1
Cityscape Home Equity Loan Trust
Series 1996-4
STATEMENT TO CERTIFICATEHOLDERS
Distribution Date: 2/25/97
FACTORS (Per $1000 Of Original Certificate Balance)
Original Interest Principal Certificate
CUSIP Certificate Distribution Distribution Balance
Class Number Balance Factor Factor Factor
A-1 178779BB9 38,000,000.00 5.36472237 75.61837572 885.22743638
A-2 178779BC7 31,500,000.00 5.40833333 0.00000000 1,000.00000000
A-3 178779BD5 38,750,000.00 5.41666658 0.00000000 1,000.00000000
A-4 178779BE3 27,250,000.00 5.52500000 0.00000000 1,000.00000000
A-5 178779BF0 12,500,000.00 5.67500000 0.00000000 1,000.00000000
A-6 178779BG8 15,500,000.00 5.77500000 0.00000000 1,000.00000000
A-7 178779BH6 12,250,000.00 6.00000000 0.00000000 1,000.00000000
A-8 178779BJ2 14,250,000.00 6.18333333 0.00000000 1,000.00000000
A-9 178779BK9 20,000,000.00 5.80833350 0.00000000 1,000.00000000
A-IO 178779BL7 176,749,745.39 0.41420309 --- 1,169.41620891
A-10 178779BM5 25,462,546.00 6.14903514 7.22573269 989.91511528
INTEREST
Interest Month Current Current Interest
Certificate Carryover Interest Interest Interest Carryover
Class Rate Shortfall Accrual Amount Payment Shortfall
A-1 6.700% 0.00 203,859.45 203,859.45 203,859.45 0.00
A-2 6.490% 0.00 170,362.50 170,362.50 170,362.50 0.00
A-3 6.500% 0.00 209,895.83 209,895.83 209,895.83 0.00
A-4 6.630% 0.00 150,556.25 150,556.25 150,556.25 0.00
A-5 6.810% 0.00 70,937.50 70,937.50 70,937.50 0.00
A-6 6.930% 0.00 89,512.50 89,512.50 89,512.50 0.00
A-7 7.200% 0.00 73,500.00 73,500.00 73,500.00 0.00
A-8 7.420% 0.00 88,112.50 88,112.50 88,112.50 0.00
A-9 6.970% 0.00 116,166.67 116,166.67 116,166.67 0.00
A-IO 0.500% 0.00 73,210.29 73,210.29 73,210.29 0.00
Total 0.00 1,246,113.49 1,246,113.49 1,246,113.49 0.00
A-10 7.400% 0.00 156,570.09 156,570.09 156,570.09 0.00
PRINCIPAL
Outstanding Class A Current
Beginning Principal Principal Principal Ending Principal
Certificate Carryover Distribution Principal Distribution Certificate Carryover
Class Balance Shortfall Amount Distribution Payment Balance Shortfall
A-1 36,512,140.86 0.00 2,873,498.28 2,873,498.28 2,873,498.28 33,638,642.58 0.00
A-2 31,500,000.00 0.00 0.00 0.00 0.00 31,500,000.00 0.00
A-3 38,750,000.00 0.00 0.00 0.00 0.00 38,750,000.00 0.00
A-4 27,250,000.00 0.00 0.00 0.00 0.00 27,250,000.00 0.00
A-5 12,500,000.00 0.00 0.00 0.00 0.00 12,500,000.00 0.00
A-6 15,500,000.00 0.00 0.00 0.00 0.00 15,500,000.00 0.00
A-7 12,250,000.00 0.00 0.00 0.00 0.00 12,250,000.00 0.00
A-8 14,250,000.00 0.00 0.00 0.00 0.00 14,250,000.00 0.00
A-9 20,000,000.00 0.00 0.00 0.00 0.00 20,000,000.00 0.00
A-IO 175,704,700.09 --- --- --- --- 206,694,017.18 ---
Total 208,512,140.86 0.00 2,873,498.28 2,873,498.28 2,873,498.28 205,638,642.58 0.00
A-10 25,389,744.71 0.00 183,985.55 183,985.55 183,985.55 25,205,759.16 0.00
INTEREST REMITTANCE AMOUNT Group 1 Group 2
Aggregate Loan Balance 175,704,700.09 25,446,094.36
Weighted Average Net Mortgage Rate 11.578856% 11.555123%
Net Interest Due from Loans 1,695,382.85 245,027.29
Non-Supported Interest Shortfall 0.00 0.00
Interest Remittance Amount 1,695,382.85 245,027.29
Capitalized Interest 191,192.54 ---
Total Interest Available 1,886,575.39 245,027.29
PRINCIPAL REMITTANCE AMOUNT Group 1 Group 2
Scheduled Principal Received 105,504.94 19,664.34
Partial Prepayments Received 9,216.77 799.42
Paid in Full Principal Received 1,882,774.00 83,317.49
