agreement, dated October 30, 1996, among
                  the Company and CIBC Wood Gundy Securities Corp. and the
                  lenders named therein.

         10.61*   Commitment Letter and related Promissory Note and Guaranty,
                  each dated October 31, 1996, among the First National Bank of
                  Boston, the Company and CSC.

         10.62*   Amendment No. 2 dated as of October 30, 1996 to the Purchase
                  and Sale Agreement, dated as of February 2, 1996, as amended
                  between CSC and Greenwich Capital Financial Products, Inc.

         11.1*    Computation of Earnings Per Share

         27.1*    Financial Data Schedule

  ---------------
*   Filed herewith
+   Confidential treatment granted with respect to certain provisions


                                       21
   23
(b)  Reports on Form 8-K:

1.       Form 8-K/A dated August 28, 1996, Form 8-K/A dated September 11, 1996
         and Form 8-K/A dated September 26, 1996 amending Form 8-K dated June
         28, 1996 reporting the Company's acquisition of Heritable.

2.       Form 8-K/A dated September 26, 1996 amending Form 8-K dated May 2, 1996
         reporting the Company's acquisition of J&J.

3.       Form 8-K dated September 26, 1996 revising the Company's results for
         the six months and three months ended June 30, 1996.


                                       22
   24
SIGNATURE

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 thereunto duly authorized.


                                           CITYSCAPE FINANCIAL CORP.


Date:  November 19, 1996                   By /s/Tim S. Ledwick
       -----------------                      ------------------
                                                 Tim S. Ledwick
                                           Title:  Chief  Financial Officer
                                           (as chief accounting officer and
                                           on behalf of the registrant)


                                       23