Repurchase Principal Received 262,792.05 0.00
Substitution Shortfall Amount Received 0.00 0.00
Net Recovery Proceeds 0.00 0.00
Termination Proceeds 0.00 0.00
Excess Pre-Funding Account Balance 649.76 0.00
Principal Remittance Amount 2,260,937.52 103,781.25
INSURED DISTRIBUTION AMOUNT Group 1 Group 2
Current Interest Amount 1,246,113.49 156,570.09
Overcollateralization Deficit 0.00 0.00
Insured Distribution Amount 1,246,113.49 156,570.09
Available Funds Shortfall 0.00 0.00
INSURED PAYMENTS Group 1 Group 2
Interest Reimbursement Amount 0.00 0.00
Prior Outstanding Balance 0.00 0.00
Additional Payment by Insurer 0.00 0.00
Current Reimbursement to Insurer 0.00 0.00
Outstanding Balance 0.00 0.00
Principal Reimbursement Amount 0.00 0.00
Prior Outstanding Balance 0.00 0.00
Additional Payment by Insurer 0.00 0.00
Current Reimbursement to Insurer 0.00 0.00
Outstanding Balance 0.00 0.00
Total Outstanding Reimbursement Amount 0.00 0.00
OVERCOLLATERALIZATION AMOUNTS Group 1 Group 2
Overcollateralization Increase Amount 612,560.76 80,204.30
Overcollateralization Amount 1,055,374.60 136,553.95
Overcollateralization Reduction Amount 0.00 0.00
Specified Overcollateralization Deficiency Amount 6,980,675.47 2,489,905.03
CLASS A-9 PRIORITY DISTRIBUTION AMOUNT
Class A-9 Priority Percentage 0.00%
Class A-9 Pro Rata Distribution 275,619.28
Group 1 Principal Distribution Amount 2,873,498.28
Class A-9 Priority Distribution Amount 0.00
DELINQUENCY ADVANCE Group 1 Group 2
Interest Remittance Amount 1,695,382.85 245,027.29
Net Interest Received 1,689,106.90 230,487.22
Closing Date Deposit 0.00 0.00
Delinquency Advance 6,275.95 14,540.07
Prior Outstanding Delinquency Advance 434,707.01 63,531.91
Delinquent Payments Received na na
Delinquent Net Interest Due na na
Outstanding Delinquency Advance 434,707.01 63,531.91
Nonrecoverable Delinquency Advance 0.00 0.00
DISTRIBUTIONS Group 1 Group 2
Total Interest Available 1,886,575.39 245,027.29
Principal Remittance Amount 2,260,937.52 103,781.25
Insured Payment 0.00 0.00
Total Funds Available 4,147,512.91 348,808.54
Certificate Insurer Premium 25,704.83 7,351.68
Trustee Fee 2,196.31 901.22
Available Funds 4,119,611.77 340,555.64
Current Interest 1,246,113.49 156,570.09
Cross Collateralized Payment From Group 1 to 2 0.00 ---
Class A Principal 2,873,498.28 183,985.55
Reimbursement Amount 0.00 0.00
Group 2 Reimbursement Amount (Paid from Group 1) 0.00 ---
Preference Amount 0.00 0.00
Group 2 Overcollateralization Increase Amount From Group 1 0.00 ---
Expenses of Trustee 0.00 0.00
Servicer Indemnity Reimbursement 0.00 0.00
Class R Certificate Distribution 0.00 0.00
COLLATERAL CHARACTERISTICS Group 1 Group 2
Beginning Loan Balance 175,704,700.09 25,446,094.36
Ending Loan Balance 206,694,017.18 25,342,313.11
Beginning WAC 12.0789% 12.0551%
Ending WAC 12.0659% 12.0558%
Beginning WAM n/a n/a
Ending WAM n/a n/a
Beginning Loan Count 2,709.00 175.00
Ending Loan Count 3,183.00 174.00
Accumulated Realized Losses 0.00 0.00
DELINQUENCY INFORMATION
Group 1 Group 1 Group 2 Group 2
# of Loans Agg Loan Bal # of Loans Agg Loan Bal
30 days 102 5,508,108 2 292,301
60 days 32 1,674,101 2 303,635
90+ days 12 697,124 1 164,769
Foreclosure 0 0 0 0
Foreclosure Percentage 0.0000% 0 0.0000% 0
Bankruptcy 0 0 0 0
Bankruptcy Percentage 0.0000% 0 0.0000% 0
REO 0 0 0 0
REO Percentage 0.0000% 0 0.0000% 0
REO Book Value 0 0 0 0